{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Change log","Intro","AER only","DMS input","RFM input","Adjustment for previous period","AST actual depreciation","RAB roll forward","Total RAB roll forward","TAB roll forward","RAB remaining lives","TAB remaining lives","PTRM input summary"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":1,"defined_names":756,"comments":6,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Change log","index":0,"n_rows":141,"n_cols":4,"rows_kept":141,"cut":false,"hidden":false,"merged":[]}
[null,"Changes made to model"]
[]
["Item","Sheet","Location","Comment"]
[]
[1,"RFM input; RAB roll forward; Total RAB roll forward;TAB roll forward; PTRM input summary",null,"Label update"]
[]
[2,"All Sheets","Various","Asset classes increased from 30 to 50"]
[]
[3,"RFM input","RFM input'!E394:H397","Added option for forecast or actual real SL depreciation"]
[null,null,"RFM input'!A399:Q451","Added section for forecast SL depreciation data inputs"]
[]
[4,"RAB roll forward","RAB roll forward'!H128:Q128","Formula update to accommodate choice of forecast or actual real SL depreciation"]
[null,null,"RAB roll forward'!H141:Q141","Formula update to accommodate choice of forecast or actual real SL depreciation"]
[null,null,"etc to ...'RAB roll forward'!H765:Q765","Formula update to accommodate choice of forecast or actual real SL depreciation"]
[null,null,"RAB roll forward'!N292:Q292","Corrected anomalous formula"]
[]
[5,"RAB roll forward","RAB roll forward'!C115","Formula update in the label to reflect choice of forecast or actual depreciation"]
[null,null,"RAB roll forward'!C873","Formula update in the label to reflect choice of forecast or actual depreciation"]
[null,null,"RAB roll forward'!C1083","Formula update in the label to reflect choice of forecast or actual depreciation"]
[null,null,"RAB roll forward'!C1293","Formula update in the label to reflect choice of forecast or actual depreciation"]
[null,null,"RAB roll forward'!C1503","Formula update in the label to reflect choice of forecast or actual depreciation"]
[]
[6,"Total RAB roll forward","Total RAB roll forward'!C111","Formula update in the label to reflect choice of forecast or actual depreciation"]
[null,null,"Total RAB roll forward'!C687","Formula update in the label to reflect choice of forecast or actual depreciation"]
[]
[7,"RFM input","RFM input'!H390:Q390","Formula update to enable different WACC each year"]
[null,null,"RFM input'!I391:Q391","Formula update to enable different WACC each year"]
[]
[8,"RFM input","RFM input'F384:F385","Moved CPI input for t-2 of previous period to RFM input sheet from Adjustment for previous period sheet"]
[null,"Adjustment for previous period","Adjustment for previous period'F6","Formula update to reflect input moved to RFM input sheet"]
[]
[9,"RFM input","RFM input'K7:K56 and X7:X56","Formula update for data validation so that a value greater than zero may be entered"]
[]
[10,"RFM input","RFM input'W57","Formula to sum values for opening TAB"]
[]
[11,"RFM input","RFM input'E5; G60; I60:G60","Formula update to allow for correct display of chosen base year (start of period)"]
[null,"Adjustment for previous period","Adjustment for previous period'F4","Formula update to allow for correct display of regulatory year"]
[null,"RAB roll forward","RAB roll forward'R4","Formula update to allow for correct display of regulatory year"]
[null,"TAB roll forward","TAB roll forward'R4","Formula update to allow for correct display of regulatory year"]
[]
[12,"RFM input","RFM input'J6:J57","Added input column for as commissioned RAB from final year of previous period"]
[null,null,"RFM input'N6:N57","Added input column for as commissioned RAB from final year of previous period"]
[null,null,"RFM input'P6:P57","Added input column for as commissioned RAB from final year of previous period"]
[null,null,"RFM input'R6:R57","Added input column for as commissioned RAB from final year of previous period"]
[null,null,"RFM input'T6:T57","Added input column for as commissioned RAB from final year of previous period"]
[]
[13,"RFM input","RFM input'M6","Label update for as incurred RAB inputs from final year of previous period"]
[null,null,"RFM input'Q6","Label update for as incurred RAB inputs from final year of previous period"]
[null,null,"RFM input'S6","Label update for as incurred RAB inputs from final year of previous period"]
[null,null,"RFM input'U6","Label update for as incurred RAB inputs from final year of previous period"]
[null,null,"RFM input'V6","Label update for as commissioned RAB inputs from final year of previous period"]
[null,null,"RFM input'Z6","Label update"]
[]
[14,"Adjustment for previous period","Adjustment for previous period'B7:Q7","Added actual inflation index from RFM input"]
[null,null,"Adjustment for previous period'B9:Q9","Added real vanilla WACC from RFM input"]
[]
[15,"Adjustment for previous period","Adjustment for previous period'B11; B272;","Label update to reflect changes to RFM input at 12"]
[null,null,"B274; B326; B378; B430; B432 and B434 ","Label update to reflect changes to RFM input at 12"]
[null,null,"etc to…B530 and B531","Label update to reflect changes to RFM input at 12"]
[]
[16,"Adjustment for previous period","Adjustment for previous period'G275:G324;","Formula update/addition to reflect changes to RFM input at 12"]
[null,null,"G327:G376; G326:G376; G379:G428; ","Formula update/addition to reflect changes to RFM input at 12"]
[null,null,"H378:Q328; and H431:Q531","Formula update/addition to reflect changes to RFM input at 12"]
[]
[17,"RAB roll forward","RAB roll forward'!H116:Q116","Formula update to to reflect changes to RFM input at 12"]
[null,null,"RAB roll forward'!H129:Q129","Formula update to to reflect changes to RFM input at 13"]
[null,null,"etc to ...'RAB roll forward'!H765:Q765","Formula update to to reflect changes to RFM input at 14"]
[]
[18,"RAB roll forward","RAB roll forward'C925; C977; C1029; ","Label update to reflect changes to RFM input at 12"]
[null,null,"C1345 and C1397","Label update to reflect changes to RFM input at 12"]
[]
[19,"RAB roll forward","RAB roll forward'G822:G871; G874:G923","Formula update/addition to reflect changes to RFM input at 12"]
[null,null,"G926:G975; G978:G1027; G1030:G1079; ","Formula update/addition to reflect changes to RFM input at 12"]
[null,null,"G1190:G1239; G1242:G1291; G1294:G1343; ","Formula update/addition to reflect changes to RFM input at 12"]
[null,null,"G1346:G1395; G1398:G1447; C1449; ","Formula update/addition to reflect changes to RFM input at 12"]
[null,null,"D1450:D1499 and G1449:G1499","Formula update/addition to reflect changes to RFM input at 12"]
[]
[20,"Total RAB roll forward","Total RAB roll forward'C163; C215; C267; ","Label update to reflect changes to RFM input at 12"]
[null,null,"C739 and C791","Label update to reflect changes to RFM input at 12"]
[]
[21,"Total RAB roll forward","Total RAB roll forward'C843; D844:D893 and","Formula update/addition to reflect changes to RFM input at 12"]
[null,null,"G843:G893","Formula update/addition to reflect changes to RFM input at 12"]
[]
[22,"Total RAB roll forward","Total RAB roll forward'H584:H633; G898:G947","Formula update/addition to reflect changes to Total RAB roll forward at 21"]
[]
[23,"Total RAB roll forward","Total RAB roll forward'J950:Q999 and ","Formula update/addition to reflect changes to Adjustment for previous period at 16"]
[null,null,"J1002:Q1051"]
[]
[24,"Total RAB roll forward","Total RAB roll forward'C491:G553","Removed sections for assets under construction true-up from final year of previous period (no longer required)"]
[null,null,"of version 2 RFM"]
[]
[25,"RFM input","RFM input'!W7:W56","Removed defined names for opening tax values"]
[null,"TAB roll forward","TAB roll forward'!H8:H57","Added defined names to ensure correct tax depreciation calculation on opening tax values"]
[null,"TAB roll forward","TAB roll forward'H8:H57","Formula update to reflect changes to RFM input at 12, and changes to remove half WACC from forecast capex"]
[]
[26,"Adjustment for previous period","Adjustment for previous period'B533:R725","Removed section that takes the opening inputs from final year of previous period and rolls forward for one year (replicated in other sheets)"]
[null,null,null,"(Adjustment for previous period B331:R523 of version 2 RFM)"]
[]
[27,"RAB roll forward","RAB roll forward'H1190:H1239","Added defined names to replace removal in Adjustment for previous period at 26"]
[]
[28,"RAB roll forward","RAB roll forward'K770:M819; J1136:L1185;","Formula update to allow display for regulatory control period of 2-10 years"]
[null,null,"K1190:M1239; J1556:L1605","Formula update to allow display for regulatory control period of 2-10 years"]
[null,"Total RAB roll forward","Total RAB roll forward'J8:L57; J322:L371;","Formula update to allow display for regulatory control period of 2-10 years"]
[null,null,"J373:L423; J425:L475; J529:L529; J584:L633; ","Formula update to allow display for regulatory control period of 2-10 years"]
[null,null,"J898:L947 J949:L949; J1001:L1001 and","Formula update to allow display for regulatory control period of 2-10 years"]
[null,null,"J1105:L1105","Formula update to allow display for regulatory control period of 2-10 years"]
[null,"RFM input","RFM input'!M392:Q392","Formula update to allow display for regulatory control period of 2-10 years"]
[null,"Adjustment for previous period","Adjustment for previous period'I171:I270","Formula update to allow display for regulatory control period of 2-10 years"]
[null,null,"J170:J270, H430:Q531","Formula update to allow display for regulatory control period of 2-10 years"]
[]
[29,"RFM input","RFM input'A453:H505","Added section for forecast final year asset adjustments"]
[null,"Total RAB roll forward","Total RAB roll forward'C477:Q527","Added section to reflect this change to RFM input"]
[null,null,"Total RAB roll forward'J530:Q579","Formula update to reflect this change to Total RAB roll forward"]
[null,null,"Total RAB roll forward'C1053:Q1103","Added section to reflect this change to RFM input"]
[null,null,"Total RAB roll forward'J1106:Q1155","Formula update to reflect this change to Total RAB roll forward"]
[null,null,"TAB roll forward'K8:R57","Formula update to reflect this change to RFM input and allow display for regulatory control period of 3 years or more"]
[]
[30,"Adjustment for previous period","Adjustment for previous period'!G118:G167","Formula update to remove CPI adjustment"]
[]
[31,"TAB roll forward","TAB roll forward'D112; D125 etc to…D749","Label update"]
[]
[32,"RAB remaining lives","RAB remaining lives","Added sheet for calculating remaining asset lives based on individually tracking capex over 20 years"]
[]
[33,"TAB remaining lives","TAB remaining lives","Added sheet for calculating remaining tax asset lives based on individually tracking capex over 20 years"]
[]
[34,"PTRM input summary","PTRM input summary'J7:K56 and N7:N56","Formula update to record outputs"]
[null,null,"PTRM input summary'L7:L56 and O6:O56","Formula update to use new RAB/TAB  remaining life calculations, and filter anomalous remaining lives"]
[]
[35,"DMIS input","DMS input","Added sheet for business information"]
[null,null,"Total RAB roll forward","Added defined names for selected ranges"]
[null,null,"TAB roll forward","Added defined names for selected ranges"]
[null,null,"PTRM input summary","Added defined names for selected ranges"]
[]
[36,"RFM input","RFM input'E2","Label update"]
[null,"Adjustment for previous period","Adjustment for previous period'B2","Label update"]
[null,"RAB roll forward","RAB roll forward'C2","Label update"]
[null,"Total RAB roll forward","Total RAB roll forward'C2","Label update"]
[null,"TAB roll forward","TAB roll forward'B2","Label update"]
[null,"PTRM input summary","PTRM input summary'E2","Label update"]
[null,null,"PTRM input summary'N6","Label update"]
[null,null,"PTRM input summary'Q6","Label update"]

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

{"sheet":"AER only","index":2,"n_rows":82,"n_cols":20,"rows_kept":82,"cut":false,"hidden":true,"merged":[[51,3,51,4],[58,3,58,9],[59,0,65,0],[8,2,8,9],[30,3,30,4],[30,6,30,7],[32,0,41,0],[32,2,32,9],[38,3,38,4],[43,0,46,0],[24,3,24,4],[24,5,24,8],[28,3,28,4],[28,6,28,7],[29,3,29,4],[29,6,29,7],[23,5,23,8],[0,11,0,19],[7,2,7,9],[11,2,11,9],[13,3,13,5],[14,3,14,5],[17,3,17,4],[17,5,17,8],[18,5,18,8],[19,3,19,4],[19,5,19,8],[22,3,22,4],[22,5,22,8]]}
["HIDE THIS COLUMN",null,{"$f":"(LOOKUP(dms_Model,dms_Model_List,dms_Worksheet_List))","v":"ROLL FORWARD MODEL"},null,null,null,null,null,null,null,null,"Data in these columns used for data validation and database purposes."]
[null,null,{"$f":"dms_TradingName","v":"AusNet (T)"},null,null,null,null,null,null,null,null,"Date last modified:"]
[null,null,{"$f":"CONCATENATE(FRCP_y1,\" to \",FRCP_y5)","v":"2019-20 to 2023-24"},null,null,null,null,null,null,null,null,"14 April 2015","merged cell C46/47"]
[null,null,"BUSINESS & OTHER DETAILS",null,null,null,null,null,null,null,null,"17 April 2015","adjusted dms_RYE to automate based on dms_Model (NB: EB & CA refer to CRCP_y5)"]
[null,null,null,null,null,null,null,null,null,null,null,"14 May 2015","adapted this cover for use in CA & EB RINs"]
[]
[null,null,"Instructions"]
[null,null,"Complete the following business details regulatory template before entering data or values in any other regulatory template. This regulatory template is linked to other cells within the spreadsheet and automatically generates column headings."]
[null,null,"THIS WORKBOOK TO BE LOCKED, PROTECTED AND HIDDEN FROM VIEW"]
[null,null,"SUBMISSION PARTICULARS INPUT SHEETS"]
[]
[null,null,"Entity details"]
[]
[null,null,"Trading name","AusNet (T)"]
[null,null,"ACN / ABN",{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":48116124362}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"dms_Model_List ","dms_Worksheet_List ",null,"dms_RYE_List1","dms_RYE_List2"]
[null,null,"Business address","Address 1",null,{"$f":"'DMS input'!E18:E18","v":"Level 31, 2 Southbank Boulevard"},null,null,null,null,null,"CA","CATEGORY ANALYSIS",null,"dms_RYE",{"$f":"CONCATENATE(LEFT(CRY, 2) &IF(CRY>\"2009-10\",,\"\") &RIGHT(CRY,2))","v":"2015"}]
[null,null,null,null,"Address 2",{"$f":"IF(ISBLANK('DMS input'!E19),\"\",'DMS input'!E19)","v":""},null,null,null,null,null,"CAM/Service change Backcast","REGULATORY REPORTING STATEMENT",null,"dms_RYE",{"$f":"CONCATENATE(LEFT(CRCP_y5, 2) &IF(CRCP_y5>\"2009-10\",,\"\") &RIGHT(CRCP_y5,2))","v":"2019"}]
[null,null,null,"Suburb",null,{"$f":"'DMS input'!E20","v":"Southbank"},null,null,null,null,null,"CPI","CPI",null,"dms_RYE",{"$f":"CONCATENATE(LEFT(CRCP_y5, 2) &IF(CRCP_y5>\"2009-10\",,\"\") &RIGHT(CRCP_y5,2))","v":"2019"}]
[null,null,null,null,"State",{"$f":"INDEX(dms_State_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Vic"},"p/code",{"$f":"'DMS input'!G21","v":3006},null,null,null,"EB","ECONOMIC BENCHMARKING",null,"dms_RYE",{"$f":"CONCATENATE(LEFT(CRY, 2) &IF(CRY>\"2009-10\",,\"\") &RIGHT(CRY,2))","v":"2015"}]
[null,null,null,null,null,null,null,null,null,null,null,"PTRM","POST TAX REVENUE MODEL",null,"FRCP",{"$f":"CONCATENATE(LEFT(FRCP_y5, 2) &IF(FRCP_y1>\"2009-10\",,\"\") &RIGHT(FRCP_y5,2))","v":"2024"}]
[null,null,"Postal address","Address 1",null,{"$f":"'DMS input'!E23","v":"Locked Bag 14051"},null,null,null,null,null,"Reset","REGULATORY REPORTING STATEMENT",null,"FRCP",{"$f":"CONCATENATE(LEFT(FRCP_y5, 2) &IF(FRCP_y1>\"2009-10\",,\"\") &RIGHT(FRCP_y5,2))","v":"2024"}]
[null,null,null,null,"Address 2",{"$f":"IF(ISBLANK('DMS input'!E24),\"\",'DMS input'!E24)","v":""},null,null,null,null,null,"RFM","ROLL FORWARD MODEL",null,"CRCP",{"$f":"CONCATENATE(LEFT(CRCP_y5, 2) &IF(CRCP_y1>\"2009-10\",,\"\") &RIGHT(CRCP_y5,2))","v":"2019"}]
[null,null,null,"Suburb",null,{"$f":"'DMS input'!E25:H25","v":0},null,null,null,null,null,"WACC","WEIGHTED AVERAGE COST OF CAPITAL",null,"dms_RYE",{"$f":"CONCATENATE(LEFT(CRCP_y5, 2) &IF(CRCP_y5>\"2009-10\",,\"\") &RIGHT(CRCP_y5,2))","v":"2019"}]
[null,null,null,null,"State",{"$f":"'DMS input'!E26","v":"Vic"},"p/code",{"$f":"'DMS input'!G26","v":8001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"dms_TradingName_List","dms_ABN_List","dms_State_List","dms_Sector_List","dms_Segment_List","dms_FormControl_List","dms_CRCPlength_List","dms_FRCPlength_List","dms_JurisdictionList"]
[null,null,"Contact name/s",{"$f":"'DMS input'!C29:D29","v":0},null,null,{"$f":"'DMS input'!F29:G29","v":0},null,null,null,null,"ActewAGL Distribution",76670568688,"ACT","Electricity","Distribution","Revenue cap",5,6,"ACT"]
[null,null,"Contact phone/s",{"$f":"'DMS input'!C30:D30","v":0},null,null,{"$f":"'DMS input'!F30:G30","v":0},null,null,null,null,"ActewAGL Distribution (Tx Assets)",76670568688,"ACT","Electricity","Distribution","Revenue cap",5,5,"ACT"]
[null,null,"Contact email address/s",{"$f":"'DMS input'!C31:D31","v":0},null,null,{"$f":"'DMS input'!F31:G31","v":0},null,null,null,null,"AGN",78551685,"SA","Gas","Distribution","Revenue cap",5,5,"SA"]
[null,null,null,null,null,null,null,null,null,null,null,"Ausgrid",67505337385,"NSW","Electricity","Distribution","Revenue cap",5,5,"NSW"]
["KEEP VISIBLE FOR\n RESET",null,"Regulatory control period details",null,null,null,null,null,null,null,null,"Ausgrid (Tx Assets)",67505337385,"NSW","Electricity","Distribution","Revenue cap",5,5,"NSW"]
[null,null,null,null,null,null,null,null,null,null,null,"AusNet (D)",91064651118,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,null,"Forthcoming regulatory control period",{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",CRCP_y5+1,(LEFT(CRCP_y5,4)+1&\"-\"&IF(MID(CRCP_y5,6,2)<\"09\",\"0\"&RIGHT(CRCP_y5,1)+1,RIGHT(CRCP_y5,2)+1))))","v":"2019-20"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",FRCP_y1+1,(LEFT(FRCP_y1,4)+1&\"-\"&IF(MID(FRCP_y1,6,2)<\"09\",\"0\"&RIGHT(FRCP_y1,1)+1,RIGHT(FRCP_y1,2)+1))))","v":"2020-21"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",FRCP_y2+1,(LEFT(FRCP_y2,4)+1&\"-\"&IF(MID(FRCP_y2,6,2)<\"09\",\"0\"&RIGHT(FRCP_y2,1)+1,RIGHT(FRCP_y2,2)+1))))","v":"2021-22"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",FRCP_y3+1,(LEFT(FRCP_y3,4)+1&\"-\"&IF(MID(FRCP_y3,6,2)<\"09\",\"0\"&RIGHT(FRCP_y3,1)+1,RIGHT(FRCP_y3,2)+1))))","v":"2022-23"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",FRCP_y4+1,(LEFT(FRCP_y4,4)+1&\"-\"&IF(MID(FRCP_y4,6,2)<\"09\",\"0\"&RIGHT(FRCP_y4,1)+1,RIGHT(FRCP_y4,2)+1))))","v":"2023-24"},null,null,null,"AusNet (T)",48116124362,"Vic","Electricity","Transmission","Revenue cap",5,5,"Vic"]
[null,null,null,null,null,null,null,null,null,null,null,"Australian Distribution Co.",11222333444,"-","Electricity","Distribution","Revenue cap",5,5,"-"]
[null,null,null,null,null,null,null,null,null,null,null,"Australian Transmission Co.",11222333444,"-","Electricity","Transmission","Revenue cap",5,5,"-"]
[null,null,"Current regulatory control period",{"$f":"CRY","v":"2014-15"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",CRCP_y1+1,(LEFT(CRCP_y1,4)+1&\"-\"&IF(MID(CRCP_y1,6,2)<\"09\",\"0\"&RIGHT(CRCP_y1,1)+1,RIGHT(CRCP_y1,2)+1))))","v":"2015-16"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",CRCP_y2+1,(LEFT(CRCP_y2,4)+1&\"-\"&IF(MID(CRCP_y2,6,2)<\"09\",\"0\"&RIGHT(CRCP_y2,1)+1,RIGHT(CRCP_y2,2)+1))))","v":"2016-17"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",CRCP_y3+1,(LEFT(CRCP_y3,4)+1&\"-\"&IF(MID(CRCP_y3,6,2)<\"09\",\"0\"&RIGHT(CRCP_y3,1)+1,RIGHT(CRCP_y3,2)+1))))","v":"2017-18"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",CRCP_y4+1,(LEFT(CRCP_y4,4)+1&\"-\"&IF(MID(CRCP_y4,6,2)<\"09\",\"0\"&RIGHT(CRCP_y4,1)+1,RIGHT(CRCP_y4,2)+1))))","v":"2018-19"},null,null,null,"CitiPower",76064651056,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,null,null,null,null,null,null,null,null,null,null,"Directlink",16779340889,"NSW","Electricity","Transmission","Revenue cap",10,5,"Qld"]
[null,null,null,null,null,null,null,null,null,null,null,"ElectraNet",41094482416,"SA","Electricity","Transmission","Revenue cap",5,5,"SA"]
[null,null,"Previous regulatory control period",{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",PRCP_y2-1,(LEFT(PRCP_y2,4)-1&\"-\"&IF(MID(PRCP_y2,3,1)=\"0\",\"0\"&RIGHT(PRCP_y2,2)-1,RIGHT(PRCP_y2,2)-1))))","v":"2009-10"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",PRCP_y3-1,(LEFT(PRCP_y3,4)-1&\"-\"&IF(MID(PRCP_y3,3,1)=\"0\",\"0\"&RIGHT(PRCP_y3,2)-1,RIGHT(PRCP_y3,2)-1))))","v":"2010-11"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",PRCP_y4-1,(LEFT(PRCP_y4,4)-1&\"-\"&IF(MID(PRCP_y4,3,1)=\"0\",\"0\"&RIGHT(PRCP_y4,2)-1,RIGHT(PRCP_y4,2)-1))))","v":"2011-12"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",PRCP_y5-1,(LEFT(PRCP_y5,4)-1&\"-\"&IF(MID(PRCP_y5,3,1)=\"0\",\"0\"&RIGHT(PRCP_y5,2)-1,RIGHT(PRCP_y5,2)-1))))","v":"2012-13"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",CRCP_y1-1,(LEFT(CRCP_y1,4)-1&\"-\"&IF(MID(CRCP_y1,3,1)=\"0\",\"0\"&RIGHT(CRCP_y1,2)-1,RIGHT(CRCP_y1,2)-1))))","v":"2013-14"},null,null,null,"Endeavour Energy",59253130878,"NSW","Electricity","Distribution","Revenue cap",5,5,"NSW"]
[null,null,null,null,null,null,null,null,null,null,null,"Energex",40078849055,"Qld","Electricity","Distribution","Revenue cap",5,5,"Qld"]
[null,null,null,null,null,null,null,null,null,null,null,"Ergon Energy",50087646062,"Qld","Electricity","Distribution","Revenue cap",5,5,"Qld"]
["KEEP VISIBLE FOR\nCA & EB ONLY",null,null,null,null,null,null,null,null,null,null,"Essential Energy",37428185226,"NSW","Electricity","Distribution","Revenue cap",5,5,"NSW"]
[null,null,"Current regulatory year",{"$f":"'RFM input'!AB7","v":"2014-15"},null,null,null,null,null,null,null,"Jemena Electricity",82064651083,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,null,null,null,null,null,null,null,null,null,null,"Murraylink",79181207909,"NSW","Electricity","Transmission","Revenue cap",5,5,"SA"]
[null,null,null,null,null,null,null,null,null,null,null,"Powercor Australia",89064651109,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,null,null,null,null,null,null,null,null,null,null,"Powerlink",82078849233,"Qld","Electricity","Transmission","Revenue cap",5,5,"Qld"]
[null,null,null,null,null,null,null,null,null,null,null,"Qld,SA &ACT Gas Reset",22222222222,"-","Gas","Distribution","?",5,5,"-"]
[null,null,"Sector",{"$f":"INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Electricity"},null,null,null,null,null,null,null,"SA Power Networks",13332330749,"SA","Electricity","Distribution","Revenue cap",5,5,"SA"]
[null,null,"Segment",{"$f":"INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Transmission"},null,null,null,null,null,null,null,"TasNetworks (D)",24167357299,"Tas","Electricity","Distribution","Revenue cap",5,5,"Tas"]
[null,null,"Source","Regulatory proposal",null,null,null,null,null,null,null,"TasNetworks (T)",24167357299,"Tas","Electricity","Transmission","Revenue cap",5,5,"Tas"]
[null,null,"Regulatory Year Ending",{"$f":"(LOOKUP(dms_Model,dms_Model_List,dms_RYE_List2))","v":"2019"},null,null,null,null,null,null,null,"TransGrid",19622755774,"NSW","Electricity","Transmission","Revenue cap",5,5,"NSW"]
[null,null,"Reporting Period Type",{"$f":"IF(LEN(CRCP_y1)>4,\"Financial\",\"Calendar\")","v":"Financial"},null,null,null,null,null,null,null,"United Energy",70064651029,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,null,"Model or RIN Type","RFM"]
[null,null,"Security Classification","Public"]
[null,null,"Data quality (actual, estimate, public, consolidated)","Consolidated"]
[null,null,"EBSS - First application of scheme in forthcoming period?","No"]
[null,null,"Amended RIN submission - amendment reason"]
["HIDE THESE ROWS",null,"Template - version no.",1]
[null,null,"Dollar $ real  (the last month before the FRCP_y1)",{"$f":"CONCATENATE(IF(dms_RPT=\"Financial\",\"June \",\"December \"),(CRCP_y5))","v":"June 2018-19"},null,null,null,null,null,null,null,"dms_SourceList","dms_FormControl_Choices"]
[null,null,"Form of control",null,null,null,null,null,null,null,null,"After appeal","Revenue cap"]
[null,null,"Length of current reg control period",{"$f":"INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},null,null,null,null,null,null,null,"Draft decision","Revenue yield"]
[null,null,"Length of forthcoming reg control period",{"$f":"INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},null,null,null,null,null,null,null,"Final decision","Weighted average price cap"]
[null,null,"RIN response - version no.",1,null,null,null,null,null,null,null,"Regulatory proposal"]
[null,null,"Jurisdiction",{"$f":"INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))","v":"Vic"},null,null,null,null,null,null,null,"Revised regulatory proposal"]
[null,null,null,null,null,null,null,null,null,null,null,"RFM annual update"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[null,null,null,null,null,null,null,null,null,null,null,"RFM - Base year is usually CRCP_y1","EG. Victorian 2016-20 - base year = 2011"]
[null,null,null,null,null,null,null,null,null,null,null,"RFM - Form of Control Field is not relevant"]
[null,null,null,null,null,null,null,null,null,null,null,"PTRM - capture base year input by NSP","='[Published version - PTRM - TNSP - version 3 - January 2015 - Appendix A.xlsm]PTRM input'!Q7"]

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

{"sheet":"RFM input","index":4,"n_rows":505,"n_cols":34,"rows_kept":505,"cut":false,"hidden":false,"merged":[[398,4,398,6],[452,4,452,6],[1,6,1,7],[1,4,1,5],[274,4,274,6],[328,4,328,6],[4,4,4,9],[58,4,58,5],[112,4,112,5],[166,4,166,6],[220,4,220,6],[5,5,5,7]]}
[]
[null,null,null,null,{"$f":"'DMS input'!$C$16&\" - RFM Input\"&\" - TNSP RFM - version \"&Intro!$M$4","v":" - RFM Input - TNSP RFM - version 3"},null,"Input cells are in blue"]
[null,null,null,null,null,null,null,null,null,null,"New insert/change",null,"Labelling change",null,null,null,null,null,null,null,"AST insert","AST insert",null,null,null,null,null,null,null,null,"Source: AER final decision – SP AusNet post tax revenue model (PTRM) - January 2014"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As incurred /","As incurred /"]
[null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for \"&IF(LEN($AB$7)>4,CONCATENATE(LEFT($AB$7,4)-1&\"-\"&IF($AB$7>\"2009-10\",,\"0\")&RIGHT($AB$7,2)-1),$AB$7-1)&\" and Opening Tax Asset Base for \"&$AB$7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2013-14 and Opening Tax Asset Base for 2014-15 ($m Nominal)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As incurred","As incurred","As commissioned","As commissioned"]
[null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value (Partially As Incurred)","Opening Asset Value (As Commissioned)","Average Remaining Life (Year)","Standard Life (Year)","Forecast Net Capex (As Incurred)","Forecast Net Capex (As Commissioned)","Forecast Regulatory Depreciation (Partially As Incurred)","Forecast Regulatory Depreciation (As Commissioned)","Difference in Final Year Capex (As Incurred)","Difference in Final Year Capex (As Commissioned)","Return on Difference in Final Year Capex ( As Incurred)","Return on Difference in Final Year Capex (As Commissioned)"," Forecast Group 3 Asset Roll in ","Prudent Group 3 Asset Roll in","Other Final Year Adjustments (As Incurred)","Other Final Year Adjustments (As Commissioned)","Opening Tax Asset Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)","Base Regulatory Year","Length of Regulatory Control Period (Year)",null,"Difference Between Actual and Forecast Assets Under Construction","Return on Difference - Assets Under Construction","Nominal Difference Between Actual and Forecast Assets Group 3 assets","Compounded Return on Difference - Group 3 Assets"]
[null,null,null,null,"Asset Class 1","Secondary",null,null,148.17189055851125,107.07927964533668,null,15,18.600172689786906,20.355950210059252,7.3349508098291283,8.4629832662692124,-7.0519443967290307,-7.0519443967290307,-5.3965633460795921,-5.3965633460795921,25.771455647060201,{"$f":"'AST actual depreciation'!D169/1000","v":25.801917933809822},{"$f":"SUM(AE7:AH7)","v":-3.0058370738854667},{"$f":"AG7+AH7","v":0.14623465400504637},163.92763371219161,15.233334352949251,12.5,"2014-15",3,null,-1.7856143900000001,-1.3664573378905129,8.2840342812513512E-2,6.3394311192532846E-2]
[null,null,null,null,"Asset Class 2","Switchgear",null,null,479.86258823062229,450.60489645051126,null,45,39.281146368883256,44.578350702884634,11.301064773468395,12.104217096843991,11.754964255126609,11.754964255126609,8.9955912390795874,8.9955912390795874,64.375625203636218,{"$f":"'AST actual depreciation'!D170/1000","v":64.455035043619333},{"$f":"SUM(AE8:AH8)","v":-3.6450035784348325},{"$f":"AG8+AH8","v":0.64858552165614036},482.35847728929383,28.829622367794432,40,null,null,null,-2.432271580000001,-1.8613175200909713,0.36741665183803462,0.28116886981810574]
[null,null,null,null,"Asset Class 3","Transformers",null,null,216.48314184570458,184.37433098360094,null,45,31.751159621126924,35.20652824759091,10.435686563639557,11.317104901030635,1.7997825153549396,1.7997825153549396,1.3772996221842733,1.3772996221842733,45.30347231135184,{"$f":"'AST actual depreciation'!D171/1000","v":45.354417822658682},1.1805742620465354,0.12778782358945207,236.21973611857086,26.765259983419245,40,null,null,null,0.5963920800000001,0.4563943584570832,7.2390413786939334E-2,5.5397409802512738E-2]
[null,null,null,null,"Asset Class 4","Reactive",null,null,86.162289990118794,82.719287426575974,null,40,0.88416792188044646,0.88389863322517437,2.9008205645095559,2.9953343603715155,4.6142962155371267E-2,4.6142962155371267E-2,3.5311313339724655E-2,3.5311313339724655E-2,0.10072710800212542,{"$f":"'AST actual depreciation'!D172/1000","v":0.10082534870465434},0.19703603845928996,0.19703603845928996,62.882347612572801,18.702053803497044,40,null,null,null,0,0,0.1116187752037483,8.5417263255541678E-2]
[null,null,null,null,"Asset Class 5","Towers and Conductor",null,null,1112.177177456344,1101.9797472636683,null,60,4.9054739149217923,5.0533114854027943,14.122010521407336,14.401939977676864,-4.0823386317381383,-4.0823386317381383,-3.1240460484262198,-3.1240460484262198,3.9728244901911793,{"$f":"'AST actual depreciation'!D173/1000","v":3.9777804257033784},-3.6122442689081775,7.1708961949696441E-3,811.55435865874415,26.389832849192345,47.5,null,null,null,-2.0503593700000007,-1.5690557951031465,4.062234790419339E-3,3.1086614045503047E-3]
[null,null,null,null,"Asset Class 6","Establishment",null,null,144.04882175524233,152.19183100657358,null,45,8.7257051107598453,9.6264008142701574,1.971529133924141,1.747995546632696,5.0723348036652798,5.0723348036652798,3.8816494487960833,3.8816494487960833,4.2610261549478956,{"$f":"'AST actual depreciation'!D174/1000","v":4.2665843748716812},24.725568909939494,4.0296149500971497E-2,145.65136019376354,33.041685989495257,40,null,null,null,13.983938839999997,10.701333920438524,2.28273309182212E-2,1.7468818582750296E-2]
[null,null,null,null,"Asset Class 7","Communications",null,null,42.63042542878987,23.979632115534478,null,15,5.593520676207171,5.6405535327706326,2.3020263172910216,2.8140088788313644,-0.69375195361283293,-0.69375195361283293,-0.53089987009464801,-0.53089987009464801,0.62237024023260301,{"$f":"'AST actual depreciation'!D175/1000","v":0.62313249085487088},-1.5174030479397704,8.0958980373448761E-3,31.375387206503689,9.8466601526439188,12.5,null,null,null,-0.86417857999999992,-0.66132036597711541,4.5862382849803929E-3,3.5096597523644833E-3]
[null,null,null,null,"Asset Class 8","Inventory",null,null,8.4059413890788068,8.4059413890788068,null,"n/a",0,0,-0.23075133224922162,-0.23075133224922162,0,0,0,0,0,{"$f":"'AST actual depreciation'!D176/1000","v":0},0,0,5.9841243136739095,"n/a","n/a",null,null,null,0,0]
[null,null,null,null,"Asset Class 9","IT",null,null,59.405464705094801,46.585553101958745,null,5,18.472447982294614,18.466821878300525,9.9483435965260014,10.300262738572874,-1.570365911833191,-1.570365911833191,-1.201736520166367,-1.201736520166367,0,{"$f":"'AST actual depreciation'!D177/1000","v":0},6.0061897507061905,0,33.339286107321229,2.6664885119560786,3.5,null,null,null,3.4024412430198385,2.603748507686352]
[null,null,null,null,"Asset Class 10","Vehicles",null,null,3.3065395369284118,2.6437902849961517,null,7,1.6381806052694792,1.6376816689912348,0.43616800660621263,0.45436112332592171,0.21303147933975342,0.21303147933975342,0.16302423959826914,0.16302423959826914,0,{"$f":"'AST actual depreciation'!D178/1000","v":0},1.3948228653870471,0,3.1935695687827268,6.5077974072307221,8,null,null,null,0.79015199999999997,0.60467086538704717]
[null,null,null,null,"Asset Class 11","other",null,null,19.195007318389447,18.821801752128366,null,10,1.6562825841944846,1.6557781346450147,2.1417234030714831,2.1519682617531597,-0.36980460997910347,-0.36980460997910347,-0.28299627608382183,-0.28299627608382183,0,{"$f":"'AST actual depreciation'!D179/1000","v":0},18.124676284207933,0,12.912062190739267,7.2805727890349479,10,null,null,null,10.267432210000003,7.857244074207931]
[null,null,null,null,"Asset Class 12","premises",null,null,3.8788800713653666,3.3819515587170663,null,10,0.21842408070259717,0.21835755586549799,0.97598743633613416,0.98962861119314627,-2.1150151879339774E-2,-2.1150151879339774E-2,-1.6185342364441101E-2,-1.6185342364441101E-2,0,{"$f":"'AST actual depreciation'!D180/1000","v":0},0.54348426190407984,0,1.2883797022906267,10.11912977126436,20,null,null,null,0.3078779299999998,0.23560633190408001]
[null,null,null,null,"Asset Class 13","Land",null,null,105.89623148835591,106.1129699781812,null,"n/a",0,0,-2.9069553741901557,-2.9129050582245752,0,0,0,0,0,{"$f":"'AST actual depreciation'!D181/1000","v":0},0,0,80.118380287397386,"n/a","n/a",null,null,null,0,0]
[null,null,null,null,"Asset Class 14","Easements",null,null,124.80234629770258,124.80234629770258,null,"n/a",0,0,-3.4259467611133965,-3.4259467611133965,0,0,0,0,0,{"$f":"'AST actual depreciation'!D182/1000","v":0},0,0,94.584698999999986,"n/a","n/a",null,null,null,0,0]
[null,null,null,null,"Asset Class 15","Equity raising costs (2003-08)",null,null,null,null,null,27.570707579950131,0,0,0,0,0,0,0,0,null,{"$f":"'AST actual depreciation'!D183/1000","v":0},53.4,53.4,53.4,5,5,null,null,null,0,0]
[null,null,null,null,"Asset Class 16"]
[null,null,null,null,"Asset Class 17"]
[null,null,null,null,"Asset Class 18"]
[null,null,null,null,"Asset Class 19"]
[null,null,null,null,"Asset Class 20"]
[null,null,null,null,"Asset Class 21"]
[null,null,null,null,"Asset Class 22"]
[null,null,null,null,"Asset Class 23"]
[null,null,null,null,"Asset Class 24"]
[null,null,null,null,"Asset Class 25"]
[null,null,null,null,"Asset Class 26"]
[null,null,null,null,"Asset Class 27"]
[null,null,null,null,"Asset Class 28"]
[null,null,null,null,"Asset Class 29"]
[null,null,null,null,"Asset Class 30"]
[null,null,null,null,"Asset Class 31"]
[null,null,null,null,"Asset Class 32"]
[null,null,null,null,"Asset Class 33"]
[null,null,null,null,"Asset Class 34"]
[null,null,null,null,"Asset Class 35"]
[null,null,null,null,"Asset Class 36"]
[null,null,null,null,"Asset Class 37"]
[null,null,null,null,"Asset Class 38"]
[null,null,null,null,"Asset Class 39"]
[null,null,null,null,"Asset Class 40"]
[null,null,null,null,"Asset Class 41"]
[null,null,null,null,"Asset Class 42"]
[null,null,null,null,"Asset Class 43"]
[null,null,null,null,"Asset Class 44"]
[null,null,null,null,"Asset Class 45"]
[null,null,null,null,"Asset Class 46"]
[null,null,null,null,"Asset Class 47"]
[null,null,null,null,"Asset Class 48"]
[null,null,null,null,"Asset Class 49"]
[null,null,null,null,"Asset Class 50","Equity raising costs"]
[null,null,null,null,"Total",null,null,null,{"$f":"SUM(I7:I56)","v":2554.4267460722485},{"$f":"SUM(J7:J56)","v":2413.683359254564},null,null,{"$f":"SUM(M7:M56)","v":131.72668155602753},143.32363286400584,57.306657659056199,61.170201610914162,5.0969003598703164,5.0969003598703164,3.9004484597828486,3.9004484597828486,144.4075011554221,144.5796934402224,93.791864403482322,54.575206981443216,2218.789801961846,null,null,null,null,null,{"$f":"SUM(AE7:AE56)","v":22.215810383019836},{"$f":"SUM(AF7:AF56)","v":17.000847039019273},{"$f":"SUM(AG7:AG56)","v":0.6657419876348567},{"$f":"SUM(AH7:AH56)","v":0.50946499380835808}]
[]
[null,null,null,null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"IF(LEN(H60)>4,CONCATENATE(LEFT(H60,4)-1&\"-\"&IF(H60>\"2009-10\",,\"0\")&RIGHT(H60,2)-1),H60-1)","v":"2013-14"},{"$f":"AB7","v":"2014-15"},{"$f":"IF(LEN(H60)>4,CONCATENATE(LEFT(H60,4)+1&\"-\"&IF(H60>\"2007-08\",,\"0\")&RIGHT(H60,2)+1),H60+1)","v":"2015-16"},{"$f":"IF(LEN(I60)>4,CONCATENATE(LEFT(I60,4)+1&\"-\"&IF(I60>\"2007-08\",,\"0\")&RIGHT(I60,2)+1),I60+1)","v":"2016-17"},"2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Secondary"},null,22.83210468039541,19.452577851351656,29.87676820275199,23.815289910867318]
[null,null,null,null,{"$f":"Asset2","v":"Switchgear"},null,35.877728225982445,42.661134752605328,36.103321758337493,50.231772250852941]
[null,null,null,null,{"$f":"Asset3","v":"Transformers"},null,27.708005056516065,30.404803155269349,24.413785187967015,26.860958149923118]
[null,null,null,null,{"$f":"Asset4","v":"Reactive"},null,2.3706541887911592,4.777492098666805,3.1598948049190705,10.702416466929545]
[null,null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,16.508827640665459,11.665548971842208,22.601599947511062,9.7460213135935785]
[null,null,null,null,{"$f":"Asset6","v":"Establishment"},null,9.4820413844320228,10.713698627990986,7.2625711875985832,16.493123836122376]
[null,null,null,null,{"$f":"Asset7","v":"Communications"},null,7.4007483102478266,9.2386882539866431,7.6282250822340449,15.485963562288898]
[null,null,null,null,{"$f":"Asset8","v":"Inventory"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"IT"},null,17.829885547794877,19.239577448184299,7.8918201183248105,19.65072777582315]
[null,null,null,null,{"$f":"Asset10","v":"Vehicles"},null,1.082195620771875,0.77339807709887121,1.3747690869274807,0.89924213242284501]
[null,null,null,null,{"$f":"Asset11","v":"other"},null,2.7167518610796657,2.1637154676105594,2.0243370101221263,2.6043112322455406]
[null,null,null,null,{"$f":"Asset12","v":"premises"},null,0.51538516445382854,0.12813525888405455,2.7199622810353037,0.5334664864839489]
[null,null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,0,0]
[null,null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G61:G110)","v":144.32432768113063},{"$f":"SUM(H61:H110)","v":151.21876996349076},145.05705466772898,177.02329311755327,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G111:Q111)","v":617.62344542990365}]
[null,null,null,null,"Actual Asset Disposal – As Incurred ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2013-14"},{"$f":"H$60","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Secondary"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"Switchgear"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"Transformers"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"Reactive"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"Establishment"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":"Communications"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":"Inventory"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"IT"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"Vehicles"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"other"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":"premises"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":"Land"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":"Easements"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G115:G164)","v":0},{"$f":"SUM(H115:H164)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G165:Q165)","v":0}]
[null,null,null,null,{"$f":"\"Actual Net Capital Expenditure – As Incurred ($m Real \"&IF(LEN($AB$7)>4,CONCATENATE(LEFT($AB$7, 4)-1 &\"-\" &IF($AB$7>\"2009-10\",,\"0\") &RIGHT($AB$7,2)-1),$AB$7-1)&\")\"","v":"Actual Net Capital Expenditure – As Incurred ($m Real 2013-14)"}]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2013-14"},{"$f":"H$60","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Secondary"},null,{"$f":"(G61-G115)/G$386","v":22.83210468039541},18.932852488910964,28.463411104493503,22.17690376213212,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"Switchgear"},null,{"$f":"(G62-G116)/G$386","v":35.877728225982445},41.521333442421223,34.395409920899993,46.776049469806125,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"Transformers"},null,{"$f":"(G63-G117)/G$386","v":27.708005056516065},29.592461086235438,23.258861189607892,25.013043556428791,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"Reactive"},null,{"$f":"(G64-G118)/G$386","v":2.3706541887911592},4.6498491800001354,3.0104121124814358,9.9661377584595083,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,{"$f":"(G65-G119)/G$386","v":16.508827640665459},11.353873999312073,21.532403590628292,9.0755383429796712,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"Establishment"},null,{"$f":"(G66-G120)/G$386","v":9.4820413844320228},10.427454771517946,6.9190063659304037,15.358470185311827,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":"Communications"},null,{"$f":"(G67-G121)/G$386","v":7.4007483102478266},8.9918530716282223,7.2673625554064003,14.420598064105546,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":"Inventory"},null,{"$f":"(G68-G122)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"IT"},null,{"$f":"(G69-G123)/G$386","v":17.829885547794877},18.725542936209912,7.5184879055928429,18.298845001312671,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"Vehicles"},null,{"$f":"(G70-G124)/G$386","v":1.082195620771875},0.75273476969546638,1.309733952126779,0.83737826850874675,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"other"},null,{"$f":"(G71-G125)/G$386","v":2.7167518610796657},2.1059062757278348,1.9285732694421713,2.4251461888689514,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":"premises"},null,{"$f":"(G72-G126)/G$386","v":0.51538516445382854},0.12471179776883173,2.5912911352537966,0.49676636208735681,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":"Land"},null,{"$f":"(G73-G127)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":"Easements"},null,{"$f":"(G74-G128)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,{"$f":"(G75-G129)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":0},null,{"$f":"(G76-G130)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":0},null,{"$f":"(G77-G131)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":0},null,{"$f":"(G78-G132)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":0},null,{"$f":"(G79-G133)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":0},null,{"$f":"(G80-G134)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":0},null,{"$f":"(G81-G135)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":0},null,{"$f":"(G82-G136)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":0},null,{"$f":"(G83-G137)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":0},null,{"$f":"(G84-G138)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":0},null,{"$f":"(G85-G139)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":0},null,{"$f":"(G86-G140)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":0},null,{"$f":"(G87-G141)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":0},null,{"$f":"(G88-G142)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,{"$f":"(G89-G143)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":0},null,{"$f":"(G90-G144)/G$386","v":0},{"$f":"(H90-H144)/H$386","v":0},0,0,0,0,0,0,0,{"$f":"(P90-P144)/P$386","v":0},{"$f":"(Q90-Q144)/Q$386","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0},null,{"$f":"(G91-G145)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":0},null,{"$f":"(G92-G146)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":0},null,{"$f":"(G93-G147)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":0},null,{"$f":"(G94-G148)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":0},null,{"$f":"(G95-G149)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":0},null,{"$f":"(G96-G150)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":0},null,{"$f":"(G97-G151)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":0},null,{"$f":"(G98-G152)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":0},null,{"$f":"(G99-G153)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":0},null,{"$f":"(G100-G154)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":0},null,{"$f":"(G101-G155)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":0},null,{"$f":"(G102-G156)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":0},null,{"$f":"(G103-G157)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":0},null,{"$f":"(G104-G158)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":0},null,{"$f":"(G105-G159)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":0},null,{"$f":"(G106-G160)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":0},null,{"$f":"(G107-G161)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":0},null,{"$f":"(G108-G162)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":0},null,{"$f":"(G109-G163)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,{"$f":"(G110-G164)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G169:G218)","v":144.32432768113063},{"$f":"SUM(H169:H218)","v":147.1785738194281},138.19495310186352,164.8448769600013,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G219:Q219)","v":594.54273156242357}]
[null,null,null,null,"Actual Capital Expenditure – As Commissioned ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2013-14"},{"$f":"H$60","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Secondary"},null,19.725339989496597,40.14145598690817,29.758079127640293,23.139821075479595]
[null,null,null,null,{"$f":"Asset2","v":"Switchgear"},null,28.29735618939058,38.183230725857442,43.867901598456996,52.487684236973429]
[null,null,null,null,{"$f":"Asset3","v":"Transformers"},null,37.248642642026979,10.513331740807915,29.323156404530874,27.687502882970279]
[null,null,null,null,{"$f":"Asset4","v":"Reactive"},null,1.5406729361234837,4.9579991996196178,3.15989480491907,10.702416466929545]
[null,null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,27.500377860620649,24.261954439198949,23.469053904893062,11.116298190917501]
[null,null,null,null,{"$f":"Asset6","v":"Establishment"},null,23.048375485368489,29.331772846734459,6.6765044066210981,14.717264928015254]
[null,null,null,null,{"$f":"Asset7","v":"Communications"},null,8.634042372587615,19.623947351293612,7.599078291231069,15.476918720539262]
[null,null,null,null,{"$f":"Asset8","v":"Inventory"},null,0.82268350999999973,10.564472620506756,0,0]
[null,null,null,null,{"$f":"Asset9","v":"IT"},null,14.719180980357644,3.8324488043039446,32.908704547772217,19.65072777582315]
[null,null,null,null,{"$f":"Asset10","v":"Vehicles"},null,1.6096788331765914,0.67264575391744719,1.3747690869274809,0.89924213242284523]
[null,null,null,null,{"$f":"Asset11","v":"other"},null,4.7494108467278355,3.1856047829196399,2.0243370101221263,2.6043112322455402]
[null,null,null,null,{"$f":"Asset12","v":"premises"},null,0.2441075824500834,0.44486737042457036,2.7199622810353037,0.53346648648394868]
[null,null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,0,0]
[null,null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G223:G272)","v":168.13986922832652},{"$f":"SUM(H223:H272)","v":185.7137316224925},182.88144146414962,179.01565412880035,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G273:Q273)","v":715.7506964437689}]
[null,null,null,null,"Actual Asset Disposal – As De-commissioned ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2013-14"},{"$f":"H$60","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Secondary"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"Switchgear"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"Transformers"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"Reactive"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"Establishment"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":"Communications"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":"Inventory"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"IT"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"Vehicles"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"other"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":"premises"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":"Land"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":"Easements"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G277:G326)","v":0},{"$f":"SUM(H277:H326)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G327:Q327)","v":0}]
[null,null,null,null,{"$f":"\"Actual Net Capital Expenditure – As Commissioned ($m Real \"&IF(LEN($AB$7)>4,CONCATENATE(LEFT($AB$7, 4)-1 &\"-\" &IF($AB$7>\"2009-10\",,\"0\") &RIGHT($AB$7,2)-1),$AB$7-1)&\")\"","v":"Actual Net Capital Expenditure – As Commissioned ($m Real 2013-14)"}]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2013-14"},{"$f":"H$60","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Secondary"},null,{"$f":"(G223-G277)/G$386","v":19.725339989496597},39.068974338402995,28.350336761392192,21.547904181913804,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"Switchgear"},null,{"$f":"(G224-G278)/G$386","v":28.29735618939058},37.16306807287652,41.792676805429579,48.876764732953319,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"Transformers"},null,{"$f":"(G225-G279)/G$386","v":37.248642642026979},10.232441198114575,27.935988590179722,25.782725683687705,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"Reactive"},null,{"$f":"(G226-G280)/G$386","v":1.5406729361234837},4.8255335721488652,3.0104121124814354,9.9661377584595083,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,{"$f":"(G227-G281)/G$386","v":27.500377860620649},23.61373428242646,22.358821576523749,10.351546258466803,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"Establishment"},null,{"$f":"(G228-G282)/G$386","v":23.048375485368489},28.548099526401863,6.3606641915545028,13.704782481000256,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":"Communications"},null,{"$f":"(G229-G283)/G$386","v":8.634042372587615},19.099643414426989,7.2395945890365292,14.412175467287446,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":"Inventory"},null,{"$f":"(G230-G284)/G$386","v":0.82268350999999973},10.282215718432148,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"IT"},null,{"$f":"(G231-G285)/G$386","v":14.719180980357644},3.7300551339599464,31.351917988682438,18.298845001312671,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"Vehicles"},null,{"$f":"(G232-G286)/G$386","v":1.6096788331765914},0.65467430247690472,1.3097339521267792,0.83737826850874697,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"other"},null,{"$f":"(G233-G287)/G$386","v":4.7494108467278355},3.1004932047500313,1.9285732694421713,2.4251461888689509,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":"premises"},null,{"$f":"(G234-G288)/G$386","v":0.2441075824500834},0.43298160098574601,2.5912911352537966,0.49676636208735658,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":"Land"},null,{"$f":"(G235-G289)/G$386","v":0},{"$f":"(H235-H289)/H$386","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":"Easements"},null,{"$f":"(G236-G290)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,{"$f":"(G237-G291)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":0},null,{"$f":"(G238-G292)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":0},null,{"$f":"(G239-G293)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":0},null,{"$f":"(G240-G294)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":0},null,{"$f":"(G241-G295)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":0},null,{"$f":"(G242-G296)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":0},null,{"$f":"(G243-G297)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":0},null,{"$f":"(G244-G298)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":0},null,{"$f":"(G245-G299)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":0},null,{"$f":"(G246-G300)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":0},null,{"$f":"(G247-G301)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":0},null,{"$f":"(G248-G302)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":0},null,{"$f":"(G249-G303)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":0},null,{"$f":"(G250-G304)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,{"$f":"(G251-G305)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":0},null,{"$f":"(G252-G306)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":0},null,{"$f":"(G253-G307)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":0},null,{"$f":"(G254-G308)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":0},null,{"$f":"(G255-G309)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":0},null,{"$f":"(G256-G310)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":0},null,{"$f":"(G257-G311)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":0},null,{"$f":"(G258-G312)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":0},null,{"$f":"(G259-G313)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":0},null,{"$f":"(G260-G314)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":0},null,{"$f":"(G261-G315)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":0},null,{"$f":"(G262-G316)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":0},null,{"$f":"(G263-G317)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":0},null,{"$f":"(G264-G318)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":0},null,{"$f":"(G265-G319)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":0},null,{"$f":"(G266-G320)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":0},null,{"$f":"(G267-G321)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":0},null,{"$f":"(G268-G322)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":0},null,{"$f":"(G269-G323)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":0},null,{"$f":"(G270-G324)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":0},null,{"$f":"(G271-G325)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,{"$f":"(G272-G326)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G331:G380)","v":168.13986922832652},{"$f":"SUM(H331:H380)","v":180.75191436540305},174.23001097210286,166.70017238454656,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G381:Q381)","v":689.82196695037896}]
[null,null,null,null,"Inflation and Rate of Return"]
[null,null,null,null,"Year",{"$f":"IF(LEN(G384)>4,CONCATENATE(LEFT(G384, 4)-1 &\"-\" &IF(G384>\"2009-10\",,\"0\") &RIGHT(G384,2)-1),G384-1)","v":"2012-13"},{"$f":"G$60","v":"2013-14"},{"$f":"H$60","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,"Actual CPI Inflation Rate",2.2044088176352838E-2,2.74509803921568E-2,2.16110019646365E-2,2.3076923076923217E-2,2.35E-2,2.35E-2,2.35E-2,2.35E-2,2.35E-2,2.35E-2,2.35E-2,2.35E-2]
[null,null,null,null,"Actual CPI (one year lagged)",null,1,{"$f":"G386*(1+G385)","v":1.0274509803921568},{"$f":"H386*(1+H385)","v":1.0496552255479794},1.0738780384452407,1.0991141723487039,1.1249433553988986,1.1513795242507727,1.178436943070666,{"$f":"N386*(1+N385)","v":1.2061302112328267},1.2344742711967982,1.2634844165699231]
[null,null,null,null,"Forecast Inflation Rate",null,2.5899999999999999E-2,2.4500000000000001E-2,{"$f":"H387","v":2.4500000000000001E-2},{"$f":"I387","v":2.4500000000000001E-2},2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,{"$f":"N387","v":2.4500000000000001E-2},2.4500000000000001E-2,2.4500000000000001E-2]
[null,null,null,null,"Forecast Inflation Cumulative Index",null,1,{"$f":"G388*(1+H387)","v":1.0245},{"$f":"H388*(1+I387)","v":1.0496002499999999},1.0753154561249998,1.1016606848000623,1.1286513715776638,1.1563033301813166,1.1846327617707588,{"$f":"N388*(1+O387)","v":1.2136562644341424},1.2433908429127789,1.273853918564142]
[]
[null,null,null,null,"Nominal Vanilla WACC",null,9.7600000000000006E-2,7.8738616643835177E-2,7.8738616643835177E-2,7.8738616643835177E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2]
[null,null,null,null,"Real Vanilla WACC",null,{"$f":"(1+G390)/(1+G387)-1","v":6.9889852812164754E-2},5.2941548700668806E-2,5.2941548700668806E-2,5.2941548700668806E-2,6.8814055636896132E-2,6.8814055636896132E-2,6.8814055636896132E-2,6.8814055636896132E-2,6.8814055636896132E-2,6.8814055636896132E-2,6.8814055636896132E-2]
[null,null,null,null,"Nominal vanilla WACC  (fixed real time varying)",null,{"$f":"(1+G391)*(1+G385)-1","v":9.9259378183478963E-2},7.569667057828644E-2,7.7240199824530453E-2,7.7685675095134687E-2,9.3931185944363227E-2,9.3931185944363227E-2,9.3931185944363227E-2,9.3931185944363227E-2,9.3931185944363227E-2,9.3931185944363227E-2,9.3931185944363227E-2]
[]
[null,null,null,null,"Real Straight-line Depreciation Option"]
[null,null,null,null,null,null,"Forecast Real SL Depreciation"]
[null,null,null,null,"Actual Real SL Depreciation",null,"Actual Real SL Depreciation"]
[null,null,null,null,null,null,{"$f":"IF(E396=G395,\"Forecast\",\"Actual\")","v":"Actual"}]
[]
[null,null,null,null,{"$f":"\"Forecast Straight-line Depreciation ($m Real \"&IF(LEN($AB$7)>4,CONCATENATE(LEFT($AB$7, 4)-1 &\"-\" &IF($AB$7>\"2009-10\",,\"0\") &RIGHT($AB$7,2)-1),$AB$7-1)&\")\"","v":"Forecast Straight-line Depreciation ($m Real 2013-14)"}]
[null,null,null,null,"Year",null,null,{"$f":"H$60","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Secondary"}]
[null,null,null,null,{"$f":"Asset2","v":"Switchgear"}]
[null,null,null,null,{"$f":"Asset3","v":"Transformers"}]
[null,null,null,null,{"$f":"Asset4","v":"Reactive"}]
[null,null,null,null,{"$f":"Asset5","v":"Towers and Conductor"}]
[null,null,null,null,{"$f":"Asset6","v":"Establishment"}]
[null,null,null,null,{"$f":"Asset7","v":"Communications"}]
[null,null,null,null,{"$f":"Asset8","v":"Inventory"}]
[null,null,null,null,{"$f":"Asset9","v":"IT"}]
[null,null,null,null,{"$f":"Asset10","v":"Vehicles"}]
[null,null,null,null,{"$f":"Asset11","v":"other"}]
[null,null,null,null,{"$f":"Asset12","v":"premises"}]
[null,null,null,null,{"$f":"Asset13","v":"Land"}]
[null,null,null,null,{"$f":"Asset14","v":"Easements"}]
[null,null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H401:H450)","v":0},{"$f":"SUM(I401:I450)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Forecast Final Year (\"&IF(LEN($AB$7)>4,CONCATENATE(LEFT($AB$7,4)+($AC$7-1)&\"-\"&RIGHT($AB$7,2)+($AC$7-1)),$AB$7+($AC$7-1))&\") Asset Adjustments ($m Nominal)\"","v":"Forecast Final Year (2016-17) Asset Adjustments ($m Nominal)"},null,null,null,null,"AST insert"]
[null,null,null,null,"Year",null,"RAB (As Incurred)","RAB (As Commissioned)","TAB","TAB Adj - Rem Lives"]
[null,null,null,null,{"$f":"Asset1","v":"Secondary"},null,18.174606250151914,18.174606250151914,16.246496813706084,22.982104037055123]
[null,null,null,null,{"$f":"Asset2","v":"Switchgear"},null,25.222234286533443,25.222234286533443,22.519135045932472,25.473992198135402]
[null,null,null,null,{"$f":"Asset3","v":"Transformers"},null,33.871581409654169,33.871581409654169,30.396852222850821,25.569239820294417]
[null,null,null,null,{"$f":"Asset4","v":"Reactive"},null,0.88447972032703259,0.88447972032703259,0.81129355956739213,26.300141627286298]
[null,null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,7.2057208856768202,7.2057208856768202,6.5019295918920532,25.718503580974357]
[null,null,null,null,{"$f":"Asset6","v":"Establishment"},null,6.7400004628256962,6.7400004628256962,5.9835492590515171,24.825875101174677]
[null,null,null,null,{"$f":"Asset7","v":"Communications"},null,3.7587015472392551,3.7587015472392551,3.317478780505108,24.594820467188548]
[null,null,null,null,{"$f":"Asset8","v":"Inventory"}]
[null,null,null,null,{"$f":"Asset9","v":"IT"}]
[null,null,null,null,{"$f":"Asset10","v":"Vehicles"}]
[null,null,null,null,{"$f":"Asset11","v":"other"},null,3.1515871929299197,3.1515871929299197,2.7349561582009869,24.760272737632697]
[null,null,null,null,{"$f":"Asset12","v":"premises"}]
[null,null,null,null,{"$f":"Asset13","v":"Land"}]
[null,null,null,null,{"$f":"Asset14","v":"Easements"}]
[null,null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G455:G504)","v":99.008911755338261},{"$f":"SUM(H455:H504)","v":99.008911755338261},{"$f":"SUM(I455:I504)","v":88.511691431706438}]

{"sheet":"Adjustment for previous period","index":5,"n_rows":793,"n_cols":19,"rows_kept":793,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Adjustment For Previous Period\"&\" - TNSP RFM - version \"&Intro!$M$4","v":" - Adjustment For Previous Period - TNSP RFM - version 3"}]
[]
[null,"Year",null,null,null,{"$f":"'RFM input'!$F$384","v":"2012-13"},{"$f":"'RFM input'!G60","v":"2013-14"},{"$f":"'RFM input'!H60","v":"2014-15"},{"$f":"'RFM input'!I60","v":"2015-16"},{"$f":"'RFM input'!J60","v":"2016-17"},{"$f":"'RFM input'!K60","v":"2017-18"},{"$f":"'RFM input'!L60","v":"2018-19"},{"$f":"'RFM input'!M60","v":"2019-20"},{"$f":"'RFM input'!N60","v":"2020-21"},{"$f":"'RFM input'!O60","v":"2021-22"},{"$f":"'RFM input'!P60","v":"2022-23"},{"$f":"'RFM input'!Q60","v":"2023-24"}]
[]
[null,"Actual CPI Inflation Rate",null,null,null,{"$f":"'RFM input'!F$385","v":2.2044088176352838E-2},{"$f":"'RFM input'!G$385","v":2.74509803921568E-2},{"$f":"'RFM input'!H$385","v":2.16110019646365E-2},{"$f":"'RFM input'!I$385","v":2.3076923076923217E-2},{"$f":"'RFM input'!J$385","v":2.35E-2},{"$f":"'RFM input'!K$385","v":2.35E-2},{"$f":"'RFM input'!L$385","v":2.35E-2},{"$f":"'RFM input'!M$385","v":2.35E-2},{"$f":"'RFM input'!N$385","v":2.35E-2},{"$f":"'RFM input'!O$385","v":2.35E-2},{"$f":"'RFM input'!P$385","v":2.35E-2},{"$f":"'RFM input'!Q$385","v":2.35E-2}]
[null,"Actual CPI (one year lagged)",null,null,null,null,{"$f":"'RFM input'!G$386","v":1},{"$f":"'RFM input'!H$386","v":1.0274509803921568},{"$f":"'RFM input'!I$386","v":1.0496552255479794},{"$f":"'RFM input'!J$386","v":1.0738780384452407},{"$f":"'RFM input'!K$386","v":1.0991141723487039},{"$f":"'RFM input'!L$386","v":1.1249433553988986},{"$f":"'RFM input'!M$386","v":1.1513795242507727},{"$f":"'RFM input'!N$386","v":1.178436943070666},{"$f":"'RFM input'!O$386","v":1.2061302112328267},{"$f":"'RFM input'!P$386","v":1.2344742711967982},{"$f":"'RFM input'!Q$386","v":1.2634844165699231}]
[null,"Nominal Vanilla WACC (fixed real time varying)",null,null,null,null,null,{"$f":"vanilla1","v":7.569667057828644E-2},{"$f":"vanilla2","v":7.7240199824530453E-2},{"$f":"vanilla3","v":7.7685675095134687E-2},{"$f":"vanilla4","v":9.3931185944363227E-2},{"$f":"vanilla5","v":9.3931185944363227E-2},{"$f":"vanilla6","v":9.3931185944363227E-2},{"$f":"vanilla7","v":9.3931185944363227E-2},{"$f":"vanilla8","v":9.3931185944363227E-2},{"$f":"vanilla9","v":9.3931185944363227E-2},{"$f":"vanilla10","v":9.3931185944363227E-2}]
[null,"Real Vanilla WACC",null,null,null,null,null,{"$f":"'RFM input'!H$391","v":5.2941548700668806E-2},{"$f":"'RFM input'!I$391","v":5.2941548700668806E-2},{"$f":"'RFM input'!J$391","v":5.2941548700668806E-2},{"$f":"'RFM input'!K$391","v":6.8814055636896132E-2},{"$f":"'RFM input'!L$391","v":6.8814055636896132E-2},{"$f":"'RFM input'!M$391","v":6.8814055636896132E-2},{"$f":"'RFM input'!N$391","v":6.8814055636896132E-2},{"$f":"'RFM input'!O$391","v":6.8814055636896132E-2},{"$f":"'RFM input'!P$391","v":6.8814055636896132E-2},{"$f":"'RFM input'!Q$391","v":6.8814055636896132E-2}]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Net Capex -  As Incurred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"label changed"]
[]
[null,"Nominal Forecast Net Capex (previous regulatory control period)",null,null,null,null,{"$f":"SUM(G14:G63)","v":131.72668155602753}]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"'RFM input'!M7","v":18.600172689786906}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"'RFM input'!M8","v":39.281146368883256}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,{"$f":"'RFM input'!M9","v":31.751159621126924}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,{"$f":"'RFM input'!M10","v":0.88416792188044646}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,{"$f":"'RFM input'!M11","v":4.9054739149217923}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,{"$f":"'RFM input'!M12","v":8.7257051107598453}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,{"$f":"'RFM input'!M13","v":5.593520676207171}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,{"$f":"'RFM input'!M14","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,{"$f":"'RFM input'!M15","v":18.472447982294614}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,{"$f":"'RFM input'!M16","v":1.6381806052694792}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,{"$f":"'RFM input'!M17","v":1.6562825841944846}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,{"$f":"'RFM input'!M18","v":0.21842408070259717}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,{"$f":"'RFM input'!M19","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,{"$f":"'RFM input'!M20","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,{"$f":"'RFM input'!M21","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!M22","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!M23","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!M24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!M25","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!M26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!M27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!M28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!M29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!M30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!M31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!M32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!M33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!M34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!M35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!M36","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!M37","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!M38","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!M39","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!M40","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!M41","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!M42","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!M43","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!M44","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!M45","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!M46","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!M47","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!M48","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!M49","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!M50","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!M51","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!M52","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!M53","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!M54","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!M55","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!M56","v":0}]
[]
[null,"Nominal Actual Net Capex",null,null,null,null,{"$f":"SUM(G66:G115)","v":151.31766561106522}]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"'RFM input'!G169*(1+previous_vanilla)^0.5","v":23.938450549086554}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"'RFM input'!G170*(1+previous_vanilla)^0.5","v":37.616209060599566}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,{"$f":"'RFM input'!G171*(1+previous_vanilla)^0.5","v":29.05061614529016}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,{"$f":"'RFM input'!G172*(1+previous_vanilla)^0.5","v":2.485525923332411}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,{"$f":"'RFM input'!G173*(1+previous_vanilla)^0.5","v":17.308774623777662}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,{"$f":"'RFM input'!G174*(1+previous_vanilla)^0.5","v":9.9415004425990219}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,{"$f":"'RFM input'!G175*(1+previous_vanilla)^0.5","v":7.7593568324527906}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,{"$f":"'RFM input'!G176*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,{"$f":"'RFM input'!G177*(1+previous_vanilla)^0.5","v":18.693845331229838}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,{"$f":"'RFM input'!G178*(1+previous_vanilla)^0.5","v":1.1346341791490469}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,{"$f":"'RFM input'!G179*(1+previous_vanilla)^0.5","v":2.848394004449184}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,{"$f":"'RFM input'!G180*(1+previous_vanilla)^0.5","v":0.54035851909895638}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,{"$f":"'RFM input'!G181*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,{"$f":"'RFM input'!G182*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,{"$f":"'RFM input'!G183*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!G184*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!G185*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!G186*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!G187*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!G188*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!G189*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!G190*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!G191*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!G192*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!G193*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!G194*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!G195*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!G196*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!G197*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!G198*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!G199*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!G200*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!G201*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!G202*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!G203*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!G204*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!G205*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!G206*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!G207*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!G208*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!G209*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!G210*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!G211*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!G212*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!G213*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!G214*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!G215*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!G216*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!G217*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!G218*(1+previous_vanilla)^0.5","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Net Capex",null,null,null,null,{"$f":"SUM(G118:G167)","v":19.590984055037673}]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"G66-G14","v":5.338277859299648}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"G67-G15","v":-1.6649373082836902}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,-2.7005434758367635]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,1.6013580014519646]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,12.40330070885587]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,1.2157953318391765]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,2.1658361562456196]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,0]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,0.22139734893522345]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,-0.50354642612043232]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,1.1921114202546994]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,0.32193443839635921]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,0]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,0]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,0]
[null,null,{"$f":"Asset16","v":0},null,null,null,0]
[null,null,{"$f":"Asset17","v":0},null,null,null,0]
[null,null,{"$f":"Asset18","v":0},null,null,null,0]
[null,null,{"$f":"Asset19","v":0},null,null,null,0]
[null,null,{"$f":"Asset20","v":0},null,null,null,0]
[null,null,{"$f":"Asset21","v":0},null,null,null,0]
[null,null,{"$f":"Asset22","v":0},null,null,null,0]
[null,null,{"$f":"Asset23","v":0},null,null,null,0]
[null,null,{"$f":"Asset24","v":0},null,null,null,0]
[null,null,{"$f":"Asset25","v":0},null,null,null,0]
[null,null,{"$f":"Asset26","v":0},null,null,null,0]
[null,null,{"$f":"Asset27","v":0},null,null,null,0]
[null,null,{"$f":"Asset28","v":0},null,null,null,0]
[null,null,{"$f":"Asset29","v":0},null,null,null,0]
[null,null,{"$f":"Asset30","v":0},null,null,null,0]
[null,null,{"$f":"Asset31","v":0},null,null,null,0]
[null,null,{"$f":"Asset32","v":0},null,null,null,0]
[null,null,{"$f":"Asset33","v":0},null,null,null,0]
[null,null,{"$f":"Asset34","v":0},null,null,null,0]
[null,null,{"$f":"Asset35","v":0},null,null,null,0]
[null,null,{"$f":"Asset36","v":0},null,null,null,0]
[null,null,{"$f":"Asset37","v":0},null,null,null,0]
[null,null,{"$f":"Asset38","v":0},null,null,null,0]
[null,null,{"$f":"Asset39","v":0},null,null,null,0]
[null,null,{"$f":"Asset40","v":0},null,null,null,0]
[null,null,{"$f":"Asset41","v":0},null,null,null,0]
[null,null,{"$f":"Asset42","v":0},null,null,null,0]
[null,null,{"$f":"Asset43","v":0},null,null,null,0]
[null,null,{"$f":"Asset44","v":0},null,null,null,0]
[null,null,{"$f":"Asset45","v":0},null,null,null,0]
[null,null,{"$f":"Asset46","v":0},null,null,null,0]
[null,null,{"$f":"Asset47","v":0},null,null,null,0]
[null,null,{"$f":"Asset48","v":0},null,null,null,0]
[null,null,{"$f":"Asset49","v":0},null,null,null,0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0]
[]
[null,"Compounded Nominal Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(H170,H172,H174,H176,H178,H180,H182,H184,H186,H188,H190,H192,H194,H196,H198,H200,H202,H204,H206,H208,H210,H212,H214,H216,H218,H220,H222,H224,H226,H228,H230,H232,H234,H236,H238,H240,H242,H244,H246,H248,H250,H252,H254,H256,H258,H260,H262,H264,H266,H268)","v":1.4829722663186493},{"$f":"SUM(I170,I172,I174,I176,I178,I180,I182,I184,I186,I188,I190,I192,I194,I196,I198,I200,I202,I204,I206,I208,I210,I212,I214,I216,I218,I220,I222,I224,I226,I228,I230,I232,I234,I236,I238,I240,I242,I244,I246,I248,I250,I252,I254,I256,I258,I260,I262,I264,I266,I268)","v":1.627756597354989},1.7635978939060291,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"($G118+(SUM($G170:G170)))*H$8","v":0.40408986057076557},{"$f":"($G118+(SUM($G170:H170)))*I$8","v":0.44354163014872405},{"$f":"IF(COUNT($H170:I170)>='RFM input'!$AC$7,0,($G118+(SUM($G170:I170)))*J$8)","v":0.48055654393354252},{"$f":"IF(COUNT($H170:J170)>='RFM input'!$AC$7,0,($G118+(SUM($G170:J170)))*K$8)","v":0},{"$f":"IF(COUNT($H170:K170)>='RFM input'!$AC$7,0,($G118+(SUM($G170:K170)))*L$8)","v":0},{"$f":"IF(COUNT($H170:L170)>='RFM input'!$AC$7,0,($G118+(SUM($G170:L170)))*M$8)","v":0},{"$f":"IF(COUNT($H170:M170)>='RFM input'!$AC$7,0,($G118+(SUM($G170:M170)))*N$8)","v":0},{"$f":"IF(COUNT($H170:N170)>='RFM input'!$AC$7,0,($G118+(SUM($G170:N170)))*O$8)","v":0},{"$f":"IF(COUNT($H170:O170)>='RFM input'!$AC$7,0,($G118+(SUM($G170:O170)))*P$8)","v":0},{"$f":"IF(COUNT($H170:P170)>='RFM input'!$AC$7,0,($G118+(SUM($G170:P170)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H170:I170)='RFM input'!$AC$7,SUM($G170:I170),0)","v":0},{"$f":"IF(COUNT($H170:J170)='RFM input'!$AC$7,SUM($G170:J170),0)","v":1.3281880346530321},{"$f":"IF(COUNT($H170:K170)='RFM input'!$AC$7,SUM($G170:K170),0)","v":0},{"$f":"IF(COUNT($H170:L170)='RFM input'!$AC$7,SUM($G170:L170),0)","v":0},{"$f":"IF(COUNT($H170:M170)='RFM input'!$AC$7,SUM($G170:M170),0)","v":0},{"$f":"IF(COUNT($H170:N170)='RFM input'!$AC$7,SUM($G170:N170),0)","v":0},{"$f":"IF(COUNT($H170:O170)='RFM input'!$AC$7,SUM($G170:O170),0)","v":0},{"$f":"IF(COUNT($H170:P170)='RFM input'!$AC$7,SUM($G170:P170),0)","v":0},{"$f":"IF(COUNT($H170:Q170)='RFM input'!$AC$7,SUM($G170:Q170),0)","v":0}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"($G119+(SUM($G172:G172)))*H$8","v":-0.12603021095864944},{"$f":"($G119+(SUM($G172:H172)))*I$8","v":-0.1383346890655219},{"$f":"IF(COUNT($H172:I172)>='RFM input'!$AC$7,0,($G119+(SUM($G172:I172)))*J$8)","v":-0.1498791445149304},{"$f":"IF(COUNT($H172:J172)>='RFM input'!$AC$7,0,($G119+(SUM($G172:J172)))*K$8)","v":0},{"$f":"IF(COUNT($H172:K172)>='RFM input'!$AC$7,0,($G119+(SUM($G172:K172)))*L$8)","v":0},{"$f":"IF(COUNT($H172:L172)>='RFM input'!$AC$7,0,($G119+(SUM($G172:L172)))*M$8)","v":0},{"$f":"IF(COUNT($H172:M172)>='RFM input'!$AC$7,0,($G119+(SUM($G172:M172)))*N$8)","v":0},{"$f":"IF(COUNT($H172:N172)>='RFM input'!$AC$7,0,($G119+(SUM($G172:N172)))*O$8)","v":0},{"$f":"IF(COUNT($H172:O172)>='RFM input'!$AC$7,0,($G119+(SUM($G172:O172)))*P$8)","v":0},{"$f":"IF(COUNT($H172:P172)>='RFM input'!$AC$7,0,($G119+(SUM($G172:P172)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H172:I172)='RFM input'!$AC$7,SUM($G172:I172),0)","v":0},{"$f":"IF(COUNT($H172:J172)='RFM input'!$AC$7,SUM($G172:J172),0)","v":-0.41424404453910174},{"$f":"IF(COUNT($H172:K172)='RFM input'!$AC$7,SUM($G172:K172),0)","v":0},{"$f":"IF(COUNT($H172:L172)='RFM input'!$AC$7,SUM($G172:L172),0)","v":0},{"$f":"IF(COUNT($H172:M172)='RFM input'!$AC$7,SUM($G172:M172),0)","v":0},{"$f":"IF(COUNT($H172:N172)='RFM input'!$AC$7,SUM($G172:N172),0)","v":0},{"$f":"IF(COUNT($H172:O172)='RFM input'!$AC$7,SUM($G172:O172),0)","v":0},{"$f":"IF(COUNT($H172:P172)='RFM input'!$AC$7,SUM($G172:P172),0)","v":0},{"$f":"IF(COUNT($H172:Q172)='RFM input'!$AC$7,SUM($G172:Q172),0)","v":0}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"($G120+(SUM($G174:G174)))*H$8","v":-0.20442214987275614},{"$f":"($G120+(SUM($G174:H174)))*I$8","v":-0.22438012541319544},{"$f":"IF(COUNT($H174:I174)>='RFM input'!$AC$7,0,($G120+(SUM($G174:I174)))*J$8)","v":-0.24310533728205944},{"$f":"IF(COUNT($H174:J174)>='RFM input'!$AC$7,0,($G120+(SUM($G174:J174)))*K$8)","v":0},{"$f":"IF(COUNT($H174:K174)>='RFM input'!$AC$7,0,($G120+(SUM($G174:K174)))*L$8)","v":0},{"$f":"IF(COUNT($H174:L174)>='RFM input'!$AC$7,0,($G120+(SUM($G174:L174)))*M$8)","v":0},{"$f":"IF(COUNT($H174:M174)>='RFM input'!$AC$7,0,($G120+(SUM($G174:M174)))*N$8)","v":0},{"$f":"IF(COUNT($H174:N174)>='RFM input'!$AC$7,0,($G120+(SUM($G174:N174)))*O$8)","v":0},{"$f":"IF(COUNT($H174:O174)>='RFM input'!$AC$7,0,($G120+(SUM($G174:O174)))*P$8)","v":0},{"$f":"IF(COUNT($H174:P174)>='RFM input'!$AC$7,0,($G120+(SUM($G174:P174)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H174:I174)='RFM input'!$AC$7,SUM($G174:I174),0)","v":0},{"$f":"IF(COUNT($H174:J174)='RFM input'!$AC$7,SUM($G174:J174),0)","v":-0.67190761256801101},{"$f":"IF(COUNT($H174:K174)='RFM input'!$AC$7,SUM($G174:K174),0)","v":0},{"$f":"IF(COUNT($H174:L174)='RFM input'!$AC$7,SUM($G174:L174),0)","v":0},{"$f":"IF(COUNT($H174:M174)='RFM input'!$AC$7,SUM($G174:M174),0)","v":0},{"$f":"IF(COUNT($H174:N174)='RFM input'!$AC$7,SUM($G174:N174),0)","v":0},{"$f":"IF(COUNT($H174:O174)='RFM input'!$AC$7,SUM($G174:O174),0)","v":0},{"$f":"IF(COUNT($H174:P174)='RFM input'!$AC$7,SUM($G174:P174),0)","v":0},{"$f":"IF(COUNT($H174:Q174)='RFM input'!$AC$7,SUM($G174:Q174),0)","v":0}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"($G121+(SUM($G176:G176)))*H$8","v":0.12121746911381251},{"$f":"($G121+(SUM($G176:H176)))*I$8","v":0.13305207355933521},{"$f":"IF(COUNT($H176:I176)>='RFM input'!$AC$7,0,($G121+(SUM($G176:I176)))*J$8)","v":0.14415567849048616},{"$f":"IF(COUNT($H176:J176)>='RFM input'!$AC$7,0,($G121+(SUM($G176:J176)))*K$8)","v":0},{"$f":"IF(COUNT($H176:K176)>='RFM input'!$AC$7,0,($G121+(SUM($G176:K176)))*L$8)","v":0},{"$f":"IF(COUNT($H176:L176)>='RFM input'!$AC$7,0,($G121+(SUM($G176:L176)))*M$8)","v":0},{"$f":"IF(COUNT($H176:M176)>='RFM input'!$AC$7,0,($G121+(SUM($G176:M176)))*N$8)","v":0},{"$f":"IF(COUNT($H176:N176)>='RFM input'!$AC$7,0,($G121+(SUM($G176:N176)))*O$8)","v":0},{"$f":"IF(COUNT($H176:O176)>='RFM input'!$AC$7,0,($G121+(SUM($G176:O176)))*P$8)","v":0},{"$f":"IF(COUNT($H176:P176)>='RFM input'!$AC$7,0,($G121+(SUM($G176:P176)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H176:I176)='RFM input'!$AC$7,SUM($G176:I176),0)","v":0},{"$f":"IF(COUNT($H176:J176)='RFM input'!$AC$7,SUM($G176:J176),0)","v":0.39842522116363388},{"$f":"IF(COUNT($H176:K176)='RFM input'!$AC$7,SUM($G176:K176),0)","v":0},{"$f":"IF(COUNT($H176:L176)='RFM input'!$AC$7,SUM($G176:L176),0)","v":0},{"$f":"IF(COUNT($H176:M176)='RFM input'!$AC$7,SUM($G176:M176),0)","v":0},{"$f":"IF(COUNT($H176:N176)='RFM input'!$AC$7,SUM($G176:N176),0)","v":0},{"$f":"IF(COUNT($H176:O176)='RFM input'!$AC$7,SUM($G176:O176),0)","v":0},{"$f":"IF(COUNT($H176:P176)='RFM input'!$AC$7,SUM($G176:P176),0)","v":0},{"$f":"IF(COUNT($H176:Q176)='RFM input'!$AC$7,SUM($G176:Q176),0)","v":0}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"($G122+(SUM($G178:G178)))*H$8","v":0.9388885678416895},{"$f":"($G122+(SUM($G178:H178)))*I$8","v":1.0305533658288268},{"$f":"IF(COUNT($H178:I178)>='RFM input'!$AC$7,0,($G122+(SUM($G178:I178)))*J$8)","v":1.1165562151532924},{"$f":"IF(COUNT($H178:J178)>='RFM input'!$AC$7,0,($G122+(SUM($G178:J178)))*K$8)","v":0},{"$f":"IF(COUNT($H178:K178)>='RFM input'!$AC$7,0,($G122+(SUM($G178:K178)))*L$8)","v":0},{"$f":"IF(COUNT($H178:L178)>='RFM input'!$AC$7,0,($G122+(SUM($G178:L178)))*M$8)","v":0},{"$f":"IF(COUNT($H178:M178)>='RFM input'!$AC$7,0,($G122+(SUM($G178:M178)))*N$8)","v":0},{"$f":"IF(COUNT($H178:N178)>='RFM input'!$AC$7,0,($G122+(SUM($G178:N178)))*O$8)","v":0},{"$f":"IF(COUNT($H178:O178)>='RFM input'!$AC$7,0,($G122+(SUM($G178:O178)))*P$8)","v":0},{"$f":"IF(COUNT($H178:P178)>='RFM input'!$AC$7,0,($G122+(SUM($G178:P178)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H178:I178)='RFM input'!$AC$7,SUM($G178:I178),0)","v":0},{"$f":"IF(COUNT($H178:J178)='RFM input'!$AC$7,SUM($G178:J178),0)","v":3.0859981488238084},{"$f":"IF(COUNT($H178:K178)='RFM input'!$AC$7,SUM($G178:K178),0)","v":0},{"$f":"IF(COUNT($H178:L178)='RFM input'!$AC$7,SUM($G178:L178),0)","v":0},{"$f":"IF(COUNT($H178:M178)='RFM input'!$AC$7,SUM($G178:M178),0)","v":0},{"$f":"IF(COUNT($H178:N178)='RFM input'!$AC$7,SUM($G178:N178),0)","v":0},{"$f":"IF(COUNT($H178:O178)='RFM input'!$AC$7,SUM($G178:O178),0)","v":0},{"$f":"IF(COUNT($H178:P178)='RFM input'!$AC$7,SUM($G178:P178),0)","v":0},{"$f":"IF(COUNT($H178:Q178)='RFM input'!$AC$7,SUM($G178:Q178),0)","v":0}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"($G123+(SUM($G180:G180)))*H$8","v":9.20316587248486E-2},{"$f":"($G123+(SUM($G180:H180)))*I$8","v":0.10101681808707962},{"$f":"IF(COUNT($H180:I180)>='RFM input'!$AC$7,0,($G123+(SUM($G180:I180)))*J$8)","v":0.10944698237866184},{"$f":"IF(COUNT($H180:J180)>='RFM input'!$AC$7,0,($G123+(SUM($G180:J180)))*K$8)","v":0},{"$f":"IF(COUNT($H180:K180)>='RFM input'!$AC$7,0,($G123+(SUM($G180:K180)))*L$8)","v":0},{"$f":"IF(COUNT($H180:L180)>='RFM input'!$AC$7,0,($G123+(SUM($G180:L180)))*M$8)","v":0},{"$f":"IF(COUNT($H180:M180)>='RFM input'!$AC$7,0,($G123+(SUM($G180:M180)))*N$8)","v":0},{"$f":"IF(COUNT($H180:N180)>='RFM input'!$AC$7,0,($G123+(SUM($G180:N180)))*O$8)","v":0},{"$f":"IF(COUNT($H180:O180)>='RFM input'!$AC$7,0,($G123+(SUM($G180:O180)))*P$8)","v":0},{"$f":"IF(COUNT($H180:P180)>='RFM input'!$AC$7,0,($G123+(SUM($G180:P180)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H180:I180)='RFM input'!$AC$7,SUM($G180:I180),0)","v":0},{"$f":"IF(COUNT($H180:J180)='RFM input'!$AC$7,SUM($G180:J180),0)","v":0.30249545919059007},{"$f":"IF(COUNT($H180:K180)='RFM input'!$AC$7,SUM($G180:K180),0)","v":0},{"$f":"IF(COUNT($H180:L180)='RFM input'!$AC$7,SUM($G180:L180),0)","v":0},{"$f":"IF(COUNT($H180:M180)='RFM input'!$AC$7,SUM($G180:M180),0)","v":0},{"$f":"IF(COUNT($H180:N180)='RFM input'!$AC$7,SUM($G180:N180),0)","v":0},{"$f":"IF(COUNT($H180:O180)='RFM input'!$AC$7,SUM($G180:O180),0)","v":0},{"$f":"IF(COUNT($H180:P180)='RFM input'!$AC$7,SUM($G180:P180),0)","v":0},{"$f":"IF(COUNT($H180:Q180)='RFM input'!$AC$7,SUM($G180:Q180),0)","v":0}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"($G124+(SUM($G182:G182)))*H$8","v":0.16394658604586679},{"$f":"($G124+(SUM($G182:H182)))*I$8","v":0.17995288456233693},{"$f":"IF(COUNT($H182:I182)>='RFM input'!$AC$7,0,($G124+(SUM($G182:I182)))*J$8)","v":0.19497050648245029},{"$f":"IF(COUNT($H182:J182)>='RFM input'!$AC$7,0,($G124+(SUM($G182:J182)))*K$8)","v":0},{"$f":"IF(COUNT($H182:K182)>='RFM input'!$AC$7,0,($G124+(SUM($G182:K182)))*L$8)","v":0},{"$f":"IF(COUNT($H182:L182)>='RFM input'!$AC$7,0,($G124+(SUM($G182:L182)))*M$8)","v":0},{"$f":"IF(COUNT($H182:M182)>='RFM input'!$AC$7,0,($G124+(SUM($G182:M182)))*N$8)","v":0},{"$f":"IF(COUNT($H182:N182)>='RFM input'!$AC$7,0,($G124+(SUM($G182:N182)))*O$8)","v":0},{"$f":"IF(COUNT($H182:O182)>='RFM input'!$AC$7,0,($G124+(SUM($G182:O182)))*P$8)","v":0},{"$f":"IF(COUNT($H182:P182)>='RFM input'!$AC$7,0,($G124+(SUM($G182:P182)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H182:I182)='RFM input'!$AC$7,SUM($G182:I182),0)","v":0},{"$f":"IF(COUNT($H182:J182)='RFM input'!$AC$7,SUM($G182:J182),0)","v":0.53886997709065398},{"$f":"IF(COUNT($H182:K182)='RFM input'!$AC$7,SUM($G182:K182),0)","v":0},{"$f":"IF(COUNT($H182:L182)='RFM input'!$AC$7,SUM($G182:L182),0)","v":0},{"$f":"IF(COUNT($H182:M182)='RFM input'!$AC$7,SUM($G182:M182),0)","v":0},{"$f":"IF(COUNT($H182:N182)='RFM input'!$AC$7,SUM($G182:N182),0)","v":0},{"$f":"IF(COUNT($H182:O182)='RFM input'!$AC$7,SUM($G182:O182),0)","v":0},{"$f":"IF(COUNT($H182:P182)='RFM input'!$AC$7,SUM($G182:P182),0)","v":0},{"$f":"IF(COUNT($H182:Q182)='RFM input'!$AC$7,SUM($G182:Q182),0)","v":0}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"($G125+(SUM($G184:G184)))*H$8","v":0},{"$f":"($G125+(SUM($G184:H184)))*I$8","v":0},{"$f":"IF(COUNT($H184:I184)>='RFM input'!$AC$7,0,($G125+(SUM($G184:I184)))*J$8)","v":0},{"$f":"IF(COUNT($H184:J184)>='RFM input'!$AC$7,0,($G125+(SUM($G184:J184)))*K$8)","v":0},{"$f":"IF(COUNT($H184:K184)>='RFM input'!$AC$7,0,($G125+(SUM($G184:K184)))*L$8)","v":0},{"$f":"IF(COUNT($H184:L184)>='RFM input'!$AC$7,0,($G125+(SUM($G184:L184)))*M$8)","v":0},{"$f":"IF(COUNT($H184:M184)>='RFM input'!$AC$7,0,($G125+(SUM($G184:M184)))*N$8)","v":0},{"$f":"IF(COUNT($H184:N184)>='RFM input'!$AC$7,0,($G125+(SUM($G184:N184)))*O$8)","v":0},{"$f":"IF(COUNT($H184:O184)>='RFM input'!$AC$7,0,($G125+(SUM($G184:O184)))*P$8)","v":0},{"$f":"IF(COUNT($H184:P184)>='RFM input'!$AC$7,0,($G125+(SUM($G184:P184)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H184:I184)='RFM input'!$AC$7,SUM($G184:I184),0)","v":0},{"$f":"IF(COUNT($H184:J184)='RFM input'!$AC$7,SUM($G184:J184),0)","v":0},{"$f":"IF(COUNT($H184:K184)='RFM input'!$AC$7,SUM($G184:K184),0)","v":0},{"$f":"IF(COUNT($H184:L184)='RFM input'!$AC$7,SUM($G184:L184),0)","v":0},{"$f":"IF(COUNT($H184:M184)='RFM input'!$AC$7,SUM($G184:M184),0)","v":0},{"$f":"IF(COUNT($H184:N184)='RFM input'!$AC$7,SUM($G184:N184),0)","v":0},{"$f":"IF(COUNT($H184:O184)='RFM input'!$AC$7,SUM($G184:O184),0)","v":0},{"$f":"IF(COUNT($H184:P184)='RFM input'!$AC$7,SUM($G184:P184),0)","v":0},{"$f":"IF(COUNT($H184:Q184)='RFM input'!$AC$7,SUM($G184:Q184),0)","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"($G126+(SUM($G186:G186)))*H$8","v":1.6759042189255547E-2},{"$f":"($G126+(SUM($G186:H186)))*I$8","v":1.8395247239943791E-2},{"$f":"IF(COUNT($H186:I186)>='RFM input'!$AC$7,0,($G126+(SUM($G186:I186)))*J$8)","v":1.993038722310304E-2},{"$f":"IF(COUNT($H186:J186)>='RFM input'!$AC$7,0,($G126+(SUM($G186:J186)))*K$8)","v":0},{"$f":"IF(COUNT($H186:K186)>='RFM input'!$AC$7,0,($G126+(SUM($G186:K186)))*L$8)","v":0},{"$f":"IF(COUNT($H186:L186)>='RFM input'!$AC$7,0,($G126+(SUM($G186:L186)))*M$8)","v":0},{"$f":"IF(COUNT($H186:M186)>='RFM input'!$AC$7,0,($G126+(SUM($G186:M186)))*N$8)","v":0},{"$f":"IF(COUNT($H186:N186)>='RFM input'!$AC$7,0,($G126+(SUM($G186:N186)))*O$8)","v":0},{"$f":"IF(COUNT($H186:O186)>='RFM input'!$AC$7,0,($G126+(SUM($G186:O186)))*P$8)","v":0},{"$f":"IF(COUNT($H186:P186)>='RFM input'!$AC$7,0,($G126+(SUM($G186:P186)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H186:I186)='RFM input'!$AC$7,SUM($G186:I186),0)","v":0},{"$f":"IF(COUNT($H186:J186)='RFM input'!$AC$7,SUM($G186:J186),0)","v":5.5084676652302378E-2},{"$f":"IF(COUNT($H186:K186)='RFM input'!$AC$7,SUM($G186:K186),0)","v":0},{"$f":"IF(COUNT($H186:L186)='RFM input'!$AC$7,SUM($G186:L186),0)","v":0},{"$f":"IF(COUNT($H186:M186)='RFM input'!$AC$7,SUM($G186:M186),0)","v":0},{"$f":"IF(COUNT($H186:N186)='RFM input'!$AC$7,SUM($G186:N186),0)","v":0},{"$f":"IF(COUNT($H186:O186)='RFM input'!$AC$7,SUM($G186:O186),0)","v":0},{"$f":"IF(COUNT($H186:P186)='RFM input'!$AC$7,SUM($G186:P186),0)","v":0},{"$f":"IF(COUNT($H186:Q186)='RFM input'!$AC$7,SUM($G186:Q186),0)","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"($G127+(SUM($G188:G188)))*H$8","v":-3.8116787938911816E-2},{"$f":"($G127+(SUM($G188:H188)))*I$8","v":-4.1838174891541152E-2},{"$f":"IF(COUNT($H188:I188)>='RFM input'!$AC$7,0,($G127+(SUM($G188:I188)))*J$8)","v":-4.5329699319598293E-2},{"$f":"IF(COUNT($H188:J188)>='RFM input'!$AC$7,0,($G127+(SUM($G188:J188)))*K$8)","v":0},{"$f":"IF(COUNT($H188:K188)>='RFM input'!$AC$7,0,($G127+(SUM($G188:K188)))*L$8)","v":0},{"$f":"IF(COUNT($H188:L188)>='RFM input'!$AC$7,0,($G127+(SUM($G188:L188)))*M$8)","v":0},{"$f":"IF(COUNT($H188:M188)>='RFM input'!$AC$7,0,($G127+(SUM($G188:M188)))*N$8)","v":0},{"$f":"IF(COUNT($H188:N188)>='RFM input'!$AC$7,0,($G127+(SUM($G188:N188)))*O$8)","v":0},{"$f":"IF(COUNT($H188:O188)>='RFM input'!$AC$7,0,($G127+(SUM($G188:O188)))*P$8)","v":0},{"$f":"IF(COUNT($H188:P188)>='RFM input'!$AC$7,0,($G127+(SUM($G188:P188)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H188:I188)='RFM input'!$AC$7,SUM($G188:I188),0)","v":0},{"$f":"IF(COUNT($H188:J188)='RFM input'!$AC$7,SUM($G188:J188),0)","v":-0.12528466215005127},{"$f":"IF(COUNT($H188:K188)='RFM input'!$AC$7,SUM($G188:K188),0)","v":0},{"$f":"IF(COUNT($H188:L188)='RFM input'!$AC$7,SUM($G188:L188),0)","v":0},{"$f":"IF(COUNT($H188:M188)='RFM input'!$AC$7,SUM($G188:M188),0)","v":0},{"$f":"IF(COUNT($H188:N188)='RFM input'!$AC$7,SUM($G188:N188),0)","v":0},{"$f":"IF(COUNT($H188:O188)='RFM input'!$AC$7,SUM($G188:O188),0)","v":0},{"$f":"IF(COUNT($H188:P188)='RFM input'!$AC$7,SUM($G188:P188),0)","v":0},{"$f":"IF(COUNT($H188:Q188)='RFM input'!$AC$7,SUM($G188:Q188),0)","v":0}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"($G128+(SUM($G190:G190)))*H$8","v":9.0238865471633165E-2},{"$f":"($G128+(SUM($G190:H190)))*I$8","v":9.9048992314545642E-2},{"$f":"IF(COUNT($H190:I190)>='RFM input'!$AC$7,0,($G128+(SUM($G190:I190)))*J$8)","v":0.10731493549053729},{"$f":"IF(COUNT($H190:J190)>='RFM input'!$AC$7,0,($G128+(SUM($G190:J190)))*K$8)","v":0},{"$f":"IF(COUNT($H190:K190)>='RFM input'!$AC$7,0,($G128+(SUM($G190:K190)))*L$8)","v":0},{"$f":"IF(COUNT($H190:L190)>='RFM input'!$AC$7,0,($G128+(SUM($G190:L190)))*M$8)","v":0},{"$f":"IF(COUNT($H190:M190)>='RFM input'!$AC$7,0,($G128+(SUM($G190:M190)))*N$8)","v":0},{"$f":"IF(COUNT($H190:N190)>='RFM input'!$AC$7,0,($G128+(SUM($G190:N190)))*O$8)","v":0},{"$f":"IF(COUNT($H190:O190)>='RFM input'!$AC$7,0,($G128+(SUM($G190:O190)))*P$8)","v":0},{"$f":"IF(COUNT($H190:P190)>='RFM input'!$AC$7,0,($G128+(SUM($G190:P190)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H190:I190)='RFM input'!$AC$7,SUM($G190:I190),0)","v":0},{"$f":"IF(COUNT($H190:J190)='RFM input'!$AC$7,SUM($G190:J190),0)","v":0.29660279327671607},{"$f":"IF(COUNT($H190:K190)='RFM input'!$AC$7,SUM($G190:K190),0)","v":0},{"$f":"IF(COUNT($H190:L190)='RFM input'!$AC$7,SUM($G190:L190),0)","v":0},{"$f":"IF(COUNT($H190:M190)='RFM input'!$AC$7,SUM($G190:M190),0)","v":0},{"$f":"IF(COUNT($H190:N190)='RFM input'!$AC$7,SUM($G190:N190),0)","v":0},{"$f":"IF(COUNT($H190:O190)='RFM input'!$AC$7,SUM($G190:O190),0)","v":0},{"$f":"IF(COUNT($H190:P190)='RFM input'!$AC$7,SUM($G190:P190),0)","v":0},{"$f":"IF(COUNT($H190:Q190)='RFM input'!$AC$7,SUM($G190:Q190),0)","v":0}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"($G129+(SUM($G192:G192)))*H$8","v":2.4369365131094854E-2},{"$f":"($G129+(SUM($G192:H192)))*I$8","v":2.6748574984455483E-2},{"$f":"IF(COUNT($H192:I192)>='RFM input'!$AC$7,0,($G129+(SUM($G192:I192)))*J$8)","v":2.898082587054341E-2},{"$f":"IF(COUNT($H192:J192)>='RFM input'!$AC$7,0,($G129+(SUM($G192:J192)))*K$8)","v":0},{"$f":"IF(COUNT($H192:K192)>='RFM input'!$AC$7,0,($G129+(SUM($G192:K192)))*L$8)","v":0},{"$f":"IF(COUNT($H192:L192)>='RFM input'!$AC$7,0,($G129+(SUM($G192:L192)))*M$8)","v":0},{"$f":"IF(COUNT($H192:M192)>='RFM input'!$AC$7,0,($G129+(SUM($G192:M192)))*N$8)","v":0},{"$f":"IF(COUNT($H192:N192)>='RFM input'!$AC$7,0,($G129+(SUM($G192:N192)))*O$8)","v":0},{"$f":"IF(COUNT($H192:O192)>='RFM input'!$AC$7,0,($G129+(SUM($G192:O192)))*P$8)","v":0},{"$f":"IF(COUNT($H192:P192)>='RFM input'!$AC$7,0,($G129+(SUM($G192:P192)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H192:I192)='RFM input'!$AC$7,SUM($G192:I192),0)","v":0},{"$f":"IF(COUNT($H192:J192)='RFM input'!$AC$7,SUM($G192:J192),0)","v":8.0098765986093751E-2},{"$f":"IF(COUNT($H192:K192)='RFM input'!$AC$7,SUM($G192:K192),0)","v":0},{"$f":"IF(COUNT($H192:L192)='RFM input'!$AC$7,SUM($G192:L192),0)","v":0},{"$f":"IF(COUNT($H192:M192)='RFM input'!$AC$7,SUM($G192:M192),0)","v":0},{"$f":"IF(COUNT($H192:N192)='RFM input'!$AC$7,SUM($G192:N192),0)","v":0},{"$f":"IF(COUNT($H192:O192)='RFM input'!$AC$7,SUM($G192:O192),0)","v":0},{"$f":"IF(COUNT($H192:P192)='RFM input'!$AC$7,SUM($G192:P192),0)","v":0},{"$f":"IF(COUNT($H192:Q192)='RFM input'!$AC$7,SUM($G192:Q192),0)","v":0}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"($G130+(SUM($G194:G194)))*H$8","v":0},{"$f":"($G130+(SUM($G194:H194)))*I$8","v":0},{"$f":"IF(COUNT($H194:I194)>='RFM input'!$AC$7,0,($G130+(SUM($G194:I194)))*J$8)","v":0},{"$f":"IF(COUNT($H194:J194)>='RFM input'!$AC$7,0,($G130+(SUM($G194:J194)))*K$8)","v":0},{"$f":"IF(COUNT($H194:K194)>='RFM input'!$AC$7,0,($G130+(SUM($G194:K194)))*L$8)","v":0},{"$f":"IF(COUNT($H194:L194)>='RFM input'!$AC$7,0,($G130+(SUM($G194:L194)))*M$8)","v":0},{"$f":"IF(COUNT($H194:M194)>='RFM input'!$AC$7,0,($G130+(SUM($G194:M194)))*N$8)","v":0},{"$f":"IF(COUNT($H194:N194)>='RFM input'!$AC$7,0,($G130+(SUM($G194:N194)))*O$8)","v":0},{"$f":"IF(COUNT($H194:O194)>='RFM input'!$AC$7,0,($G130+(SUM($G194:O194)))*P$8)","v":0},{"$f":"IF(COUNT($H194:P194)>='RFM input'!$AC$7,0,($G130+(SUM($G194:P194)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H194:I194)='RFM input'!$AC$7,SUM($G194:I194),0)","v":0},{"$f":"IF(COUNT($H194:J194)='RFM input'!$AC$7,SUM($G194:J194),0)","v":0},{"$f":"IF(COUNT($H194:K194)='RFM input'!$AC$7,SUM($G194:K194),0)","v":0},{"$f":"IF(COUNT($H194:L194)='RFM input'!$AC$7,SUM($G194:L194),0)","v":0},{"$f":"IF(COUNT($H194:M194)='RFM input'!$AC$7,SUM($G194:M194),0)","v":0},{"$f":"IF(COUNT($H194:N194)='RFM input'!$AC$7,SUM($G194:N194),0)","v":0},{"$f":"IF(COUNT($H194:O194)='RFM input'!$AC$7,SUM($G194:O194),0)","v":0},{"$f":"IF(COUNT($H194:P194)='RFM input'!$AC$7,SUM($G194:P194),0)","v":0},{"$f":"IF(COUNT($H194:Q194)='RFM input'!$AC$7,SUM($G194:Q194),0)","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"($G131+(SUM($G196:G196)))*H$8","v":0},{"$f":"($G131+(SUM($G196:H196)))*I$8","v":0},{"$f":"IF(COUNT($H196:I196)>='RFM input'!$AC$7,0,($G131+(SUM($G196:I196)))*J$8)","v":0},{"$f":"IF(COUNT($H196:J196)>='RFM input'!$AC$7,0,($G131+(SUM($G196:J196)))*K$8)","v":0},{"$f":"IF(COUNT($H196:K196)>='RFM input'!$AC$7,0,($G131+(SUM($G196:K196)))*L$8)","v":0},{"$f":"IF(COUNT($H196:L196)>='RFM input'!$AC$7,0,($G131+(SUM($G196:L196)))*M$8)","v":0},{"$f":"IF(COUNT($H196:M196)>='RFM input'!$AC$7,0,($G131+(SUM($G196:M196)))*N$8)","v":0},{"$f":"IF(COUNT($H196:N196)>='RFM input'!$AC$7,0,($G131+(SUM($G196:N196)))*O$8)","v":0},{"$f":"IF(COUNT($H196:O196)>='RFM input'!$AC$7,0,($G131+(SUM($G196:O196)))*P$8)","v":0},{"$f":"IF(COUNT($H196:P196)>='RFM input'!$AC$7,0,($G131+(SUM($G196:P196)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H196:I196)='RFM input'!$AC$7,SUM($G196:I196),0)","v":0},{"$f":"IF(COUNT($H196:J196)='RFM input'!$AC$7,SUM($G196:J196),0)","v":0},{"$f":"IF(COUNT($H196:K196)='RFM input'!$AC$7,SUM($G196:K196),0)","v":0},{"$f":"IF(COUNT($H196:L196)='RFM input'!$AC$7,SUM($G196:L196),0)","v":0},{"$f":"IF(COUNT($H196:M196)='RFM input'!$AC$7,SUM($G196:M196),0)","v":0},{"$f":"IF(COUNT($H196:N196)='RFM input'!$AC$7,SUM($G196:N196),0)","v":0},{"$f":"IF(COUNT($H196:O196)='RFM input'!$AC$7,SUM($G196:O196),0)","v":0},{"$f":"IF(COUNT($H196:P196)='RFM input'!$AC$7,SUM($G196:P196),0)","v":0},{"$f":"IF(COUNT($H196:Q196)='RFM input'!$AC$7,SUM($G196:Q196),0)","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"($G132+(SUM($G198:G198)))*H$8","v":0},{"$f":"($G132+(SUM($G198:H198)))*I$8","v":0},{"$f":"IF(COUNT($H198:I198)>='RFM input'!$AC$7,0,($G132+(SUM($G198:I198)))*J$8)","v":0},{"$f":"IF(COUNT($H198:J198)>='RFM input'!$AC$7,0,($G132+(SUM($G198:J198)))*K$8)","v":0},{"$f":"IF(COUNT($H198:K198)>='RFM input'!$AC$7,0,($G132+(SUM($G198:K198)))*L$8)","v":0},{"$f":"IF(COUNT($H198:L198)>='RFM input'!$AC$7,0,($G132+(SUM($G198:L198)))*M$8)","v":0},{"$f":"IF(COUNT($H198:M198)>='RFM input'!$AC$7,0,($G132+(SUM($G198:M198)))*N$8)","v":0},{"$f":"IF(COUNT($H198:N198)>='RFM input'!$AC$7,0,($G132+(SUM($G198:N198)))*O$8)","v":0},{"$f":"IF(COUNT($H198:O198)>='RFM input'!$AC$7,0,($G132+(SUM($G198:O198)))*P$8)","v":0},{"$f":"IF(COUNT($H198:P198)>='RFM input'!$AC$7,0,($G132+(SUM($G198:P198)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H198:I198)='RFM input'!$AC$7,SUM($G198:I198),0)","v":0},{"$f":"IF(COUNT($H198:J198)='RFM input'!$AC$7,SUM($G198:J198),0)","v":0},{"$f":"IF(COUNT($H198:K198)='RFM input'!$AC$7,SUM($G198:K198),0)","v":0},{"$f":"IF(COUNT($H198:L198)='RFM input'!$AC$7,SUM($G198:L198),0)","v":0},{"$f":"IF(COUNT($H198:M198)='RFM input'!$AC$7,SUM($G198:M198),0)","v":0},{"$f":"IF(COUNT($H198:N198)='RFM input'!$AC$7,SUM($G198:N198),0)","v":0},{"$f":"IF(COUNT($H198:O198)='RFM input'!$AC$7,SUM($G198:O198),0)","v":0},{"$f":"IF(COUNT($H198:P198)='RFM input'!$AC$7,SUM($G198:P198),0)","v":0},{"$f":"IF(COUNT($H198:Q198)='RFM input'!$AC$7,SUM($G198:Q198),0)","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"($G133+(SUM($G200:G200)))*H$8","v":0},{"$f":"($G133+(SUM($G200:H200)))*I$8","v":0},{"$f":"IF(COUNT($H200:I200)>='RFM input'!$AC$7,0,($G133+(SUM($G200:I200)))*J$8)","v":0},{"$f":"IF(COUNT($H200:J200)>='RFM input'!$AC$7,0,($G133+(SUM($G200:J200)))*K$8)","v":0},{"$f":"IF(COUNT($H200:K200)>='RFM input'!$AC$7,0,($G133+(SUM($G200:K200)))*L$8)","v":0},{"$f":"IF(COUNT($H200:L200)>='RFM input'!$AC$7,0,($G133+(SUM($G200:L200)))*M$8)","v":0},{"$f":"IF(COUNT($H200:M200)>='RFM input'!$AC$7,0,($G133+(SUM($G200:M200)))*N$8)","v":0},{"$f":"IF(COUNT($H200:N200)>='RFM input'!$AC$7,0,($G133+(SUM($G200:N200)))*O$8)","v":0},{"$f":"IF(COUNT($H200:O200)>='RFM input'!$AC$7,0,($G133+(SUM($G200:O200)))*P$8)","v":0},{"$f":"IF(COUNT($H200:P200)>='RFM input'!$AC$7,0,($G133+(SUM($G200:P200)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H200:I200)='RFM input'!$AC$7,SUM($G200:I200),0)","v":0},{"$f":"IF(COUNT($H200:J200)='RFM input'!$AC$7,SUM($G200:J200),0)","v":0},{"$f":"IF(COUNT($H200:K200)='RFM input'!$AC$7,SUM($G200:K200),0)","v":0},{"$f":"IF(COUNT($H200:L200)='RFM input'!$AC$7,SUM($G200:L200),0)","v":0},{"$f":"IF(COUNT($H200:M200)='RFM input'!$AC$7,SUM($G200:M200),0)","v":0},{"$f":"IF(COUNT($H200:N200)='RFM input'!$AC$7,SUM($G200:N200),0)","v":0},{"$f":"IF(COUNT($H200:O200)='RFM input'!$AC$7,SUM($G200:O200),0)","v":0},{"$f":"IF(COUNT($H200:P200)='RFM input'!$AC$7,SUM($G200:P200),0)","v":0},{"$f":"IF(COUNT($H200:Q200)='RFM input'!$AC$7,SUM($G200:Q200),0)","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"($G134+(SUM($G202:G202)))*H$8","v":0},{"$f":"($G134+(SUM($G202:H202)))*I$8","v":0},{"$f":"IF(COUNT($H202:I202)>='RFM input'!$AC$7,0,($G134+(SUM($G202:I202)))*J$8)","v":0},{"$f":"IF(COUNT($H202:J202)>='RFM input'!$AC$7,0,($G134+(SUM($G202:J202)))*K$8)","v":0},{"$f":"IF(COUNT($H202:K202)>='RFM input'!$AC$7,0,($G134+(SUM($G202:K202)))*L$8)","v":0},{"$f":"IF(COUNT($H202:L202)>='RFM input'!$AC$7,0,($G134+(SUM($G202:L202)))*M$8)","v":0},{"$f":"IF(COUNT($H202:M202)>='RFM input'!$AC$7,0,($G134+(SUM($G202:M202)))*N$8)","v":0},{"$f":"IF(COUNT($H202:N202)>='RFM input'!$AC$7,0,($G134+(SUM($G202:N202)))*O$8)","v":0},{"$f":"IF(COUNT($H202:O202)>='RFM input'!$AC$7,0,($G134+(SUM($G202:O202)))*P$8)","v":0},{"$f":"IF(COUNT($H202:P202)>='RFM input'!$AC$7,0,($G134+(SUM($G202:P202)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H202:I202)='RFM input'!$AC$7,SUM($G202:I202),0)","v":0},{"$f":"IF(COUNT($H202:J202)='RFM input'!$AC$7,SUM($G202:J202),0)","v":0},{"$f":"IF(COUNT($H202:K202)='RFM input'!$AC$7,SUM($G202:K202),0)","v":0},{"$f":"IF(COUNT($H202:L202)='RFM input'!$AC$7,SUM($G202:L202),0)","v":0},{"$f":"IF(COUNT($H202:M202)='RFM input'!$AC$7,SUM($G202:M202),0)","v":0},{"$f":"IF(COUNT($H202:N202)='RFM input'!$AC$7,SUM($G202:N202),0)","v":0},{"$f":"IF(COUNT($H202:O202)='RFM input'!$AC$7,SUM($G202:O202),0)","v":0},{"$f":"IF(COUNT($H202:P202)='RFM input'!$AC$7,SUM($G202:P202),0)","v":0},{"$f":"IF(COUNT($H202:Q202)='RFM input'!$AC$7,SUM($G202:Q202),0)","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"($G135+(SUM($G204:G204)))*H$8","v":0},{"$f":"($G135+(SUM($G204:H204)))*I$8","v":0},{"$f":"IF(COUNT($H204:I204)>='RFM input'!$AC$7,0,($G135+(SUM($G204:I204)))*J$8)","v":0},{"$f":"IF(COUNT($H204:J204)>='RFM input'!$AC$7,0,($G135+(SUM($G204:J204)))*K$8)","v":0},{"$f":"IF(COUNT($H204:K204)>='RFM input'!$AC$7,0,($G135+(SUM($G204:K204)))*L$8)","v":0},{"$f":"IF(COUNT($H204:L204)>='RFM input'!$AC$7,0,($G135+(SUM($G204:L204)))*M$8)","v":0},{"$f":"IF(COUNT($H204:M204)>='RFM input'!$AC$7,0,($G135+(SUM($G204:M204)))*N$8)","v":0},{"$f":"IF(COUNT($H204:N204)>='RFM input'!$AC$7,0,($G135+(SUM($G204:N204)))*O$8)","v":0},{"$f":"IF(COUNT($H204:O204)>='RFM input'!$AC$7,0,($G135+(SUM($G204:O204)))*P$8)","v":0},{"$f":"IF(COUNT($H204:P204)>='RFM input'!$AC$7,0,($G135+(SUM($G204:P204)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H204:I204)='RFM input'!$AC$7,SUM($G204:I204),0)","v":0},{"$f":"IF(COUNT($H204:J204)='RFM input'!$AC$7,SUM($G204:J204),0)","v":0},{"$f":"IF(COUNT($H204:K204)='RFM input'!$AC$7,SUM($G204:K204),0)","v":0},{"$f":"IF(COUNT($H204:L204)='RFM input'!$AC$7,SUM($G204:L204),0)","v":0},{"$f":"IF(COUNT($H204:M204)='RFM input'!$AC$7,SUM($G204:M204),0)","v":0},{"$f":"IF(COUNT($H204:N204)='RFM input'!$AC$7,SUM($G204:N204),0)","v":0},{"$f":"IF(COUNT($H204:O204)='RFM input'!$AC$7,SUM($G204:O204),0)","v":0},{"$f":"IF(COUNT($H204:P204)='RFM input'!$AC$7,SUM($G204:P204),0)","v":0},{"$f":"IF(COUNT($H204:Q204)='RFM input'!$AC$7,SUM($G204:Q204),0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"($G136+(SUM($G206:G206)))*H$8","v":0},{"$f":"($G136+(SUM($G206:H206)))*I$8","v":0},{"$f":"IF(COUNT($H206:I206)>='RFM input'!$AC$7,0,($G136+(SUM($G206:I206)))*J$8)","v":0},{"$f":"IF(COUNT($H206:J206)>='RFM input'!$AC$7,0,($G136+(SUM($G206:J206)))*K$8)","v":0},{"$f":"IF(COUNT($H206:K206)>='RFM input'!$AC$7,0,($G136+(SUM($G206:K206)))*L$8)","v":0},{"$f":"IF(COUNT($H206:L206)>='RFM input'!$AC$7,0,($G136+(SUM($G206:L206)))*M$8)","v":0},{"$f":"IF(COUNT($H206:M206)>='RFM input'!$AC$7,0,($G136+(SUM($G206:M206)))*N$8)","v":0},{"$f":"IF(COUNT($H206:N206)>='RFM input'!$AC$7,0,($G136+(SUM($G206:N206)))*O$8)","v":0},{"$f":"IF(COUNT($H206:O206)>='RFM input'!$AC$7,0,($G136+(SUM($G206:O206)))*P$8)","v":0},{"$f":"IF(COUNT($H206:P206)>='RFM input'!$AC$7,0,($G136+(SUM($G206:P206)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H206:I206)='RFM input'!$AC$7,SUM($G206:I206),0)","v":0},{"$f":"IF(COUNT($H206:J206)='RFM input'!$AC$7,SUM($G206:J206),0)","v":0},{"$f":"IF(COUNT($H206:K206)='RFM input'!$AC$7,SUM($G206:K206),0)","v":0},{"$f":"IF(COUNT($H206:L206)='RFM input'!$AC$7,SUM($G206:L206),0)","v":0},{"$f":"IF(COUNT($H206:M206)='RFM input'!$AC$7,SUM($G206:M206),0)","v":0},{"$f":"IF(COUNT($H206:N206)='RFM input'!$AC$7,SUM($G206:N206),0)","v":0},{"$f":"IF(COUNT($H206:O206)='RFM input'!$AC$7,SUM($G206:O206),0)","v":0},{"$f":"IF(COUNT($H206:P206)='RFM input'!$AC$7,SUM($G206:P206),0)","v":0},{"$f":"IF(COUNT($H206:Q206)='RFM input'!$AC$7,SUM($G206:Q206),0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"($G137+(SUM($G208:G208)))*H$8","v":0},{"$f":"($G137+(SUM($G208:H208)))*I$8","v":0},{"$f":"IF(COUNT($H208:I208)>='RFM input'!$AC$7,0,($G137+(SUM($G208:I208)))*J$8)","v":0},{"$f":"IF(COUNT($H208:J208)>='RFM input'!$AC$7,0,($G137+(SUM($G208:J208)))*K$8)","v":0},{"$f":"IF(COUNT($H208:K208)>='RFM input'!$AC$7,0,($G137+(SUM($G208:K208)))*L$8)","v":0},{"$f":"IF(COUNT($H208:L208)>='RFM input'!$AC$7,0,($G137+(SUM($G208:L208)))*M$8)","v":0},{"$f":"IF(COUNT($H208:M208)>='RFM input'!$AC$7,0,($G137+(SUM($G208:M208)))*N$8)","v":0},{"$f":"IF(COUNT($H208:N208)>='RFM input'!$AC$7,0,($G137+(SUM($G208:N208)))*O$8)","v":0},{"$f":"IF(COUNT($H208:O208)>='RFM input'!$AC$7,0,($G137+(SUM($G208:O208)))*P$8)","v":0},{"$f":"IF(COUNT($H208:P208)>='RFM input'!$AC$7,0,($G137+(SUM($G208:P208)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H208:I208)='RFM input'!$AC$7,SUM($G208:I208),0)","v":0},{"$f":"IF(COUNT($H208:J208)='RFM input'!$AC$7,SUM($G208:J208),0)","v":0},{"$f":"IF(COUNT($H208:K208)='RFM input'!$AC$7,SUM($G208:K208),0)","v":0},{"$f":"IF(COUNT($H208:L208)='RFM input'!$AC$7,SUM($G208:L208),0)","v":0},{"$f":"IF(COUNT($H208:M208)='RFM input'!$AC$7,SUM($G208:M208),0)","v":0},{"$f":"IF(COUNT($H208:N208)='RFM input'!$AC$7,SUM($G208:N208),0)","v":0},{"$f":"IF(COUNT($H208:O208)='RFM input'!$AC$7,SUM($G208:O208),0)","v":0},{"$f":"IF(COUNT($H208:P208)='RFM input'!$AC$7,SUM($G208:P208),0)","v":0},{"$f":"IF(COUNT($H208:Q208)='RFM input'!$AC$7,SUM($G208:Q208),0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"($G138+(SUM($G210:G210)))*H$8","v":0},{"$f":"($G138+(SUM($G210:H210)))*I$8","v":0},{"$f":"IF(COUNT($H210:I210)>='RFM input'!$AC$7,0,($G138+(SUM($G210:I210)))*J$8)","v":0},{"$f":"IF(COUNT($H210:J210)>='RFM input'!$AC$7,0,($G138+(SUM($G210:J210)))*K$8)","v":0},{"$f":"IF(COUNT($H210:K210)>='RFM input'!$AC$7,0,($G138+(SUM($G210:K210)))*L$8)","v":0},{"$f":"IF(COUNT($H210:L210)>='RFM input'!$AC$7,0,($G138+(SUM($G210:L210)))*M$8)","v":0},{"$f":"IF(COUNT($H210:M210)>='RFM input'!$AC$7,0,($G138+(SUM($G210:M210)))*N$8)","v":0},{"$f":"IF(COUNT($H210:N210)>='RFM input'!$AC$7,0,($G138+(SUM($G210:N210)))*O$8)","v":0},{"$f":"IF(COUNT($H210:O210)>='RFM input'!$AC$7,0,($G138+(SUM($G210:O210)))*P$8)","v":0},{"$f":"IF(COUNT($H210:P210)>='RFM input'!$AC$7,0,($G138+(SUM($G210:P210)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H210:I210)='RFM input'!$AC$7,SUM($G210:I210),0)","v":0},{"$f":"IF(COUNT($H210:J210)='RFM input'!$AC$7,SUM($G210:J210),0)","v":0},{"$f":"IF(COUNT($H210:K210)='RFM input'!$AC$7,SUM($G210:K210),0)","v":0},{"$f":"IF(COUNT($H210:L210)='RFM input'!$AC$7,SUM($G210:L210),0)","v":0},{"$f":"IF(COUNT($H210:M210)='RFM input'!$AC$7,SUM($G210:M210),0)","v":0},{"$f":"IF(COUNT($H210:N210)='RFM input'!$AC$7,SUM($G210:N210),0)","v":0},{"$f":"IF(COUNT($H210:O210)='RFM input'!$AC$7,SUM($G210:O210),0)","v":0},{"$f":"IF(COUNT($H210:P210)='RFM input'!$AC$7,SUM($G210:P210),0)","v":0},{"$f":"IF(COUNT($H210:Q210)='RFM input'!$AC$7,SUM($G210:Q210),0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"($G139+(SUM($G212:G212)))*H$8","v":0},{"$f":"($G139+(SUM($G212:H212)))*I$8","v":0},{"$f":"IF(COUNT($H212:I212)>='RFM input'!$AC$7,0,($G139+(SUM($G212:I212)))*J$8)","v":0},{"$f":"IF(COUNT($H212:J212)>='RFM input'!$AC$7,0,($G139+(SUM($G212:J212)))*K$8)","v":0},{"$f":"IF(COUNT($H212:K212)>='RFM input'!$AC$7,0,($G139+(SUM($G212:K212)))*L$8)","v":0},{"$f":"IF(COUNT($H212:L212)>='RFM input'!$AC$7,0,($G139+(SUM($G212:L212)))*M$8)","v":0},{"$f":"IF(COUNT($H212:M212)>='RFM input'!$AC$7,0,($G139+(SUM($G212:M212)))*N$8)","v":0},{"$f":"IF(COUNT($H212:N212)>='RFM input'!$AC$7,0,($G139+(SUM($G212:N212)))*O$8)","v":0},{"$f":"IF(COUNT($H212:O212)>='RFM input'!$AC$7,0,($G139+(SUM($G212:O212)))*P$8)","v":0},{"$f":"IF(COUNT($H212:P212)>='RFM input'!$AC$7,0,($G139+(SUM($G212:P212)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H212:I212)='RFM input'!$AC$7,SUM($G212:I212),0)","v":0},{"$f":"IF(COUNT($H212:J212)='RFM input'!$AC$7,SUM($G212:J212),0)","v":0},{"$f":"IF(COUNT($H212:K212)='RFM input'!$AC$7,SUM($G212:K212),0)","v":0},{"$f":"IF(COUNT($H212:L212)='RFM input'!$AC$7,SUM($G212:L212),0)","v":0},{"$f":"IF(COUNT($H212:M212)='RFM input'!$AC$7,SUM($G212:M212),0)","v":0},{"$f":"IF(COUNT($H212:N212)='RFM input'!$AC$7,SUM($G212:N212),0)","v":0},{"$f":"IF(COUNT($H212:O212)='RFM input'!$AC$7,SUM($G212:O212),0)","v":0},{"$f":"IF(COUNT($H212:P212)='RFM input'!$AC$7,SUM($G212:P212),0)","v":0},{"$f":"IF(COUNT($H212:Q212)='RFM input'!$AC$7,SUM($G212:Q212),0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"($G140+(SUM($G214:G214)))*H$8","v":0},{"$f":"($G140+(SUM($G214:H214)))*I$8","v":0},{"$f":"IF(COUNT($H214:I214)>='RFM input'!$AC$7,0,($G140+(SUM($G214:I214)))*J$8)","v":0},{"$f":"IF(COUNT($H214:J214)>='RFM input'!$AC$7,0,($G140+(SUM($G214:J214)))*K$8)","v":0},{"$f":"IF(COUNT($H214:K214)>='RFM input'!$AC$7,0,($G140+(SUM($G214:K214)))*L$8)","v":0},{"$f":"IF(COUNT($H214:L214)>='RFM input'!$AC$7,0,($G140+(SUM($G214:L214)))*M$8)","v":0},{"$f":"IF(COUNT($H214:M214)>='RFM input'!$AC$7,0,($G140+(SUM($G214:M214)))*N$8)","v":0},{"$f":"IF(COUNT($H214:N214)>='RFM input'!$AC$7,0,($G140+(SUM($G214:N214)))*O$8)","v":0},{"$f":"IF(COUNT($H214:O214)>='RFM input'!$AC$7,0,($G140+(SUM($G214:O214)))*P$8)","v":0},{"$f":"IF(COUNT($H214:P214)>='RFM input'!$AC$7,0,($G140+(SUM($G214:P214)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H214:I214)='RFM input'!$AC$7,SUM($G214:I214),0)","v":0},{"$f":"IF(COUNT($H214:J214)='RFM input'!$AC$7,SUM($G214:J214),0)","v":0},{"$f":"IF(COUNT($H214:K214)='RFM input'!$AC$7,SUM($G214:K214),0)","v":0},{"$f":"IF(COUNT($H214:L214)='RFM input'!$AC$7,SUM($G214:L214),0)","v":0},{"$f":"IF(COUNT($H214:M214)='RFM input'!$AC$7,SUM($G214:M214),0)","v":0},{"$f":"IF(COUNT($H214:N214)='RFM input'!$AC$7,SUM($G214:N214),0)","v":0},{"$f":"IF(COUNT($H214:O214)='RFM input'!$AC$7,SUM($G214:O214),0)","v":0},{"$f":"IF(COUNT($H214:P214)='RFM input'!$AC$7,SUM($G214:P214),0)","v":0},{"$f":"IF(COUNT($H214:Q214)='RFM input'!$AC$7,SUM($G214:Q214),0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"($G141+(SUM($G216:G216)))*H$8","v":0},{"$f":"($G141+(SUM($G216:H216)))*I$8","v":0},{"$f":"IF(COUNT($H216:I216)>='RFM input'!$AC$7,0,($G141+(SUM($G216:I216)))*J$8)","v":0},{"$f":"IF(COUNT($H216:J216)>='RFM input'!$AC$7,0,($G141+(SUM($G216:J216)))*K$8)","v":0},{"$f":"IF(COUNT($H216:K216)>='RFM input'!$AC$7,0,($G141+(SUM($G216:K216)))*L$8)","v":0},{"$f":"IF(COUNT($H216:L216)>='RFM input'!$AC$7,0,($G141+(SUM($G216:L216)))*M$8)","v":0},{"$f":"IF(COUNT($H216:M216)>='RFM input'!$AC$7,0,($G141+(SUM($G216:M216)))*N$8)","v":0},{"$f":"IF(COUNT($H216:N216)>='RFM input'!$AC$7,0,($G141+(SUM($G216:N216)))*O$8)","v":0},{"$f":"IF(COUNT($H216:O216)>='RFM input'!$AC$7,0,($G141+(SUM($G216:O216)))*P$8)","v":0},{"$f":"IF(COUNT($H216:P216)>='RFM input'!$AC$7,0,($G141+(SUM($G216:P216)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H216:I216)='RFM input'!$AC$7,SUM($G216:I216),0)","v":0},{"$f":"IF(COUNT($H216:J216)='RFM input'!$AC$7,SUM($G216:J216),0)","v":0},{"$f":"IF(COUNT($H216:K216)='RFM input'!$AC$7,SUM($G216:K216),0)","v":0},{"$f":"IF(COUNT($H216:L216)='RFM input'!$AC$7,SUM($G216:L216),0)","v":0},{"$f":"IF(COUNT($H216:M216)='RFM input'!$AC$7,SUM($G216:M216),0)","v":0},{"$f":"IF(COUNT($H216:N216)='RFM input'!$AC$7,SUM($G216:N216),0)","v":0},{"$f":"IF(COUNT($H216:O216)='RFM input'!$AC$7,SUM($G216:O216),0)","v":0},{"$f":"IF(COUNT($H216:P216)='RFM input'!$AC$7,SUM($G216:P216),0)","v":0},{"$f":"IF(COUNT($H216:Q216)='RFM input'!$AC$7,SUM($G216:Q216),0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"($G142+(SUM($G218:G218)))*H$8","v":0},{"$f":"($G142+(SUM($G218:H218)))*I$8","v":0},{"$f":"IF(COUNT($H218:I218)>='RFM input'!$AC$7,0,($G142+(SUM($G218:I218)))*J$8)","v":0},{"$f":"IF(COUNT($H218:J218)>='RFM input'!$AC$7,0,($G142+(SUM($G218:J218)))*K$8)","v":0},{"$f":"IF(COUNT($H218:K218)>='RFM input'!$AC$7,0,($G142+(SUM($G218:K218)))*L$8)","v":0},{"$f":"IF(COUNT($H218:L218)>='RFM input'!$AC$7,0,($G142+(SUM($G218:L218)))*M$8)","v":0},{"$f":"IF(COUNT($H218:M218)>='RFM input'!$AC$7,0,($G142+(SUM($G218:M218)))*N$8)","v":0},{"$f":"IF(COUNT($H218:N218)>='RFM input'!$AC$7,0,($G142+(SUM($G218:N218)))*O$8)","v":0},{"$f":"IF(COUNT($H218:O218)>='RFM input'!$AC$7,0,($G142+(SUM($G218:O218)))*P$8)","v":0},{"$f":"IF(COUNT($H218:P218)>='RFM input'!$AC$7,0,($G142+(SUM($G218:P218)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H218:I218)='RFM input'!$AC$7,SUM($G218:I218),0)","v":0},{"$f":"IF(COUNT($H218:J218)='RFM input'!$AC$7,SUM($G218:J218),0)","v":0},{"$f":"IF(COUNT($H218:K218)='RFM input'!$AC$7,SUM($G218:K218),0)","v":0},{"$f":"IF(COUNT($H218:L218)='RFM input'!$AC$7,SUM($G218:L218),0)","v":0},{"$f":"IF(COUNT($H218:M218)='RFM input'!$AC$7,SUM($G218:M218),0)","v":0},{"$f":"IF(COUNT($H218:N218)='RFM input'!$AC$7,SUM($G218:N218),0)","v":0},{"$f":"IF(COUNT($H218:O218)='RFM input'!$AC$7,SUM($G218:O218),0)","v":0},{"$f":"IF(COUNT($H218:P218)='RFM input'!$AC$7,SUM($G218:P218),0)","v":0},{"$f":"IF(COUNT($H218:Q218)='RFM input'!$AC$7,SUM($G218:Q218),0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"($G143+(SUM($G220:G220)))*H$8","v":0},{"$f":"($G143+(SUM($G220:H220)))*I$8","v":0},{"$f":"IF(COUNT($H220:I220)>='RFM input'!$AC$7,0,($G143+(SUM($G220:I220)))*J$8)","v":0},{"$f":"IF(COUNT($H220:J220)>='RFM input'!$AC$7,0,($G143+(SUM($G220:J220)))*K$8)","v":0},{"$f":"IF(COUNT($H220:K220)>='RFM input'!$AC$7,0,($G143+(SUM($G220:K220)))*L$8)","v":0},{"$f":"IF(COUNT($H220:L220)>='RFM input'!$AC$7,0,($G143+(SUM($G220:L220)))*M$8)","v":0},{"$f":"IF(COUNT($H220:M220)>='RFM input'!$AC$7,0,($G143+(SUM($G220:M220)))*N$8)","v":0},{"$f":"IF(COUNT($H220:N220)>='RFM input'!$AC$7,0,($G143+(SUM($G220:N220)))*O$8)","v":0},{"$f":"IF(COUNT($H220:O220)>='RFM input'!$AC$7,0,($G143+(SUM($G220:O220)))*P$8)","v":0},{"$f":"IF(COUNT($H220:P220)>='RFM input'!$AC$7,0,($G143+(SUM($G220:P220)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H220:I220)='RFM input'!$AC$7,SUM($G220:I220),0)","v":0},{"$f":"IF(COUNT($H220:J220)='RFM input'!$AC$7,SUM($G220:J220),0)","v":0},{"$f":"IF(COUNT($H220:K220)='RFM input'!$AC$7,SUM($G220:K220),0)","v":0},{"$f":"IF(COUNT($H220:L220)='RFM input'!$AC$7,SUM($G220:L220),0)","v":0},{"$f":"IF(COUNT($H220:M220)='RFM input'!$AC$7,SUM($G220:M220),0)","v":0},{"$f":"IF(COUNT($H220:N220)='RFM input'!$AC$7,SUM($G220:N220),0)","v":0},{"$f":"IF(COUNT($H220:O220)='RFM input'!$AC$7,SUM($G220:O220),0)","v":0},{"$f":"IF(COUNT($H220:P220)='RFM input'!$AC$7,SUM($G220:P220),0)","v":0},{"$f":"IF(COUNT($H220:Q220)='RFM input'!$AC$7,SUM($G220:Q220),0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"($G144+(SUM($G222:G222)))*H$8","v":0},{"$f":"($G144+(SUM($G222:H222)))*I$8","v":0},{"$f":"IF(COUNT($H222:I222)>='RFM input'!$AC$7,0,($G144+(SUM($G222:I222)))*J$8)","v":0},{"$f":"IF(COUNT($H222:J222)>='RFM input'!$AC$7,0,($G144+(SUM($G222:J222)))*K$8)","v":0},{"$f":"IF(COUNT($H222:K222)>='RFM input'!$AC$7,0,($G144+(SUM($G222:K222)))*L$8)","v":0},{"$f":"IF(COUNT($H222:L222)>='RFM input'!$AC$7,0,($G144+(SUM($G222:L222)))*M$8)","v":0},{"$f":"IF(COUNT($H222:M222)>='RFM input'!$AC$7,0,($G144+(SUM($G222:M222)))*N$8)","v":0},{"$f":"IF(COUNT($H222:N222)>='RFM input'!$AC$7,0,($G144+(SUM($G222:N222)))*O$8)","v":0},{"$f":"IF(COUNT($H222:O222)>='RFM input'!$AC$7,0,($G144+(SUM($G222:O222)))*P$8)","v":0},{"$f":"IF(COUNT($H222:P222)>='RFM input'!$AC$7,0,($G144+(SUM($G222:P222)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H222:I222)='RFM input'!$AC$7,SUM($G222:I222),0)","v":0},{"$f":"IF(COUNT($H222:J222)='RFM input'!$AC$7,SUM($G222:J222),0)","v":0},{"$f":"IF(COUNT($H222:K222)='RFM input'!$AC$7,SUM($G222:K222),0)","v":0},{"$f":"IF(COUNT($H222:L222)='RFM input'!$AC$7,SUM($G222:L222),0)","v":0},{"$f":"IF(COUNT($H222:M222)='RFM input'!$AC$7,SUM($G222:M222),0)","v":0},{"$f":"IF(COUNT($H222:N222)='RFM input'!$AC$7,SUM($G222:N222),0)","v":0},{"$f":"IF(COUNT($H222:O222)='RFM input'!$AC$7,SUM($G222:O222),0)","v":0},{"$f":"IF(COUNT($H222:P222)='RFM input'!$AC$7,SUM($G222:P222),0)","v":0},{"$f":"IF(COUNT($H222:Q222)='RFM input'!$AC$7,SUM($G222:Q222),0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"($G145+(SUM($G224:G224)))*H$8","v":0},{"$f":"($G145+(SUM($G224:H224)))*I$8","v":0},{"$f":"IF(COUNT($H224:I224)>='RFM input'!$AC$7,0,($G145+(SUM($G224:I224)))*J$8)","v":0},{"$f":"IF(COUNT($H224:J224)>='RFM input'!$AC$7,0,($G145+(SUM($G224:J224)))*K$8)","v":0},{"$f":"IF(COUNT($H224:K224)>='RFM input'!$AC$7,0,($G145+(SUM($G224:K224)))*L$8)","v":0},{"$f":"IF(COUNT($H224:L224)>='RFM input'!$AC$7,0,($G145+(SUM($G224:L224)))*M$8)","v":0},{"$f":"IF(COUNT($H224:M224)>='RFM input'!$AC$7,0,($G145+(SUM($G224:M224)))*N$8)","v":0},{"$f":"IF(COUNT($H224:N224)>='RFM input'!$AC$7,0,($G145+(SUM($G224:N224)))*O$8)","v":0},{"$f":"IF(COUNT($H224:O224)>='RFM input'!$AC$7,0,($G145+(SUM($G224:O224)))*P$8)","v":0},{"$f":"IF(COUNT($H224:P224)>='RFM input'!$AC$7,0,($G145+(SUM($G224:P224)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H224:I224)='RFM input'!$AC$7,SUM($G224:I224),0)","v":0},{"$f":"IF(COUNT($H224:J224)='RFM input'!$AC$7,SUM($G224:J224),0)","v":0},{"$f":"IF(COUNT($H224:K224)='RFM input'!$AC$7,SUM($G224:K224),0)","v":0},{"$f":"IF(COUNT($H224:L224)='RFM input'!$AC$7,SUM($G224:L224),0)","v":0},{"$f":"IF(COUNT($H224:M224)='RFM input'!$AC$7,SUM($G224:M224),0)","v":0},{"$f":"IF(COUNT($H224:N224)='RFM input'!$AC$7,SUM($G224:N224),0)","v":0},{"$f":"IF(COUNT($H224:O224)='RFM input'!$AC$7,SUM($G224:O224),0)","v":0},{"$f":"IF(COUNT($H224:P224)='RFM input'!$AC$7,SUM($G224:P224),0)","v":0},{"$f":"IF(COUNT($H224:Q224)='RFM input'!$AC$7,SUM($G224:Q224),0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"($G146+(SUM($G226:G226)))*H$8","v":0},{"$f":"($G146+(SUM($G226:H226)))*I$8","v":0},{"$f":"IF(COUNT($H226:I226)>='RFM input'!$AC$7,0,($G146+(SUM($G226:I226)))*J$8)","v":0},{"$f":"IF(COUNT($H226:J226)>='RFM input'!$AC$7,0,($G146+(SUM($G226:J226)))*K$8)","v":0},{"$f":"IF(COUNT($H226:K226)>='RFM input'!$AC$7,0,($G146+(SUM($G226:K226)))*L$8)","v":0},{"$f":"IF(COUNT($H226:L226)>='RFM input'!$AC$7,0,($G146+(SUM($G226:L226)))*M$8)","v":0},{"$f":"IF(COUNT($H226:M226)>='RFM input'!$AC$7,0,($G146+(SUM($G226:M226)))*N$8)","v":0},{"$f":"IF(COUNT($H226:N226)>='RFM input'!$AC$7,0,($G146+(SUM($G226:N226)))*O$8)","v":0},{"$f":"IF(COUNT($H226:O226)>='RFM input'!$AC$7,0,($G146+(SUM($G226:O226)))*P$8)","v":0},{"$f":"IF(COUNT($H226:P226)>='RFM input'!$AC$7,0,($G146+(SUM($G226:P226)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H226:I226)='RFM input'!$AC$7,SUM($G226:I226),0)","v":0},{"$f":"IF(COUNT($H226:J226)='RFM input'!$AC$7,SUM($G226:J226),0)","v":0},{"$f":"IF(COUNT($H226:K226)='RFM input'!$AC$7,SUM($G226:K226),0)","v":0},{"$f":"IF(COUNT($H226:L226)='RFM input'!$AC$7,SUM($G226:L226),0)","v":0},{"$f":"IF(COUNT($H226:M226)='RFM input'!$AC$7,SUM($G226:M226),0)","v":0},{"$f":"IF(COUNT($H226:N226)='RFM input'!$AC$7,SUM($G226:N226),0)","v":0},{"$f":"IF(COUNT($H226:O226)='RFM input'!$AC$7,SUM($G226:O226),0)","v":0},{"$f":"IF(COUNT($H226:P226)='RFM input'!$AC$7,SUM($G226:P226),0)","v":0},{"$f":"IF(COUNT($H226:Q226)='RFM input'!$AC$7,SUM($G226:Q226),0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"($G147+(SUM($G228:G228)))*H$8","v":0},{"$f":"($G147+(SUM($G228:H228)))*I$8","v":0},{"$f":"IF(COUNT($H228:I228)>='RFM input'!$AC$7,0,($G147+(SUM($G228:I228)))*J$8)","v":0},{"$f":"IF(COUNT($H228:J228)>='RFM input'!$AC$7,0,($G147+(SUM($G228:J228)))*K$8)","v":0},{"$f":"IF(COUNT($H228:K228)>='RFM input'!$AC$7,0,($G147+(SUM($G228:K228)))*L$8)","v":0},{"$f":"IF(COUNT($H228:L228)>='RFM input'!$AC$7,0,($G147+(SUM($G228:L228)))*M$8)","v":0},{"$f":"IF(COUNT($H228:M228)>='RFM input'!$AC$7,0,($G147+(SUM($G228:M228)))*N$8)","v":0},{"$f":"IF(COUNT($H228:N228)>='RFM input'!$AC$7,0,($G147+(SUM($G228:N228)))*O$8)","v":0},{"$f":"IF(COUNT($H228:O228)>='RFM input'!$AC$7,0,($G147+(SUM($G228:O228)))*P$8)","v":0},{"$f":"IF(COUNT($H228:P228)>='RFM input'!$AC$7,0,($G147+(SUM($G228:P228)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H228:I228)='RFM input'!$AC$7,SUM($G228:I228),0)","v":0},{"$f":"IF(COUNT($H228:J228)='RFM input'!$AC$7,SUM($G228:J228),0)","v":0},{"$f":"IF(COUNT($H228:K228)='RFM input'!$AC$7,SUM($G228:K228),0)","v":0},{"$f":"IF(COUNT($H228:L228)='RFM input'!$AC$7,SUM($G228:L228),0)","v":0},{"$f":"IF(COUNT($H228:M228)='RFM input'!$AC$7,SUM($G228:M228),0)","v":0},{"$f":"IF(COUNT($H228:N228)='RFM input'!$AC$7,SUM($G228:N228),0)","v":0},{"$f":"IF(COUNT($H228:O228)='RFM input'!$AC$7,SUM($G228:O228),0)","v":0},{"$f":"IF(COUNT($H228:P228)='RFM input'!$AC$7,SUM($G228:P228),0)","v":0},{"$f":"IF(COUNT($H228:Q228)='RFM input'!$AC$7,SUM($G228:Q228),0)","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"($G148+(SUM($G230:G230)))*H$8","v":0},{"$f":"($G148+(SUM($G230:H230)))*I$8","v":0},{"$f":"IF(COUNT($H230:I230)>='RFM input'!$AC$7,0,($G148+(SUM($G230:I230)))*J$8)","v":0},{"$f":"IF(COUNT($H230:J230)>='RFM input'!$AC$7,0,($G148+(SUM($G230:J230)))*K$8)","v":0},{"$f":"IF(COUNT($H230:K230)>='RFM input'!$AC$7,0,($G148+(SUM($G230:K230)))*L$8)","v":0},{"$f":"IF(COUNT($H230:L230)>='RFM input'!$AC$7,0,($G148+(SUM($G230:L230)))*M$8)","v":0},{"$f":"IF(COUNT($H230:M230)>='RFM input'!$AC$7,0,($G148+(SUM($G230:M230)))*N$8)","v":0},{"$f":"IF(COUNT($H230:N230)>='RFM input'!$AC$7,0,($G148+(SUM($G230:N230)))*O$8)","v":0},{"$f":"IF(COUNT($H230:O230)>='RFM input'!$AC$7,0,($G148+(SUM($G230:O230)))*P$8)","v":0},{"$f":"IF(COUNT($H230:P230)>='RFM input'!$AC$7,0,($G148+(SUM($G230:P230)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H230:I230)='RFM input'!$AC$7,SUM($G230:I230),0)","v":0},{"$f":"IF(COUNT($H230:J230)='RFM input'!$AC$7,SUM($G230:J230),0)","v":0},{"$f":"IF(COUNT($H230:K230)='RFM input'!$AC$7,SUM($G230:K230),0)","v":0},{"$f":"IF(COUNT($H230:L230)='RFM input'!$AC$7,SUM($G230:L230),0)","v":0},{"$f":"IF(COUNT($H230:M230)='RFM input'!$AC$7,SUM($G230:M230),0)","v":0},{"$f":"IF(COUNT($H230:N230)='RFM input'!$AC$7,SUM($G230:N230),0)","v":0},{"$f":"IF(COUNT($H230:O230)='RFM input'!$AC$7,SUM($G230:O230),0)","v":0},{"$f":"IF(COUNT($H230:P230)='RFM input'!$AC$7,SUM($G230:P230),0)","v":0},{"$f":"IF(COUNT($H230:Q230)='RFM input'!$AC$7,SUM($G230:Q230),0)","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"($G149+(SUM($G232:G232)))*H$8","v":0},{"$f":"($G149+(SUM($G232:H232)))*I$8","v":0},{"$f":"IF(COUNT($H232:I232)>='RFM input'!$AC$7,0,($G149+(SUM($G232:I232)))*J$8)","v":0},{"$f":"IF(COUNT($H232:J232)>='RFM input'!$AC$7,0,($G149+(SUM($G232:J232)))*K$8)","v":0},{"$f":"IF(COUNT($H232:K232)>='RFM input'!$AC$7,0,($G149+(SUM($G232:K232)))*L$8)","v":0},{"$f":"IF(COUNT($H232:L232)>='RFM input'!$AC$7,0,($G149+(SUM($G232:L232)))*M$8)","v":0},{"$f":"IF(COUNT($H232:M232)>='RFM input'!$AC$7,0,($G149+(SUM($G232:M232)))*N$8)","v":0},{"$f":"IF(COUNT($H232:N232)>='RFM input'!$AC$7,0,($G149+(SUM($G232:N232)))*O$8)","v":0},{"$f":"IF(COUNT($H232:O232)>='RFM input'!$AC$7,0,($G149+(SUM($G232:O232)))*P$8)","v":0},{"$f":"IF(COUNT($H232:P232)>='RFM input'!$AC$7,0,($G149+(SUM($G232:P232)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H232:I232)='RFM input'!$AC$7,SUM($G232:I232),0)","v":0},{"$f":"IF(COUNT($H232:J232)='RFM input'!$AC$7,SUM($G232:J232),0)","v":0},{"$f":"IF(COUNT($H232:K232)='RFM input'!$AC$7,SUM($G232:K232),0)","v":0},{"$f":"IF(COUNT($H232:L232)='RFM input'!$AC$7,SUM($G232:L232),0)","v":0},{"$f":"IF(COUNT($H232:M232)='RFM input'!$AC$7,SUM($G232:M232),0)","v":0},{"$f":"IF(COUNT($H232:N232)='RFM input'!$AC$7,SUM($G232:N232),0)","v":0},{"$f":"IF(COUNT($H232:O232)='RFM input'!$AC$7,SUM($G232:O232),0)","v":0},{"$f":"IF(COUNT($H232:P232)='RFM input'!$AC$7,SUM($G232:P232),0)","v":0},{"$f":"IF(COUNT($H232:Q232)='RFM input'!$AC$7,SUM($G232:Q232),0)","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"($G150+(SUM($G234:G234)))*H$8","v":0},{"$f":"($G150+(SUM($G234:H234)))*I$8","v":0},{"$f":"IF(COUNT($H234:I234)>='RFM input'!$AC$7,0,($G150+(SUM($G234:I234)))*J$8)","v":0},{"$f":"IF(COUNT($H234:J234)>='RFM input'!$AC$7,0,($G150+(SUM($G234:J234)))*K$8)","v":0},{"$f":"IF(COUNT($H234:K234)>='RFM input'!$AC$7,0,($G150+(SUM($G234:K234)))*L$8)","v":0},{"$f":"IF(COUNT($H234:L234)>='RFM input'!$AC$7,0,($G150+(SUM($G234:L234)))*M$8)","v":0},{"$f":"IF(COUNT($H234:M234)>='RFM input'!$AC$7,0,($G150+(SUM($G234:M234)))*N$8)","v":0},{"$f":"IF(COUNT($H234:N234)>='RFM input'!$AC$7,0,($G150+(SUM($G234:N234)))*O$8)","v":0},{"$f":"IF(COUNT($H234:O234)>='RFM input'!$AC$7,0,($G150+(SUM($G234:O234)))*P$8)","v":0},{"$f":"IF(COUNT($H234:P234)>='RFM input'!$AC$7,0,($G150+(SUM($G234:P234)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H234:I234)='RFM input'!$AC$7,SUM($G234:I234),0)","v":0},{"$f":"IF(COUNT($H234:J234)='RFM input'!$AC$7,SUM($G234:J234),0)","v":0},{"$f":"IF(COUNT($H234:K234)='RFM input'!$AC$7,SUM($G234:K234),0)","v":0},{"$f":"IF(COUNT($H234:L234)='RFM input'!$AC$7,SUM($G234:L234),0)","v":0},{"$f":"IF(COUNT($H234:M234)='RFM input'!$AC$7,SUM($G234:M234),0)","v":0},{"$f":"IF(COUNT($H234:N234)='RFM input'!$AC$7,SUM($G234:N234),0)","v":0},{"$f":"IF(COUNT($H234:O234)='RFM input'!$AC$7,SUM($G234:O234),0)","v":0},{"$f":"IF(COUNT($H234:P234)='RFM input'!$AC$7,SUM($G234:P234),0)","v":0},{"$f":"IF(COUNT($H234:Q234)='RFM input'!$AC$7,SUM($G234:Q234),0)","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"($G151+(SUM($G236:G236)))*H$8","v":0},{"$f":"($G151+(SUM($G236:H236)))*I$8","v":0},{"$f":"IF(COUNT($H236:I236)>='RFM input'!$AC$7,0,($G151+(SUM($G236:I236)))*J$8)","v":0},{"$f":"IF(COUNT($H236:J236)>='RFM input'!$AC$7,0,($G151+(SUM($G236:J236)))*K$8)","v":0},{"$f":"IF(COUNT($H236:K236)>='RFM input'!$AC$7,0,($G151+(SUM($G236:K236)))*L$8)","v":0},{"$f":"IF(COUNT($H236:L236)>='RFM input'!$AC$7,0,($G151+(SUM($G236:L236)))*M$8)","v":0},{"$f":"IF(COUNT($H236:M236)>='RFM input'!$AC$7,0,($G151+(SUM($G236:M236)))*N$8)","v":0},{"$f":"IF(COUNT($H236:N236)>='RFM input'!$AC$7,0,($G151+(SUM($G236:N236)))*O$8)","v":0},{"$f":"IF(COUNT($H236:O236)>='RFM input'!$AC$7,0,($G151+(SUM($G236:O236)))*P$8)","v":0},{"$f":"IF(COUNT($H236:P236)>='RFM input'!$AC$7,0,($G151+(SUM($G236:P236)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H236:I236)='RFM input'!$AC$7,SUM($G236:I236),0)","v":0},{"$f":"IF(COUNT($H236:J236)='RFM input'!$AC$7,SUM($G236:J236),0)","v":0},{"$f":"IF(COUNT($H236:K236)='RFM input'!$AC$7,SUM($G236:K236),0)","v":0},{"$f":"IF(COUNT($H236:L236)='RFM input'!$AC$7,SUM($G236:L236),0)","v":0},{"$f":"IF(COUNT($H236:M236)='RFM input'!$AC$7,SUM($G236:M236),0)","v":0},{"$f":"IF(COUNT($H236:N236)='RFM input'!$AC$7,SUM($G236:N236),0)","v":0},{"$f":"IF(COUNT($H236:O236)='RFM input'!$AC$7,SUM($G236:O236),0)","v":0},{"$f":"IF(COUNT($H236:P236)='RFM input'!$AC$7,SUM($G236:P236),0)","v":0},{"$f":"IF(COUNT($H236:Q236)='RFM input'!$AC$7,SUM($G236:Q236),0)","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"($G152+(SUM($G238:G238)))*H$8","v":0},{"$f":"($G152+(SUM($G238:H238)))*I$8","v":0},{"$f":"IF(COUNT($H238:I238)>='RFM input'!$AC$7,0,($G152+(SUM($G238:I238)))*J$8)","v":0},{"$f":"IF(COUNT($H238:J238)>='RFM input'!$AC$7,0,($G152+(SUM($G238:J238)))*K$8)","v":0},{"$f":"IF(COUNT($H238:K238)>='RFM input'!$AC$7,0,($G152+(SUM($G238:K238)))*L$8)","v":0},{"$f":"IF(COUNT($H238:L238)>='RFM input'!$AC$7,0,($G152+(SUM($G238:L238)))*M$8)","v":0},{"$f":"IF(COUNT($H238:M238)>='RFM input'!$AC$7,0,($G152+(SUM($G238:M238)))*N$8)","v":0},{"$f":"IF(COUNT($H238:N238)>='RFM input'!$AC$7,0,($G152+(SUM($G238:N238)))*O$8)","v":0},{"$f":"IF(COUNT($H238:O238)>='RFM input'!$AC$7,0,($G152+(SUM($G238:O238)))*P$8)","v":0},{"$f":"IF(COUNT($H238:P238)>='RFM input'!$AC$7,0,($G152+(SUM($G238:P238)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H238:I238)='RFM input'!$AC$7,SUM($G238:I238),0)","v":0},{"$f":"IF(COUNT($H238:J238)='RFM input'!$AC$7,SUM($G238:J238),0)","v":0},{"$f":"IF(COUNT($H238:K238)='RFM input'!$AC$7,SUM($G238:K238),0)","v":0},{"$f":"IF(COUNT($H238:L238)='RFM input'!$AC$7,SUM($G238:L238),0)","v":0},{"$f":"IF(COUNT($H238:M238)='RFM input'!$AC$7,SUM($G238:M238),0)","v":0},{"$f":"IF(COUNT($H238:N238)='RFM input'!$AC$7,SUM($G238:N238),0)","v":0},{"$f":"IF(COUNT($H238:O238)='RFM input'!$AC$7,SUM($G238:O238),0)","v":0},{"$f":"IF(COUNT($H238:P238)='RFM input'!$AC$7,SUM($G238:P238),0)","v":0},{"$f":"IF(COUNT($H238:Q238)='RFM input'!$AC$7,SUM($G238:Q238),0)","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"($G153+(SUM($G240:G240)))*H$8","v":0},{"$f":"($G153+(SUM($G240:H240)))*I$8","v":0},{"$f":"IF(COUNT($H240:I240)>='RFM input'!$AC$7,0,($G153+(SUM($G240:I240)))*J$8)","v":0},{"$f":"IF(COUNT($H240:J240)>='RFM input'!$AC$7,0,($G153+(SUM($G240:J240)))*K$8)","v":0},{"$f":"IF(COUNT($H240:K240)>='RFM input'!$AC$7,0,($G153+(SUM($G240:K240)))*L$8)","v":0},{"$f":"IF(COUNT($H240:L240)>='RFM input'!$AC$7,0,($G153+(SUM($G240:L240)))*M$8)","v":0},{"$f":"IF(COUNT($H240:M240)>='RFM input'!$AC$7,0,($G153+(SUM($G240:M240)))*N$8)","v":0},{"$f":"IF(COUNT($H240:N240)>='RFM input'!$AC$7,0,($G153+(SUM($G240:N240)))*O$8)","v":0},{"$f":"IF(COUNT($H240:O240)>='RFM input'!$AC$7,0,($G153+(SUM($G240:O240)))*P$8)","v":0},{"$f":"IF(COUNT($H240:P240)>='RFM input'!$AC$7,0,($G153+(SUM($G240:P240)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H240:I240)='RFM input'!$AC$7,SUM($G240:I240),0)","v":0},{"$f":"IF(COUNT($H240:J240)='RFM input'!$AC$7,SUM($G240:J240),0)","v":0},{"$f":"IF(COUNT($H240:K240)='RFM input'!$AC$7,SUM($G240:K240),0)","v":0},{"$f":"IF(COUNT($H240:L240)='RFM input'!$AC$7,SUM($G240:L240),0)","v":0},{"$f":"IF(COUNT($H240:M240)='RFM input'!$AC$7,SUM($G240:M240),0)","v":0},{"$f":"IF(COUNT($H240:N240)='RFM input'!$AC$7,SUM($G240:N240),0)","v":0},{"$f":"IF(COUNT($H240:O240)='RFM input'!$AC$7,SUM($G240:O240),0)","v":0},{"$f":"IF(COUNT($H240:P240)='RFM input'!$AC$7,SUM($G240:P240),0)","v":0},{"$f":"IF(COUNT($H240:Q240)='RFM input'!$AC$7,SUM($G240:Q240),0)","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"($G154+(SUM($G242:G242)))*H$8","v":0},{"$f":"($G154+(SUM($G242:H242)))*I$8","v":0},{"$f":"IF(COUNT($H242:I242)>='RFM input'!$AC$7,0,($G154+(SUM($G242:I242)))*J$8)","v":0},{"$f":"IF(COUNT($H242:J242)>='RFM input'!$AC$7,0,($G154+(SUM($G242:J242)))*K$8)","v":0},{"$f":"IF(COUNT($H242:K242)>='RFM input'!$AC$7,0,($G154+(SUM($G242:K242)))*L$8)","v":0},{"$f":"IF(COUNT($H242:L242)>='RFM input'!$AC$7,0,($G154+(SUM($G242:L242)))*M$8)","v":0},{"$f":"IF(COUNT($H242:M242)>='RFM input'!$AC$7,0,($G154+(SUM($G242:M242)))*N$8)","v":0},{"$f":"IF(COUNT($H242:N242)>='RFM input'!$AC$7,0,($G154+(SUM($G242:N242)))*O$8)","v":0},{"$f":"IF(COUNT($H242:O242)>='RFM input'!$AC$7,0,($G154+(SUM($G242:O242)))*P$8)","v":0},{"$f":"IF(COUNT($H242:P242)>='RFM input'!$AC$7,0,($G154+(SUM($G242:P242)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H242:I242)='RFM input'!$AC$7,SUM($G242:I242),0)","v":0},{"$f":"IF(COUNT($H242:J242)='RFM input'!$AC$7,SUM($G242:J242),0)","v":0},{"$f":"IF(COUNT($H242:K242)='RFM input'!$AC$7,SUM($G242:K242),0)","v":0},{"$f":"IF(COUNT($H242:L242)='RFM input'!$AC$7,SUM($G242:L242),0)","v":0},{"$f":"IF(COUNT($H242:M242)='RFM input'!$AC$7,SUM($G242:M242),0)","v":0},{"$f":"IF(COUNT($H242:N242)='RFM input'!$AC$7,SUM($G242:N242),0)","v":0},{"$f":"IF(COUNT($H242:O242)='RFM input'!$AC$7,SUM($G242:O242),0)","v":0},{"$f":"IF(COUNT($H242:P242)='RFM input'!$AC$7,SUM($G242:P242),0)","v":0},{"$f":"IF(COUNT($H242:Q242)='RFM input'!$AC$7,SUM($G242:Q242),0)","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"($G155+(SUM($G244:G244)))*H$8","v":0},{"$f":"($G155+(SUM($G244:H244)))*I$8","v":0},{"$f":"IF(COUNT($H244:I244)>='RFM input'!$AC$7,0,($G155+(SUM($G244:I244)))*J$8)","v":0},{"$f":"IF(COUNT($H244:J244)>='RFM input'!$AC$7,0,($G155+(SUM($G244:J244)))*K$8)","v":0},{"$f":"IF(COUNT($H244:K244)>='RFM input'!$AC$7,0,($G155+(SUM($G244:K244)))*L$8)","v":0},{"$f":"IF(COUNT($H244:L244)>='RFM input'!$AC$7,0,($G155+(SUM($G244:L244)))*M$8)","v":0},{"$f":"IF(COUNT($H244:M244)>='RFM input'!$AC$7,0,($G155+(SUM($G244:M244)))*N$8)","v":0},{"$f":"IF(COUNT($H244:N244)>='RFM input'!$AC$7,0,($G155+(SUM($G244:N244)))*O$8)","v":0},{"$f":"IF(COUNT($H244:O244)>='RFM input'!$AC$7,0,($G155+(SUM($G244:O244)))*P$8)","v":0},{"$f":"IF(COUNT($H244:P244)>='RFM input'!$AC$7,0,($G155+(SUM($G244:P244)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H244:I244)='RFM input'!$AC$7,SUM($G244:I244),0)","v":0},{"$f":"IF(COUNT($H244:J244)='RFM input'!$AC$7,SUM($G244:J244),0)","v":0},{"$f":"IF(COUNT($H244:K244)='RFM input'!$AC$7,SUM($G244:K244),0)","v":0},{"$f":"IF(COUNT($H244:L244)='RFM input'!$AC$7,SUM($G244:L244),0)","v":0},{"$f":"IF(COUNT($H244:M244)='RFM input'!$AC$7,SUM($G244:M244),0)","v":0},{"$f":"IF(COUNT($H244:N244)='RFM input'!$AC$7,SUM($G244:N244),0)","v":0},{"$f":"IF(COUNT($H244:O244)='RFM input'!$AC$7,SUM($G244:O244),0)","v":0},{"$f":"IF(COUNT($H244:P244)='RFM input'!$AC$7,SUM($G244:P244),0)","v":0},{"$f":"IF(COUNT($H244:Q244)='RFM input'!$AC$7,SUM($G244:Q244),0)","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"($G156+(SUM($G246:G246)))*H$8","v":0},{"$f":"($G156+(SUM($G246:H246)))*I$8","v":0},{"$f":"IF(COUNT($H246:I246)>='RFM input'!$AC$7,0,($G156+(SUM($G246:I246)))*J$8)","v":0},{"$f":"IF(COUNT($H246:J246)>='RFM input'!$AC$7,0,($G156+(SUM($G246:J246)))*K$8)","v":0},{"$f":"IF(COUNT($H246:K246)>='RFM input'!$AC$7,0,($G156+(SUM($G246:K246)))*L$8)","v":0},{"$f":"IF(COUNT($H246:L246)>='RFM input'!$AC$7,0,($G156+(SUM($G246:L246)))*M$8)","v":0},{"$f":"IF(COUNT($H246:M246)>='RFM input'!$AC$7,0,($G156+(SUM($G246:M246)))*N$8)","v":0},{"$f":"IF(COUNT($H246:N246)>='RFM input'!$AC$7,0,($G156+(SUM($G246:N246)))*O$8)","v":0},{"$f":"IF(COUNT($H246:O246)>='RFM input'!$AC$7,0,($G156+(SUM($G246:O246)))*P$8)","v":0},{"$f":"IF(COUNT($H246:P246)>='RFM input'!$AC$7,0,($G156+(SUM($G246:P246)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H246:I246)='RFM input'!$AC$7,SUM($G246:I246),0)","v":0},{"$f":"IF(COUNT($H246:J246)='RFM input'!$AC$7,SUM($G246:J246),0)","v":0},{"$f":"IF(COUNT($H246:K246)='RFM input'!$AC$7,SUM($G246:K246),0)","v":0},{"$f":"IF(COUNT($H246:L246)='RFM input'!$AC$7,SUM($G246:L246),0)","v":0},{"$f":"IF(COUNT($H246:M246)='RFM input'!$AC$7,SUM($G246:M246),0)","v":0},{"$f":"IF(COUNT($H246:N246)='RFM input'!$AC$7,SUM($G246:N246),0)","v":0},{"$f":"IF(COUNT($H246:O246)='RFM input'!$AC$7,SUM($G246:O246),0)","v":0},{"$f":"IF(COUNT($H246:P246)='RFM input'!$AC$7,SUM($G246:P246),0)","v":0},{"$f":"IF(COUNT($H246:Q246)='RFM input'!$AC$7,SUM($G246:Q246),0)","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"($G157+(SUM($G248:G248)))*H$8","v":0},{"$f":"($G157+(SUM($G248:H248)))*I$8","v":0},{"$f":"IF(COUNT($H248:I248)>='RFM input'!$AC$7,0,($G157+(SUM($G248:I248)))*J$8)","v":0},{"$f":"IF(COUNT($H248:J248)>='RFM input'!$AC$7,0,($G157+(SUM($G248:J248)))*K$8)","v":0},{"$f":"IF(COUNT($H248:K248)>='RFM input'!$AC$7,0,($G157+(SUM($G248:K248)))*L$8)","v":0},{"$f":"IF(COUNT($H248:L248)>='RFM input'!$AC$7,0,($G157+(SUM($G248:L248)))*M$8)","v":0},{"$f":"IF(COUNT($H248:M248)>='RFM input'!$AC$7,0,($G157+(SUM($G248:M248)))*N$8)","v":0},{"$f":"IF(COUNT($H248:N248)>='RFM input'!$AC$7,0,($G157+(SUM($G248:N248)))*O$8)","v":0},{"$f":"IF(COUNT($H248:O248)>='RFM input'!$AC$7,0,($G157+(SUM($G248:O248)))*P$8)","v":0},{"$f":"IF(COUNT($H248:P248)>='RFM input'!$AC$7,0,($G157+(SUM($G248:P248)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H248:I248)='RFM input'!$AC$7,SUM($G248:I248),0)","v":0},{"$f":"IF(COUNT($H248:J248)='RFM input'!$AC$7,SUM($G248:J248),0)","v":0},{"$f":"IF(COUNT($H248:K248)='RFM input'!$AC$7,SUM($G248:K248),0)","v":0},{"$f":"IF(COUNT($H248:L248)='RFM input'!$AC$7,SUM($G248:L248),0)","v":0},{"$f":"IF(COUNT($H248:M248)='RFM input'!$AC$7,SUM($G248:M248),0)","v":0},{"$f":"IF(COUNT($H248:N248)='RFM input'!$AC$7,SUM($G248:N248),0)","v":0},{"$f":"IF(COUNT($H248:O248)='RFM input'!$AC$7,SUM($G248:O248),0)","v":0},{"$f":"IF(COUNT($H248:P248)='RFM input'!$AC$7,SUM($G248:P248),0)","v":0},{"$f":"IF(COUNT($H248:Q248)='RFM input'!$AC$7,SUM($G248:Q248),0)","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"($G158+(SUM($G250:G250)))*H$8","v":0},{"$f":"($G158+(SUM($G250:H250)))*I$8","v":0},{"$f":"IF(COUNT($H250:I250)>='RFM input'!$AC$7,0,($G158+(SUM($G250:I250)))*J$8)","v":0},{"$f":"IF(COUNT($H250:J250)>='RFM input'!$AC$7,0,($G158+(SUM($G250:J250)))*K$8)","v":0},{"$f":"IF(COUNT($H250:K250)>='RFM input'!$AC$7,0,($G158+(SUM($G250:K250)))*L$8)","v":0},{"$f":"IF(COUNT($H250:L250)>='RFM input'!$AC$7,0,($G158+(SUM($G250:L250)))*M$8)","v":0},{"$f":"IF(COUNT($H250:M250)>='RFM input'!$AC$7,0,($G158+(SUM($G250:M250)))*N$8)","v":0},{"$f":"IF(COUNT($H250:N250)>='RFM input'!$AC$7,0,($G158+(SUM($G250:N250)))*O$8)","v":0},{"$f":"IF(COUNT($H250:O250)>='RFM input'!$AC$7,0,($G158+(SUM($G250:O250)))*P$8)","v":0},{"$f":"IF(COUNT($H250:P250)>='RFM input'!$AC$7,0,($G158+(SUM($G250:P250)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H250:I250)='RFM input'!$AC$7,SUM($G250:I250),0)","v":0},{"$f":"IF(COUNT($H250:J250)='RFM input'!$AC$7,SUM($G250:J250),0)","v":0},{"$f":"IF(COUNT($H250:K250)='RFM input'!$AC$7,SUM($G250:K250),0)","v":0},{"$f":"IF(COUNT($H250:L250)='RFM input'!$AC$7,SUM($G250:L250),0)","v":0},{"$f":"IF(COUNT($H250:M250)='RFM input'!$AC$7,SUM($G250:M250),0)","v":0},{"$f":"IF(COUNT($H250:N250)='RFM input'!$AC$7,SUM($G250:N250),0)","v":0},{"$f":"IF(COUNT($H250:O250)='RFM input'!$AC$7,SUM($G250:O250),0)","v":0},{"$f":"IF(COUNT($H250:P250)='RFM input'!$AC$7,SUM($G250:P250),0)","v":0},{"$f":"IF(COUNT($H250:Q250)='RFM input'!$AC$7,SUM($G250:Q250),0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"($G159+(SUM($G252:G252)))*H$8","v":0},{"$f":"($G159+(SUM($G252:H252)))*I$8","v":0},{"$f":"IF(COUNT($H252:I252)>='RFM input'!$AC$7,0,($G159+(SUM($G252:I252)))*J$8)","v":0},{"$f":"IF(COUNT($H252:J252)>='RFM input'!$AC$7,0,($G159+(SUM($G252:J252)))*K$8)","v":0},{"$f":"IF(COUNT($H252:K252)>='RFM input'!$AC$7,0,($G159+(SUM($G252:K252)))*L$8)","v":0},{"$f":"IF(COUNT($H252:L252)>='RFM input'!$AC$7,0,($G159+(SUM($G252:L252)))*M$8)","v":0},{"$f":"IF(COUNT($H252:M252)>='RFM input'!$AC$7,0,($G159+(SUM($G252:M252)))*N$8)","v":0},{"$f":"IF(COUNT($H252:N252)>='RFM input'!$AC$7,0,($G159+(SUM($G252:N252)))*O$8)","v":0},{"$f":"IF(COUNT($H252:O252)>='RFM input'!$AC$7,0,($G159+(SUM($G252:O252)))*P$8)","v":0},{"$f":"IF(COUNT($H252:P252)>='RFM input'!$AC$7,0,($G159+(SUM($G252:P252)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H252:I252)='RFM input'!$AC$7,SUM($G252:I252),0)","v":0},{"$f":"IF(COUNT($H252:J252)='RFM input'!$AC$7,SUM($G252:J252),0)","v":0},{"$f":"IF(COUNT($H252:K252)='RFM input'!$AC$7,SUM($G252:K252),0)","v":0},{"$f":"IF(COUNT($H252:L252)='RFM input'!$AC$7,SUM($G252:L252),0)","v":0},{"$f":"IF(COUNT($H252:M252)='RFM input'!$AC$7,SUM($G252:M252),0)","v":0},{"$f":"IF(COUNT($H252:N252)='RFM input'!$AC$7,SUM($G252:N252),0)","v":0},{"$f":"IF(COUNT($H252:O252)='RFM input'!$AC$7,SUM($G252:O252),0)","v":0},{"$f":"IF(COUNT($H252:P252)='RFM input'!$AC$7,SUM($G252:P252),0)","v":0},{"$f":"IF(COUNT($H252:Q252)='RFM input'!$AC$7,SUM($G252:Q252),0)","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"($G160+(SUM($G254:G254)))*H$8","v":0},{"$f":"($G160+(SUM($G254:H254)))*I$8","v":0},{"$f":"IF(COUNT($H254:I254)>='RFM input'!$AC$7,0,($G160+(SUM($G254:I254)))*J$8)","v":0},{"$f":"IF(COUNT($H254:J254)>='RFM input'!$AC$7,0,($G160+(SUM($G254:J254)))*K$8)","v":0},{"$f":"IF(COUNT($H254:K254)>='RFM input'!$AC$7,0,($G160+(SUM($G254:K254)))*L$8)","v":0},{"$f":"IF(COUNT($H254:L254)>='RFM input'!$AC$7,0,($G160+(SUM($G254:L254)))*M$8)","v":0},{"$f":"IF(COUNT($H254:M254)>='RFM input'!$AC$7,0,($G160+(SUM($G254:M254)))*N$8)","v":0},{"$f":"IF(COUNT($H254:N254)>='RFM input'!$AC$7,0,($G160+(SUM($G254:N254)))*O$8)","v":0},{"$f":"IF(COUNT($H254:O254)>='RFM input'!$AC$7,0,($G160+(SUM($G254:O254)))*P$8)","v":0},{"$f":"IF(COUNT($H254:P254)>='RFM input'!$AC$7,0,($G160+(SUM($G254:P254)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H254:I254)='RFM input'!$AC$7,SUM($G254:I254),0)","v":0},{"$f":"IF(COUNT($H254:J254)='RFM input'!$AC$7,SUM($G254:J254),0)","v":0},{"$f":"IF(COUNT($H254:K254)='RFM input'!$AC$7,SUM($G254:K254),0)","v":0},{"$f":"IF(COUNT($H254:L254)='RFM input'!$AC$7,SUM($G254:L254),0)","v":0},{"$f":"IF(COUNT($H254:M254)='RFM input'!$AC$7,SUM($G254:M254),0)","v":0},{"$f":"IF(COUNT($H254:N254)='RFM input'!$AC$7,SUM($G254:N254),0)","v":0},{"$f":"IF(COUNT($H254:O254)='RFM input'!$AC$7,SUM($G254:O254),0)","v":0},{"$f":"IF(COUNT($H254:P254)='RFM input'!$AC$7,SUM($G254:P254),0)","v":0},{"$f":"IF(COUNT($H254:Q254)='RFM input'!$AC$7,SUM($G254:Q254),0)","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"($G161+(SUM($G256:G256)))*H$8","v":0},{"$f":"($G161+(SUM($G256:H256)))*I$8","v":0},{"$f":"IF(COUNT($H256:I256)>='RFM input'!$AC$7,0,($G161+(SUM($G256:I256)))*J$8)","v":0},{"$f":"IF(COUNT($H256:J256)>='RFM input'!$AC$7,0,($G161+(SUM($G256:J256)))*K$8)","v":0},{"$f":"IF(COUNT($H256:K256)>='RFM input'!$AC$7,0,($G161+(SUM($G256:K256)))*L$8)","v":0},{"$f":"IF(COUNT($H256:L256)>='RFM input'!$AC$7,0,($G161+(SUM($G256:L256)))*M$8)","v":0},{"$f":"IF(COUNT($H256:M256)>='RFM input'!$AC$7,0,($G161+(SUM($G256:M256)))*N$8)","v":0},{"$f":"IF(COUNT($H256:N256)>='RFM input'!$AC$7,0,($G161+(SUM($G256:N256)))*O$8)","v":0},{"$f":"IF(COUNT($H256:O256)>='RFM input'!$AC$7,0,($G161+(SUM($G256:O256)))*P$8)","v":0},{"$f":"IF(COUNT($H256:P256)>='RFM input'!$AC$7,0,($G161+(SUM($G256:P256)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H256:I256)='RFM input'!$AC$7,SUM($G256:I256),0)","v":0},{"$f":"IF(COUNT($H256:J256)='RFM input'!$AC$7,SUM($G256:J256),0)","v":0},{"$f":"IF(COUNT($H256:K256)='RFM input'!$AC$7,SUM($G256:K256),0)","v":0},{"$f":"IF(COUNT($H256:L256)='RFM input'!$AC$7,SUM($G256:L256),0)","v":0},{"$f":"IF(COUNT($H256:M256)='RFM input'!$AC$7,SUM($G256:M256),0)","v":0},{"$f":"IF(COUNT($H256:N256)='RFM input'!$AC$7,SUM($G256:N256),0)","v":0},{"$f":"IF(COUNT($H256:O256)='RFM input'!$AC$7,SUM($G256:O256),0)","v":0},{"$f":"IF(COUNT($H256:P256)='RFM input'!$AC$7,SUM($G256:P256),0)","v":0},{"$f":"IF(COUNT($H256:Q256)='RFM input'!$AC$7,SUM($G256:Q256),0)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"($G162+(SUM($G258:G258)))*H$8","v":0},{"$f":"($G162+(SUM($G258:H258)))*I$8","v":0},{"$f":"IF(COUNT($H258:I258)>='RFM input'!$AC$7,0,($G162+(SUM($G258:I258)))*J$8)","v":0},{"$f":"IF(COUNT($H258:J258)>='RFM input'!$AC$7,0,($G162+(SUM($G258:J258)))*K$8)","v":0},{"$f":"IF(COUNT($H258:K258)>='RFM input'!$AC$7,0,($G162+(SUM($G258:K258)))*L$8)","v":0},{"$f":"IF(COUNT($H258:L258)>='RFM input'!$AC$7,0,($G162+(SUM($G258:L258)))*M$8)","v":0},{"$f":"IF(COUNT($H258:M258)>='RFM input'!$AC$7,0,($G162+(SUM($G258:M258)))*N$8)","v":0},{"$f":"IF(COUNT($H258:N258)>='RFM input'!$AC$7,0,($G162+(SUM($G258:N258)))*O$8)","v":0},{"$f":"IF(COUNT($H258:O258)>='RFM input'!$AC$7,0,($G162+(SUM($G258:O258)))*P$8)","v":0},{"$f":"IF(COUNT($H258:P258)>='RFM input'!$AC$7,0,($G162+(SUM($G258:P258)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H258:I258)='RFM input'!$AC$7,SUM($G258:I258),0)","v":0},{"$f":"IF(COUNT($H258:J258)='RFM input'!$AC$7,SUM($G258:J258),0)","v":0},{"$f":"IF(COUNT($H258:K258)='RFM input'!$AC$7,SUM($G258:K258),0)","v":0},{"$f":"IF(COUNT($H258:L258)='RFM input'!$AC$7,SUM($G258:L258),0)","v":0},{"$f":"IF(COUNT($H258:M258)='RFM input'!$AC$7,SUM($G258:M258),0)","v":0},{"$f":"IF(COUNT($H258:N258)='RFM input'!$AC$7,SUM($G258:N258),0)","v":0},{"$f":"IF(COUNT($H258:O258)='RFM input'!$AC$7,SUM($G258:O258),0)","v":0},{"$f":"IF(COUNT($H258:P258)='RFM input'!$AC$7,SUM($G258:P258),0)","v":0},{"$f":"IF(COUNT($H258:Q258)='RFM input'!$AC$7,SUM($G258:Q258),0)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"($G163+(SUM($G260:G260)))*H$8","v":0},{"$f":"($G163+(SUM($G260:H260)))*I$8","v":0},{"$f":"IF(COUNT($H260:I260)>='RFM input'!$AC$7,0,($G163+(SUM($G260:I260)))*J$8)","v":0},{"$f":"IF(COUNT($H260:J260)>='RFM input'!$AC$7,0,($G163+(SUM($G260:J260)))*K$8)","v":0},{"$f":"IF(COUNT($H260:K260)>='RFM input'!$AC$7,0,($G163+(SUM($G260:K260)))*L$8)","v":0},{"$f":"IF(COUNT($H260:L260)>='RFM input'!$AC$7,0,($G163+(SUM($G260:L260)))*M$8)","v":0},{"$f":"IF(COUNT($H260:M260)>='RFM input'!$AC$7,0,($G163+(SUM($G260:M260)))*N$8)","v":0},{"$f":"IF(COUNT($H260:N260)>='RFM input'!$AC$7,0,($G163+(SUM($G260:N260)))*O$8)","v":0},{"$f":"IF(COUNT($H260:O260)>='RFM input'!$AC$7,0,($G163+(SUM($G260:O260)))*P$8)","v":0},{"$f":"IF(COUNT($H260:P260)>='RFM input'!$AC$7,0,($G163+(SUM($G260:P260)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H260:I260)='RFM input'!$AC$7,SUM($G260:I260),0)","v":0},{"$f":"IF(COUNT($H260:J260)='RFM input'!$AC$7,SUM($G260:J260),0)","v":0},{"$f":"IF(COUNT($H260:K260)='RFM input'!$AC$7,SUM($G260:K260),0)","v":0},{"$f":"IF(COUNT($H260:L260)='RFM input'!$AC$7,SUM($G260:L260),0)","v":0},{"$f":"IF(COUNT($H260:M260)='RFM input'!$AC$7,SUM($G260:M260),0)","v":0},{"$f":"IF(COUNT($H260:N260)='RFM input'!$AC$7,SUM($G260:N260),0)","v":0},{"$f":"IF(COUNT($H260:O260)='RFM input'!$AC$7,SUM($G260:O260),0)","v":0},{"$f":"IF(COUNT($H260:P260)='RFM input'!$AC$7,SUM($G260:P260),0)","v":0},{"$f":"IF(COUNT($H260:Q260)='RFM input'!$AC$7,SUM($G260:Q260),0)","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"($G164+(SUM($G262:G262)))*H$8","v":0},{"$f":"($G164+(SUM($G262:H262)))*I$8","v":0},{"$f":"IF(COUNT($H262:I262)>='RFM input'!$AC$7,0,($G164+(SUM($G262:I262)))*J$8)","v":0},{"$f":"IF(COUNT($H262:J262)>='RFM input'!$AC$7,0,($G164+(SUM($G262:J262)))*K$8)","v":0},{"$f":"IF(COUNT($H262:K262)>='RFM input'!$AC$7,0,($G164+(SUM($G262:K262)))*L$8)","v":0},{"$f":"IF(COUNT($H262:L262)>='RFM input'!$AC$7,0,($G164+(SUM($G262:L262)))*M$8)","v":0},{"$f":"IF(COUNT($H262:M262)>='RFM input'!$AC$7,0,($G164+(SUM($G262:M262)))*N$8)","v":0},{"$f":"IF(COUNT($H262:N262)>='RFM input'!$AC$7,0,($G164+(SUM($G262:N262)))*O$8)","v":0},{"$f":"IF(COUNT($H262:O262)>='RFM input'!$AC$7,0,($G164+(SUM($G262:O262)))*P$8)","v":0},{"$f":"IF(COUNT($H262:P262)>='RFM input'!$AC$7,0,($G164+(SUM($G262:P262)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H262:I262)='RFM input'!$AC$7,SUM($G262:I262),0)","v":0},{"$f":"IF(COUNT($H262:J262)='RFM input'!$AC$7,SUM($G262:J262),0)","v":0},{"$f":"IF(COUNT($H262:K262)='RFM input'!$AC$7,SUM($G262:K262),0)","v":0},{"$f":"IF(COUNT($H262:L262)='RFM input'!$AC$7,SUM($G262:L262),0)","v":0},{"$f":"IF(COUNT($H262:M262)='RFM input'!$AC$7,SUM($G262:M262),0)","v":0},{"$f":"IF(COUNT($H262:N262)='RFM input'!$AC$7,SUM($G262:N262),0)","v":0},{"$f":"IF(COUNT($H262:O262)='RFM input'!$AC$7,SUM($G262:O262),0)","v":0},{"$f":"IF(COUNT($H262:P262)='RFM input'!$AC$7,SUM($G262:P262),0)","v":0},{"$f":"IF(COUNT($H262:Q262)='RFM input'!$AC$7,SUM($G262:Q262),0)","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"($G165+(SUM($G264:G264)))*H$8","v":0},{"$f":"($G165+(SUM($G264:H264)))*I$8","v":0},{"$f":"IF(COUNT($H264:I264)>='RFM input'!$AC$7,0,($G165+(SUM($G264:I264)))*J$8)","v":0},{"$f":"IF(COUNT($H264:J264)>='RFM input'!$AC$7,0,($G165+(SUM($G264:J264)))*K$8)","v":0},{"$f":"IF(COUNT($H264:K264)>='RFM input'!$AC$7,0,($G165+(SUM($G264:K264)))*L$8)","v":0},{"$f":"IF(COUNT($H264:L264)>='RFM input'!$AC$7,0,($G165+(SUM($G264:L264)))*M$8)","v":0},{"$f":"IF(COUNT($H264:M264)>='RFM input'!$AC$7,0,($G165+(SUM($G264:M264)))*N$8)","v":0},{"$f":"IF(COUNT($H264:N264)>='RFM input'!$AC$7,0,($G165+(SUM($G264:N264)))*O$8)","v":0},{"$f":"IF(COUNT($H264:O264)>='RFM input'!$AC$7,0,($G165+(SUM($G264:O264)))*P$8)","v":0},{"$f":"IF(COUNT($H264:P264)>='RFM input'!$AC$7,0,($G165+(SUM($G264:P264)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H264:I264)='RFM input'!$AC$7,SUM($G264:I264),0)","v":0},{"$f":"IF(COUNT($H264:J264)='RFM input'!$AC$7,SUM($G264:J264),0)","v":0},{"$f":"IF(COUNT($H264:K264)='RFM input'!$AC$7,SUM($G264:K264),0)","v":0},{"$f":"IF(COUNT($H264:L264)='RFM input'!$AC$7,SUM($G264:L264),0)","v":0},{"$f":"IF(COUNT($H264:M264)='RFM input'!$AC$7,SUM($G264:M264),0)","v":0},{"$f":"IF(COUNT($H264:N264)='RFM input'!$AC$7,SUM($G264:N264),0)","v":0},{"$f":"IF(COUNT($H264:O264)='RFM input'!$AC$7,SUM($G264:O264),0)","v":0},{"$f":"IF(COUNT($H264:P264)='RFM input'!$AC$7,SUM($G264:P264),0)","v":0},{"$f":"IF(COUNT($H264:Q264)='RFM input'!$AC$7,SUM($G264:Q264),0)","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"($G166+(SUM($G266:G266)))*H$8","v":0},{"$f":"($G166+(SUM($G266:H266)))*I$8","v":0},{"$f":"IF(COUNT($H266:I266)>='RFM input'!$AC$7,0,($G166+(SUM($G266:I266)))*J$8)","v":0},{"$f":"IF(COUNT($H266:J266)>='RFM input'!$AC$7,0,($G166+(SUM($G266:J266)))*K$8)","v":0},{"$f":"IF(COUNT($H266:K266)>='RFM input'!$AC$7,0,($G166+(SUM($G266:K266)))*L$8)","v":0},{"$f":"IF(COUNT($H266:L266)>='RFM input'!$AC$7,0,($G166+(SUM($G266:L266)))*M$8)","v":0},{"$f":"IF(COUNT($H266:M266)>='RFM input'!$AC$7,0,($G166+(SUM($G266:M266)))*N$8)","v":0},{"$f":"IF(COUNT($H266:N266)>='RFM input'!$AC$7,0,($G166+(SUM($G266:N266)))*O$8)","v":0},{"$f":"IF(COUNT($H266:O266)>='RFM input'!$AC$7,0,($G166+(SUM($G266:O266)))*P$8)","v":0},{"$f":"IF(COUNT($H266:P266)>='RFM input'!$AC$7,0,($G166+(SUM($G266:P266)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H266:I266)='RFM input'!$AC$7,SUM($G266:I266),0)","v":0},{"$f":"IF(COUNT($H266:J266)='RFM input'!$AC$7,SUM($G266:J266),0)","v":0},{"$f":"IF(COUNT($H266:K266)='RFM input'!$AC$7,SUM($G266:K266),0)","v":0},{"$f":"IF(COUNT($H266:L266)='RFM input'!$AC$7,SUM($G266:L266),0)","v":0},{"$f":"IF(COUNT($H266:M266)='RFM input'!$AC$7,SUM($G266:M266),0)","v":0},{"$f":"IF(COUNT($H266:N266)='RFM input'!$AC$7,SUM($G266:N266),0)","v":0},{"$f":"IF(COUNT($H266:O266)='RFM input'!$AC$7,SUM($G266:O266),0)","v":0},{"$f":"IF(COUNT($H266:P266)='RFM input'!$AC$7,SUM($G266:P266),0)","v":0},{"$f":"IF(COUNT($H266:Q266)='RFM input'!$AC$7,SUM($G266:Q266),0)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"($G167+(SUM($G268:G268)))*H$8","v":0},{"$f":"($G167+(SUM($G268:H268)))*I$8","v":0},{"$f":"IF(COUNT($H268:I268)>='RFM input'!$AC$7,0,($G167+(SUM($G268:I268)))*J$8)","v":0},{"$f":"IF(COUNT($H268:J268)>='RFM input'!$AC$7,0,($G167+(SUM($G268:J268)))*K$8)","v":0},{"$f":"IF(COUNT($H268:K268)>='RFM input'!$AC$7,0,($G167+(SUM($G268:K268)))*L$8)","v":0},{"$f":"IF(COUNT($H268:L268)>='RFM input'!$AC$7,0,($G167+(SUM($G268:L268)))*M$8)","v":0},{"$f":"IF(COUNT($H268:M268)>='RFM input'!$AC$7,0,($G167+(SUM($G268:M268)))*N$8)","v":0},{"$f":"IF(COUNT($H268:N268)>='RFM input'!$AC$7,0,($G167+(SUM($G268:N268)))*O$8)","v":0},{"$f":"IF(COUNT($H268:O268)>='RFM input'!$AC$7,0,($G167+(SUM($G268:O268)))*P$8)","v":0},{"$f":"IF(COUNT($H268:P268)>='RFM input'!$AC$7,0,($G167+(SUM($G268:P268)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H268:I268)='RFM input'!$AC$7,SUM($G268:I268),0)","v":0},{"$f":"IF(COUNT($H268:J268)='RFM input'!$AC$7,SUM($G268:J268),0)","v":0},{"$f":"IF(COUNT($H268:K268)='RFM input'!$AC$7,SUM($G268:K268),0)","v":0},{"$f":"IF(COUNT($H268:L268)='RFM input'!$AC$7,SUM($G268:L268),0)","v":0},{"$f":"IF(COUNT($H268:M268)='RFM input'!$AC$7,SUM($G268:M268),0)","v":0},{"$f":"IF(COUNT($H268:N268)='RFM input'!$AC$7,SUM($G268:N268),0)","v":0},{"$f":"IF(COUNT($H268:O268)='RFM input'!$AC$7,SUM($G268:O268),0)","v":0},{"$f":"IF(COUNT($H268:P268)='RFM input'!$AC$7,SUM($G268:P268),0)","v":0},{"$f":"IF(COUNT($H268:Q268)='RFM input'!$AC$7,SUM($G268:Q268),0)","v":0}]
[null,"Total Return at End of Regulatory Period",null,null,null,null,null,null,{"$f":"IF(COUNT($H169:I169)='RFM input'!$AC$7, SUM($G169:I169), 0)","v":0},{"$f":"IF(COUNT($H169:J169)='RFM input'!$AC$7, SUM($G169:J169), 0)","v":4.8743267575796674},{"$f":"IF(COUNT($H169:K169)='RFM input'!$AC$7, SUM($G169:K169), 0)","v":0},{"$f":"IF(COUNT($H169:L169)='RFM input'!$AC$7, SUM($G169:L169), 0)","v":0},{"$f":"IF(COUNT($H169:M169)='RFM input'!$AC$7, SUM($G169:M169), 0)","v":0},{"$f":"IF(COUNT($H169:N169)='RFM input'!$AC$7, SUM($G169:N169), 0)","v":0},{"$f":"IF(COUNT($H169:O169)='RFM input'!$AC$7, SUM($G169:O169), 0)","v":0},{"$f":"IF(COUNT($H169:P169)='RFM input'!$AC$7, SUM($G169:P169), 0)","v":0},{"$f":"IF(COUNT($H169:Q169)='RFM input'!$AC$7, SUM($G169:Q169), 0)","v":0}]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Net Capex - As Commissioned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"label changed"]
[]
[null,"Nominal Forecast Net Capex (previous regulatory period)",null,null,null,null,{"$f":"SUM(G275:G324)","v":143.32363286400584}]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"'RFM input'!N7","v":20.355950210059252}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"'RFM input'!N8","v":44.578350702884634}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,{"$f":"'RFM input'!N9","v":35.20652824759091}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,{"$f":"'RFM input'!N10","v":0.88389863322517437}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,{"$f":"'RFM input'!N11","v":5.0533114854027943}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,{"$f":"'RFM input'!N12","v":9.6264008142701574}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,{"$f":"'RFM input'!N13","v":5.6405535327706326}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,{"$f":"'RFM input'!N14","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,{"$f":"'RFM input'!N15","v":18.466821878300525}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,{"$f":"'RFM input'!N16","v":1.6376816689912348}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,{"$f":"'RFM input'!N17","v":1.6557781346450147}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,{"$f":"'RFM input'!N18","v":0.21835755586549799}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,{"$f":"'RFM input'!N19","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,{"$f":"'RFM input'!N20","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,{"$f":"'RFM input'!N21","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!N22","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!N23","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!N24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!N25","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!N26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!N27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!N28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!N29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!N30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!N31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!N32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!N33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!N34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!N35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!N36","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!N37","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!N38","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!N39","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!N40","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!N41","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!N42","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!N43","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!N44","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!N45","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!N46","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!N47","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!N48","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!N49","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!N50","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!N51","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!N52","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!N53","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!N54","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!N55","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!N56","v":0}]
[]
[null,"Nominal Actual Net Capex",null,null,null,null,{"$f":"SUM(G327:G376)","v":176.28720615967623}]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"'RFM input'!G331*(1+previous_vanilla)^0.5","v":20.681145365802792}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"'RFM input'!G332*(1+previous_vanilla)^0.5","v":29.668524706408427}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,{"$f":"'RFM input'!G333*(1+previous_vanilla)^0.5","v":39.053552109560378}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,{"$f":"'RFM input'!G334*(1+previous_vanilla)^0.5","v":1.6153273388491349}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,{"$f":"'RFM input'!G335*(1+previous_vanilla)^0.5","v":28.83292822596945}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,{"$f":"'RFM input'!G336*(1+previous_vanilla)^0.5","v":24.165200909709441}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,{"$f":"'RFM input'!G337*(1+previous_vanilla)^0.5","v":9.0524110356052869}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,{"$f":"'RFM input'!G338*(1+previous_vanilla)^0.5","v":0.86254722450505539}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,{"$f":"'RFM input'!G339*(1+previous_vanilla)^0.5","v":15.432409361888254}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,{"$f":"'RFM input'!G340*(1+previous_vanilla)^0.5","v":1.6876769657155344}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,{"$f":"'RFM input'!G341*(1+previous_vanilla)^0.5","v":4.979546926714626}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,{"$f":"'RFM input'!G342*(1+previous_vanilla)^0.5","v":0.25593598894787434}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,{"$f":"'RFM input'!G343*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,{"$f":"'RFM input'!G344*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,{"$f":"'RFM input'!G345*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!G346*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!G347*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!G348*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!G349*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!G350*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!G351*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!G352*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!G353*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!G354*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!G355*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!G356*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!G357*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!G358*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!G359*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!G360*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!G361*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!G362*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!G363*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!G364*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!G365*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!G366*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!G367*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!G368*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!G369*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!G370*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!G371*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!G372*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!G373*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!G374*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!G375*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!G376*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!G377*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!G378*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!G379*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!G380*(1+previous_vanilla)^0.5","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Net Capex (indexed)",null,null,null,null,{"$f":"SUM(G379:G428)","v":32.963573295670429},{"$f":"SUM(H379:H428)","v":0},{"$f":"SUM(I379:I428)","v":0},35.398857430900478,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"G327-G275","v":0.32519515574353974},{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G379*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G379*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G379*J$7, 0)","v":0.34921993596176698},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G379*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G379*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G379*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G379*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G379*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G379*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G379*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"G328-G276","v":-14.909825996476208},{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G380*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G380*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G380*J$7, 0)","v":-16.011334694655726},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G380*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G380*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G380*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G380*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G380*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G380*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G380*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,3.8470238619694683,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G381*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G381*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G381*J$7, 0)","v":4.1312344387438067},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G381*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G381*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G381*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G381*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G381*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G381*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G381*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,0.73142870562396056,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G382*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G382*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G382*J$7, 0)","v":0.78546522365800009},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G382*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G382*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G382*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G382*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G382*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G382*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G382*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,23.779616740566656,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G383*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G383*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G383*J$7, 0)","v":25.536408180339329},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G383*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G383*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G383*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G383*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G383*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G383*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G383*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,14.538800095439283,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G384*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G384*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G384*J$7, 0)","v":15.612898127837814},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G384*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G384*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G384*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G384*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G384*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G384*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G384*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,3.4118575028346543,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G385*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G385*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G385*J$7, 0)","v":3.6639188425987554},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G385*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G385*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G385*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G385*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G385*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G385*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G385*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,0.86254722450505539,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G386*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G386*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G386*J$7, 0)","v":0.92627052151787548},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G386*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G386*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G386*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G386*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G386*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G386*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G386*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,-3.0344125164122708,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G387*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G387*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G387*J$7, 0)","v":-3.2585889609584959},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G387*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G387*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G387*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G387*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G387*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G387*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G387*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,4.9995296724299587E-2,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G388*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G388*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G388*J$7, 0)","v":5.3688851177778607E-2},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G388*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G388*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G388*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G388*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G388*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G388*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G388*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,3.3237687920696111,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G389*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G389*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G389*J$7, 0)","v":3.569322310673221},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G389*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G389*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G389*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G389*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G389*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G389*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G389*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,3.757843308237635E-2,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G390*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G390*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G390*J$7, 0)","v":4.0354654006348051E-2},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G390*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G390*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G390*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G390*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G390*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G390*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G390*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G391*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G391*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G391*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G391*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G391*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G391*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G391*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G391*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G391*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G391*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G392*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G392*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G392*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G392*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G392*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G392*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G392*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G392*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G392*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G392*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G393*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G393*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G393*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G393*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G393*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G393*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G393*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G393*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G393*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G393*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G394*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G394*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G394*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G394*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G394*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G394*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G394*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G394*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G394*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G394*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G395*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G395*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G395*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G395*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G395*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G395*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G395*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G395*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G395*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G395*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G396*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G396*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G396*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G396*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G396*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G396*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G396*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G396*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G396*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G396*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G397*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G397*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G397*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G397*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G397*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G397*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G397*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G397*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G397*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G397*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G398*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G398*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G398*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G398*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G398*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G398*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G398*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G398*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G398*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G398*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G399*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G399*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G399*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G399*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G399*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G399*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G399*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G399*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G399*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G399*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G400*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G400*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G400*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G400*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G400*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G400*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G400*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G400*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G400*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G400*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G401*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G401*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G401*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G401*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G401*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G401*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G401*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G401*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G401*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G401*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G402*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G402*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G402*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G402*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G402*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G402*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G402*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G402*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G402*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G402*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G403*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G403*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G403*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G403*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G403*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G403*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G403*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G403*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G403*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G403*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G404*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G404*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G404*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G404*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G404*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G404*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G404*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G404*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G404*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G404*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G405*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G405*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G405*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G405*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G405*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G405*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G405*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G405*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G405*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G405*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G406*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G406*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G406*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G406*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G406*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G406*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G406*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G406*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G406*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G406*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G407*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G407*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G407*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G407*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G407*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G407*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G407*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G407*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G407*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G407*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G408*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G408*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G408*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G408*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G408*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G408*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G408*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G408*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G408*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G408*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G409*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G409*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G409*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G409*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G409*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G409*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G409*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G409*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G409*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G409*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G410*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G410*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G410*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G410*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G410*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G410*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G410*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G410*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G410*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G410*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G411*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G411*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G411*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G411*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G411*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G411*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G411*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G411*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G411*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G411*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G412*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G412*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G412*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G412*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G412*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G412*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G412*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G412*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G412*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G412*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G413*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G413*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G413*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G413*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G413*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G413*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G413*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G413*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G413*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G413*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G414*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G414*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G414*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G414*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G414*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G414*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G414*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G414*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G414*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G414*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G415*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G415*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G415*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G415*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G415*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G415*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G415*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G415*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G415*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G415*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G416*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G416*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G416*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G416*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G416*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G416*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G416*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G416*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G416*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G416*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G417*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G417*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G417*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G417*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G417*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G417*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G417*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G417*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G417*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G417*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G418*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G418*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G418*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G418*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G418*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G418*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G418*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G418*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G418*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G418*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G419*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G419*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G419*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G419*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G419*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G419*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G419*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G419*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G419*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G419*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G420*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G420*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G420*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G420*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G420*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G420*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G420*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G420*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G420*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G420*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G421*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G421*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G421*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G421*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G421*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G421*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G421*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G421*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G421*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G421*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G422*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G422*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G422*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G422*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G422*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G422*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G422*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G422*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G422*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G422*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G423*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G423*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G423*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G423*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G423*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G423*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G423*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G423*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G423*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G423*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G424*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G424*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G424*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G424*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G424*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G424*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G424*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G424*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G424*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G424*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G425*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G425*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G425*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G425*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G425*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G425*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G425*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G425*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G425*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G425*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G426*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G426*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G426*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G426*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G426*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G426*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G426*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G426*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G426*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G426*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G427*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G427*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G427*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G427*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G427*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G427*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G427*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G427*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G427*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G427*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AC$7, $G428*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AC$7, $G428*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AC$7, $G428*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AC$7, $G428*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AC$7, $G428*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AC$7, $G428*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AC$7, $G428*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AC$7, $G428*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AC$7, $G428*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AC$7, $G428*Q$7, 0)","v":0}]
[]
[null,"Compounded Real Return on Difference - Net Capex (as incurred)",null,null,null,null,null,{"$f":"SUM(H431,H433,H435,H437,H439,H441,H443,H445,H447,H449,H451,H453,H455,H457,H459,H461,H463,H465,H467,H469,H471,H473,H475,H477,H479,H481,H483,H485,H487,H489,H491,H493,H495,H497,H499,H501,H503,H505,H507,H509,H511,H513,H515,H517,H519,H521,H523,H525,H527,H529)","v":1.0371770364438031},{"$f":"SUM(I431,I433,I435,I437,I439,I441,I443,I445,I447,I449,I451,I453,I455,I457,I459,I461,I463,I465,I467,I469,I471,I473,I475,I477,I479,I481,I483,I485,I487,I489,I491,I493,I495,I497,I499,I501,I503,I505,I507,I509,I511,I513,I515,I517,I519,I521,I523,I525,I527,I529)","v":1.0920867950299082},1.1499035612743413,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"($G118+(SUM($G431:G431)))*H$9","v":0.28261669726581434},{"$f":"($G118+(SUM($G431:H431)))*I$9","v":0.29757886290773461},{"$f":"IF(COUNT($H431:I431)>='RFM input'!$AC$7,0,($G118+(SUM($G431:I431)))*J$9)","v":0.3133331487706541},{"$f":"IF(COUNT($H431:J431)>='RFM input'!$AC$7,0,($G118+(SUM($G431:J431)))*K$9)","v":0},{"$f":"IF(COUNT($H431:K431)>='RFM input'!$AC$7,0,($G118+(SUM($G431:K431)))*L$9)","v":0},{"$f":"IF(COUNT($H431:L431)>='RFM input'!$AC$7,0,($G118+(SUM($G431:L431)))*M$9)","v":0},{"$f":"IF(COUNT($H431:M431)>='RFM input'!$AC$7,0,($G118+(SUM($G431:M431)))*N$9)","v":0},{"$f":"IF(COUNT($H431:N431)>='RFM input'!$AC$7,0,($G118+(SUM($G431:N431)))*O$9)","v":0},{"$f":"IF(COUNT($H431:O431)>='RFM input'!$AC$7,0,($G118+(SUM($G431:O431)))*P$9)","v":0},{"$f":"IF(COUNT($H431:P431)>='RFM input'!$AC$7,0,($G118+(SUM($G431:P431)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H431:I431)='RFM input'!$AC$7, SUM($G431:I431)*I$7, 0)","v":0},{"$f":"IF(COUNT($H431:J431)='RFM input'!$AC$7, SUM($G431:J431)*J$7, 0)","v":0.95954085725550908},{"$f":"IF(COUNT($H431:K431)='RFM input'!$AC$7, SUM($G431:K431)*K$7, 0)","v":0},{"$f":"IF(COUNT($H431:L431)='RFM input'!$AC$7, SUM($G431:L431)*L$7, 0)","v":0},{"$f":"IF(COUNT($H431:M431)='RFM input'!$AC$7, SUM($G431:M431)*M$7, 0)","v":0},{"$f":"IF(COUNT($H431:N431)='RFM input'!$AC$7, SUM($G431:N431)*N$7, 0)","v":0},{"$f":"IF(COUNT($H431:O431)='RFM input'!$AC$7, SUM($G431:O431)*O$7, 0)","v":0},{"$f":"IF(COUNT($H431:P431)='RFM input'!$AC$7, SUM($G431:P431)*P$7, 0)","v":0},{"$f":"IF(COUNT($H431:Q431)='RFM input'!$AC$7, SUM($G431:Q431)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"($G119+(SUM($G433:G433)))*H$9","v":-8.8144359590061422E-2},{"$f":"($G119+(SUM($G433:H433)))*I$9","v":-9.2810858495987927E-2},{"$f":"IF(COUNT($H433:I433)>='RFM input'!$AC$7,0,($G119+(SUM($G433:I433)))*J$9)","v":-9.7724409081004146E-2},{"$f":"IF(COUNT($H433:J433)>='RFM input'!$AC$7,0,($G119+(SUM($G433:J433)))*K$9)","v":0},{"$f":"IF(COUNT($H433:K433)>='RFM input'!$AC$7,0,($G119+(SUM($G433:K433)))*L$9)","v":0},{"$f":"IF(COUNT($H433:L433)>='RFM input'!$AC$7,0,($G119+(SUM($G433:L433)))*M$9)","v":0},{"$f":"IF(COUNT($H433:M433)>='RFM input'!$AC$7,0,($G119+(SUM($G433:M433)))*N$9)","v":0},{"$f":"IF(COUNT($H433:N433)>='RFM input'!$AC$7,0,($G119+(SUM($G433:N433)))*O$9)","v":0},{"$f":"IF(COUNT($H433:O433)>='RFM input'!$AC$7,0,($G119+(SUM($G433:O433)))*P$9)","v":0},{"$f":"IF(COUNT($H433:P433)>='RFM input'!$AC$7,0,($G119+(SUM($G433:P433)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H433:I433)='RFM input'!$AC$7, SUM($G433:I433)*I$7, 0)","v":0},{"$f":"IF(COUNT($H433:J433)='RFM input'!$AC$7, SUM($G433:J433)*J$7, 0)","v":-0.29926793137680646},{"$f":"IF(COUNT($H433:K433)='RFM input'!$AC$7, SUM($G433:K433)*K$7, 0)","v":0},{"$f":"IF(COUNT($H433:L433)='RFM input'!$AC$7, SUM($G433:L433)*L$7, 0)","v":0},{"$f":"IF(COUNT($H433:M433)='RFM input'!$AC$7, SUM($G433:M433)*M$7, 0)","v":0},{"$f":"IF(COUNT($H433:N433)='RFM input'!$AC$7, SUM($G433:N433)*N$7, 0)","v":0},{"$f":"IF(COUNT($H433:O433)='RFM input'!$AC$7, SUM($G433:O433)*O$7, 0)","v":0},{"$f":"IF(COUNT($H433:P433)='RFM input'!$AC$7, SUM($G433:P433)*P$7, 0)","v":0},{"$f":"IF(COUNT($H433:Q433)='RFM input'!$AC$7, SUM($G433:Q433)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"($G120+(SUM($G435:G435)))*H$9","v":-0.14297095394428541},{"$f":"($G120+(SUM($G435:H435)))*I$9","v":-0.1505400576653079},{"$f":"IF(COUNT($H435:I435)>='RFM input'!$AC$7,0,($G120+(SUM($G435:I435)))*J$9)","v":-0.15850988145959727},{"$f":"IF(COUNT($H435:J435)>='RFM input'!$AC$7,0,($G120+(SUM($G435:J435)))*K$9)","v":0},{"$f":"IF(COUNT($H435:K435)>='RFM input'!$AC$7,0,($G120+(SUM($G435:K435)))*L$9)","v":0},{"$f":"IF(COUNT($H435:L435)>='RFM input'!$AC$7,0,($G120+(SUM($G435:L435)))*M$9)","v":0},{"$f":"IF(COUNT($H435:M435)>='RFM input'!$AC$7,0,($G120+(SUM($G435:M435)))*N$9)","v":0},{"$f":"IF(COUNT($H435:N435)>='RFM input'!$AC$7,0,($G120+(SUM($G435:N435)))*O$9)","v":0},{"$f":"IF(COUNT($H435:O435)>='RFM input'!$AC$7,0,($G120+(SUM($G435:O435)))*P$9)","v":0},{"$f":"IF(COUNT($H435:P435)>='RFM input'!$AC$7,0,($G120+(SUM($G435:P435)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H435:I435)='RFM input'!$AC$7, SUM($G435:I435)*I$7, 0)","v":0},{"$f":"IF(COUNT($H435:J435)='RFM input'!$AC$7, SUM($G435:J435)*J$7, 0)","v":-0.48541530998540827},{"$f":"IF(COUNT($H435:K435)='RFM input'!$AC$7, SUM($G435:K435)*K$7, 0)","v":0},{"$f":"IF(COUNT($H435:L435)='RFM input'!$AC$7, SUM($G435:L435)*L$7, 0)","v":0},{"$f":"IF(COUNT($H435:M435)='RFM input'!$AC$7, SUM($G435:M435)*M$7, 0)","v":0},{"$f":"IF(COUNT($H435:N435)='RFM input'!$AC$7, SUM($G435:N435)*N$7, 0)","v":0},{"$f":"IF(COUNT($H435:O435)='RFM input'!$AC$7, SUM($G435:O435)*O$7, 0)","v":0},{"$f":"IF(COUNT($H435:P435)='RFM input'!$AC$7, SUM($G435:P435)*P$7, 0)","v":0},{"$f":"IF(COUNT($H435:Q435)='RFM input'!$AC$7, SUM($G435:Q435)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"($G121+(SUM($G437:G437)))*H$9","v":8.4778372621074849E-2},{"$f":"($G121+(SUM($G437:H437)))*I$9","v":8.9266670963956934E-2},{"$f":"IF(COUNT($H437:I437)>='RFM input'!$AC$7,0,($G121+(SUM($G437:I437)))*J$9)","v":9.399258677214184E-2},{"$f":"IF(COUNT($H437:J437)>='RFM input'!$AC$7,0,($G121+(SUM($G437:J437)))*K$9)","v":0},{"$f":"IF(COUNT($H437:K437)>='RFM input'!$AC$7,0,($G121+(SUM($G437:K437)))*L$9)","v":0},{"$f":"IF(COUNT($H437:L437)>='RFM input'!$AC$7,0,($G121+(SUM($G437:L437)))*M$9)","v":0},{"$f":"IF(COUNT($H437:M437)>='RFM input'!$AC$7,0,($G121+(SUM($G437:M437)))*N$9)","v":0},{"$f":"IF(COUNT($H437:N437)>='RFM input'!$AC$7,0,($G121+(SUM($G437:N437)))*O$9)","v":0},{"$f":"IF(COUNT($H437:O437)>='RFM input'!$AC$7,0,($G121+(SUM($G437:O437)))*P$9)","v":0},{"$f":"IF(COUNT($H437:P437)>='RFM input'!$AC$7,0,($G121+(SUM($G437:P437)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H437:I437)='RFM input'!$AC$7, SUM($G437:I437)*I$7, 0)","v":0},{"$f":"IF(COUNT($H437:J437)='RFM input'!$AC$7, SUM($G437:J437)*J$7, 0)","v":0.28783972471747216},{"$f":"IF(COUNT($H437:K437)='RFM input'!$AC$7, SUM($G437:K437)*K$7, 0)","v":0},{"$f":"IF(COUNT($H437:L437)='RFM input'!$AC$7, SUM($G437:L437)*L$7, 0)","v":0},{"$f":"IF(COUNT($H437:M437)='RFM input'!$AC$7, SUM($G437:M437)*M$7, 0)","v":0},{"$f":"IF(COUNT($H437:N437)='RFM input'!$AC$7, SUM($G437:N437)*N$7, 0)","v":0},{"$f":"IF(COUNT($H437:O437)='RFM input'!$AC$7, SUM($G437:O437)*O$7, 0)","v":0},{"$f":"IF(COUNT($H437:P437)='RFM input'!$AC$7, SUM($G437:P437)*P$7, 0)","v":0},{"$f":"IF(COUNT($H437:Q437)='RFM input'!$AC$7, SUM($G437:Q437)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"($G122+(SUM($G439:G439)))*H$9","v":0.65664994852693293},{"$f":"($G122+(SUM($G439:H439)))*I$9","v":0.69141401375616329},{"$f":"IF(COUNT($H439:I439)>='RFM input'!$AC$7,0,($G122+(SUM($G439:I439)))*J$9)","v":0.72801854243775999},{"$f":"IF(COUNT($H439:J439)>='RFM input'!$AC$7,0,($G122+(SUM($G439:J439)))*K$9)","v":0},{"$f":"IF(COUNT($H439:K439)>='RFM input'!$AC$7,0,($G122+(SUM($G439:K439)))*L$9)","v":0},{"$f":"IF(COUNT($H439:L439)>='RFM input'!$AC$7,0,($G122+(SUM($G439:L439)))*M$9)","v":0},{"$f":"IF(COUNT($H439:M439)>='RFM input'!$AC$7,0,($G122+(SUM($G439:M439)))*N$9)","v":0},{"$f":"IF(COUNT($H439:N439)>='RFM input'!$AC$7,0,($G122+(SUM($G439:N439)))*O$9)","v":0},{"$f":"IF(COUNT($H439:O439)>='RFM input'!$AC$7,0,($G122+(SUM($G439:O439)))*P$9)","v":0},{"$f":"IF(COUNT($H439:P439)>='RFM input'!$AC$7,0,($G122+(SUM($G439:P439)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H439:I439)='RFM input'!$AC$7, SUM($G439:I439)*I$7, 0)","v":0},{"$f":"IF(COUNT($H439:J439)='RFM input'!$AC$7, SUM($G439:J439)*J$7, 0)","v":2.2294594078201153},{"$f":"IF(COUNT($H439:K439)='RFM input'!$AC$7, SUM($G439:K439)*K$7, 0)","v":0},{"$f":"IF(COUNT($H439:L439)='RFM input'!$AC$7, SUM($G439:L439)*L$7, 0)","v":0},{"$f":"IF(COUNT($H439:M439)='RFM input'!$AC$7, SUM($G439:M439)*M$7, 0)","v":0},{"$f":"IF(COUNT($H439:N439)='RFM input'!$AC$7, SUM($G439:N439)*N$7, 0)","v":0},{"$f":"IF(COUNT($H439:O439)='RFM input'!$AC$7, SUM($G439:O439)*O$7, 0)","v":0},{"$f":"IF(COUNT($H439:P439)='RFM input'!$AC$7, SUM($G439:P439)*P$7, 0)","v":0},{"$f":"IF(COUNT($H439:Q439)='RFM input'!$AC$7, SUM($G439:Q439)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"($G123+(SUM($G441:G441)))*H$9","v":6.4366087770609551E-2},{"$f":"($G123+(SUM($G441:H441)))*I$9","v":6.7773728140988809E-2},{"$f":"IF(COUNT($H441:I441)>='RFM input'!$AC$7,0,($G123+(SUM($G441:I441)))*J$9)","v":7.1361774269990852E-2},{"$f":"IF(COUNT($H441:J441)>='RFM input'!$AC$7,0,($G123+(SUM($G441:J441)))*K$9)","v":0},{"$f":"IF(COUNT($H441:K441)>='RFM input'!$AC$7,0,($G123+(SUM($G441:K441)))*L$9)","v":0},{"$f":"IF(COUNT($H441:L441)>='RFM input'!$AC$7,0,($G123+(SUM($G441:L441)))*M$9)","v":0},{"$f":"IF(COUNT($H441:M441)>='RFM input'!$AC$7,0,($G123+(SUM($G441:M441)))*N$9)","v":0},{"$f":"IF(COUNT($H441:N441)>='RFM input'!$AC$7,0,($G123+(SUM($G441:N441)))*O$9)","v":0},{"$f":"IF(COUNT($H441:O441)>='RFM input'!$AC$7,0,($G123+(SUM($G441:O441)))*P$9)","v":0},{"$f":"IF(COUNT($H441:P441)>='RFM input'!$AC$7,0,($G123+(SUM($G441:P441)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H441:I441)='RFM input'!$AC$7, SUM($G441:I441)*I$7, 0)","v":0},{"$f":"IF(COUNT($H441:J441)='RFM input'!$AC$7, SUM($G441:J441)*J$7, 0)","v":0.21853588848469224},{"$f":"IF(COUNT($H441:K441)='RFM input'!$AC$7, SUM($G441:K441)*K$7, 0)","v":0},{"$f":"IF(COUNT($H441:L441)='RFM input'!$AC$7, SUM($G441:L441)*L$7, 0)","v":0},{"$f":"IF(COUNT($H441:M441)='RFM input'!$AC$7, SUM($G441:M441)*M$7, 0)","v":0},{"$f":"IF(COUNT($H441:N441)='RFM input'!$AC$7, SUM($G441:N441)*N$7, 0)","v":0},{"$f":"IF(COUNT($H441:O441)='RFM input'!$AC$7, SUM($G441:O441)*O$7, 0)","v":0},{"$f":"IF(COUNT($H441:P441)='RFM input'!$AC$7, SUM($G441:P441)*P$7, 0)","v":0},{"$f":"IF(COUNT($H441:Q441)='RFM input'!$AC$7, SUM($G441:Q441)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"($G124+(SUM($G443:G443)))*H$9","v":0.11466272034354681},{"$f":"($G124+(SUM($G443:H443)))*I$9","v":0.12073314233676585},{"$f":"IF(COUNT($H443:I443)>='RFM input'!$AC$7,0,($G124+(SUM($G443:I443)))*J$9)","v":0.12712494187157253},{"$f":"IF(COUNT($H443:J443)>='RFM input'!$AC$7,0,($G124+(SUM($G443:J443)))*K$9)","v":0},{"$f":"IF(COUNT($H443:K443)>='RFM input'!$AC$7,0,($G124+(SUM($G443:K443)))*L$9)","v":0},{"$f":"IF(COUNT($H443:L443)>='RFM input'!$AC$7,0,($G124+(SUM($G443:L443)))*M$9)","v":0},{"$f":"IF(COUNT($H443:M443)>='RFM input'!$AC$7,0,($G124+(SUM($G443:M443)))*N$9)","v":0},{"$f":"IF(COUNT($H443:N443)>='RFM input'!$AC$7,0,($G124+(SUM($G443:N443)))*O$9)","v":0},{"$f":"IF(COUNT($H443:O443)>='RFM input'!$AC$7,0,($G124+(SUM($G443:O443)))*P$9)","v":0},{"$f":"IF(COUNT($H443:P443)>='RFM input'!$AC$7,0,($G124+(SUM($G443:P443)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H443:I443)='RFM input'!$AC$7, SUM($G443:I443)*I$7, 0)","v":0},{"$f":"IF(COUNT($H443:J443)='RFM input'!$AC$7, SUM($G443:J443)*J$7, 0)","v":0.38930313048776893},{"$f":"IF(COUNT($H443:K443)='RFM input'!$AC$7, SUM($G443:K443)*K$7, 0)","v":0},{"$f":"IF(COUNT($H443:L443)='RFM input'!$AC$7, SUM($G443:L443)*L$7, 0)","v":0},{"$f":"IF(COUNT($H443:M443)='RFM input'!$AC$7, SUM($G443:M443)*M$7, 0)","v":0},{"$f":"IF(COUNT($H443:N443)='RFM input'!$AC$7, SUM($G443:N443)*N$7, 0)","v":0},{"$f":"IF(COUNT($H443:O443)='RFM input'!$AC$7, SUM($G443:O443)*O$7, 0)","v":0},{"$f":"IF(COUNT($H443:P443)='RFM input'!$AC$7, SUM($G443:P443)*P$7, 0)","v":0},{"$f":"IF(COUNT($H443:Q443)='RFM input'!$AC$7, SUM($G443:Q443)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"($G125+(SUM($G445:G445)))*H$9","v":0},{"$f":"($G125+(SUM($G445:H445)))*I$9","v":0},{"$f":"IF(COUNT($H445:I445)>='RFM input'!$AC$7,0,($G125+(SUM($G445:I445)))*J$9)","v":0},{"$f":"IF(COUNT($H445:J445)>='RFM input'!$AC$7,0,($G125+(SUM($G445:J445)))*K$9)","v":0},{"$f":"IF(COUNT($H445:K445)>='RFM input'!$AC$7,0,($G125+(SUM($G445:K445)))*L$9)","v":0},{"$f":"IF(COUNT($H445:L445)>='RFM input'!$AC$7,0,($G125+(SUM($G445:L445)))*M$9)","v":0},{"$f":"IF(COUNT($H445:M445)>='RFM input'!$AC$7,0,($G125+(SUM($G445:M445)))*N$9)","v":0},{"$f":"IF(COUNT($H445:N445)>='RFM input'!$AC$7,0,($G125+(SUM($G445:N445)))*O$9)","v":0},{"$f":"IF(COUNT($H445:O445)>='RFM input'!$AC$7,0,($G125+(SUM($G445:O445)))*P$9)","v":0},{"$f":"IF(COUNT($H445:P445)>='RFM input'!$AC$7,0,($G125+(SUM($G445:P445)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H445:I445)='RFM input'!$AC$7, SUM($G445:I445)*I$7, 0)","v":0},{"$f":"IF(COUNT($H445:J445)='RFM input'!$AC$7, SUM($G445:J445)*J$7, 0)","v":0},{"$f":"IF(COUNT($H445:K445)='RFM input'!$AC$7, SUM($G445:K445)*K$7, 0)","v":0},{"$f":"IF(COUNT($H445:L445)='RFM input'!$AC$7, SUM($G445:L445)*L$7, 0)","v":0},{"$f":"IF(COUNT($H445:M445)='RFM input'!$AC$7, SUM($G445:M445)*M$7, 0)","v":0},{"$f":"IF(COUNT($H445:N445)='RFM input'!$AC$7, SUM($G445:N445)*N$7, 0)","v":0},{"$f":"IF(COUNT($H445:O445)='RFM input'!$AC$7, SUM($G445:O445)*O$7, 0)","v":0},{"$f":"IF(COUNT($H445:P445)='RFM input'!$AC$7, SUM($G445:P445)*P$7, 0)","v":0},{"$f":"IF(COUNT($H445:Q445)='RFM input'!$AC$7, SUM($G445:Q445)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"($G126+(SUM($G447:G447)))*H$9","v":1.1721118530853097E-2},{"$f":"($G126+(SUM($G447:H447)))*I$9","v":1.2341652698380567E-2},{"$f":"IF(COUNT($H447:I447)>='RFM input'!$AC$7,0,($G126+(SUM($G447:I447)))*J$9)","v":1.2995038905758623E-2},{"$f":"IF(COUNT($H447:J447)>='RFM input'!$AC$7,0,($G126+(SUM($G447:J447)))*K$9)","v":0},{"$f":"IF(COUNT($H447:K447)>='RFM input'!$AC$7,0,($G126+(SUM($G447:K447)))*L$9)","v":0},{"$f":"IF(COUNT($H447:L447)>='RFM input'!$AC$7,0,($G126+(SUM($G447:L447)))*M$9)","v":0},{"$f":"IF(COUNT($H447:M447)>='RFM input'!$AC$7,0,($G126+(SUM($G447:M447)))*N$9)","v":0},{"$f":"IF(COUNT($H447:N447)>='RFM input'!$AC$7,0,($G126+(SUM($G447:N447)))*O$9)","v":0},{"$f":"IF(COUNT($H447:O447)>='RFM input'!$AC$7,0,($G126+(SUM($G447:O447)))*P$9)","v":0},{"$f":"IF(COUNT($H447:P447)>='RFM input'!$AC$7,0,($G126+(SUM($G447:P447)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H447:I447)='RFM input'!$AC$7, SUM($G447:I447)*I$7, 0)","v":0},{"$f":"IF(COUNT($H447:J447)='RFM input'!$AC$7, SUM($G447:J447)*J$7, 0)","v":3.9795568456841672E-2},{"$f":"IF(COUNT($H447:K447)='RFM input'!$AC$7, SUM($G447:K447)*K$7, 0)","v":0},{"$f":"IF(COUNT($H447:L447)='RFM input'!$AC$7, SUM($G447:L447)*L$7, 0)","v":0},{"$f":"IF(COUNT($H447:M447)='RFM input'!$AC$7, SUM($G447:M447)*M$7, 0)","v":0},{"$f":"IF(COUNT($H447:N447)='RFM input'!$AC$7, SUM($G447:N447)*N$7, 0)","v":0},{"$f":"IF(COUNT($H447:O447)='RFM input'!$AC$7, SUM($G447:O447)*O$7, 0)","v":0},{"$f":"IF(COUNT($H447:P447)='RFM input'!$AC$7, SUM($G447:P447)*P$7, 0)","v":0},{"$f":"IF(COUNT($H447:Q447)='RFM input'!$AC$7, SUM($G447:Q447)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"($G127+(SUM($G449:G449)))*H$9","v":-2.6658527641502595E-2},{"$f":"($G127+(SUM($G449:H449)))*I$9","v":-2.8069871380923327E-2},{"$f":"IF(COUNT($H449:I449)>='RFM input'!$AC$7,0,($G127+(SUM($G449:I449)))*J$9)","v":-2.955593384365799E-2},{"$f":"IF(COUNT($H449:J449)>='RFM input'!$AC$7,0,($G127+(SUM($G449:J449)))*K$9)","v":0},{"$f":"IF(COUNT($H449:K449)>='RFM input'!$AC$7,0,($G127+(SUM($G449:K449)))*L$9)","v":0},{"$f":"IF(COUNT($H449:L449)>='RFM input'!$AC$7,0,($G127+(SUM($G449:L449)))*M$9)","v":0},{"$f":"IF(COUNT($H449:M449)>='RFM input'!$AC$7,0,($G127+(SUM($G449:M449)))*N$9)","v":0},{"$f":"IF(COUNT($H449:N449)>='RFM input'!$AC$7,0,($G127+(SUM($G449:N449)))*O$9)","v":0},{"$f":"IF(COUNT($H449:O449)>='RFM input'!$AC$7,0,($G127+(SUM($G449:O449)))*P$9)","v":0},{"$f":"IF(COUNT($H449:P449)>='RFM input'!$AC$7,0,($G127+(SUM($G449:P449)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H449:I449)='RFM input'!$AC$7, SUM($G449:I449)*I$7, 0)","v":0},{"$f":"IF(COUNT($H449:J449)='RFM input'!$AC$7, SUM($G449:J449)*J$7, 0)","v":-9.0511094049895921E-2},{"$f":"IF(COUNT($H449:K449)='RFM input'!$AC$7, SUM($G449:K449)*K$7, 0)","v":0},{"$f":"IF(COUNT($H449:L449)='RFM input'!$AC$7, SUM($G449:L449)*L$7, 0)","v":0},{"$f":"IF(COUNT($H449:M449)='RFM input'!$AC$7, SUM($G449:M449)*M$7, 0)","v":0},{"$f":"IF(COUNT($H449:N449)='RFM input'!$AC$7, SUM($G449:N449)*N$7, 0)","v":0},{"$f":"IF(COUNT($H449:O449)='RFM input'!$AC$7, SUM($G449:O449)*O$7, 0)","v":0},{"$f":"IF(COUNT($H449:P449)='RFM input'!$AC$7, SUM($G449:P449)*P$7, 0)","v":0},{"$f":"IF(COUNT($H449:Q449)='RFM input'!$AC$7, SUM($G449:Q449)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"($G128+(SUM($G451:G451)))*H$9","v":6.3112224812037626E-2},{"$f":"($G128+(SUM($G451:H451)))*I$9","v":6.6453483735531685E-2},{"$f":"IF(COUNT($H451:I451)>='RFM input'!$AC$7,0,($G128+(SUM($G451:I451)))*J$9)","v":6.9971634081045425E-2},{"$f":"IF(COUNT($H451:J451)>='RFM input'!$AC$7,0,($G128+(SUM($G451:J451)))*K$9)","v":0},{"$f":"IF(COUNT($H451:K451)>='RFM input'!$AC$7,0,($G128+(SUM($G451:K451)))*L$9)","v":0},{"$f":"IF(COUNT($H451:L451)>='RFM input'!$AC$7,0,($G128+(SUM($G451:L451)))*M$9)","v":0},{"$f":"IF(COUNT($H451:M451)>='RFM input'!$AC$7,0,($G128+(SUM($G451:M451)))*N$9)","v":0},{"$f":"IF(COUNT($H451:N451)>='RFM input'!$AC$7,0,($G128+(SUM($G451:N451)))*O$9)","v":0},{"$f":"IF(COUNT($H451:O451)>='RFM input'!$AC$7,0,($G128+(SUM($G451:O451)))*P$9)","v":0},{"$f":"IF(COUNT($H451:P451)>='RFM input'!$AC$7,0,($G128+(SUM($G451:P451)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H451:I451)='RFM input'!$AC$7, SUM($G451:I451)*I$7, 0)","v":0},{"$f":"IF(COUNT($H451:J451)='RFM input'!$AC$7, SUM($G451:J451)*J$7, 0)","v":0.2142787700985927},{"$f":"IF(COUNT($H451:K451)='RFM input'!$AC$7, SUM($G451:K451)*K$7, 0)","v":0},{"$f":"IF(COUNT($H451:L451)='RFM input'!$AC$7, SUM($G451:L451)*L$7, 0)","v":0},{"$f":"IF(COUNT($H451:M451)='RFM input'!$AC$7, SUM($G451:M451)*M$7, 0)","v":0},{"$f":"IF(COUNT($H451:N451)='RFM input'!$AC$7, SUM($G451:N451)*N$7, 0)","v":0},{"$f":"IF(COUNT($H451:O451)='RFM input'!$AC$7, SUM($G451:O451)*O$7, 0)","v":0},{"$f":"IF(COUNT($H451:P451)='RFM input'!$AC$7, SUM($G451:P451)*P$7, 0)","v":0},{"$f":"IF(COUNT($H451:Q451)='RFM input'!$AC$7, SUM($G451:Q451)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"($G129+(SUM($G453:G453)))*H$9","v":1.7043707748783311E-2},{"$f":"($G129+(SUM($G453:H453)))*I$9","v":1.7946028032605491E-2},{"$f":"IF(COUNT($H453:I453)>='RFM input'!$AC$7,0,($G129+(SUM($G453:I453)))*J$9)","v":1.8896118549677241E-2},{"$f":"IF(COUNT($H453:J453)>='RFM input'!$AC$7,0,($G129+(SUM($G453:J453)))*K$9)","v":0},{"$f":"IF(COUNT($H453:K453)>='RFM input'!$AC$7,0,($G129+(SUM($G453:K453)))*L$9)","v":0},{"$f":"IF(COUNT($H453:L453)>='RFM input'!$AC$7,0,($G129+(SUM($G453:L453)))*M$9)","v":0},{"$f":"IF(COUNT($H453:M453)>='RFM input'!$AC$7,0,($G129+(SUM($G453:M453)))*N$9)","v":0},{"$f":"IF(COUNT($H453:N453)>='RFM input'!$AC$7,0,($G129+(SUM($G453:N453)))*O$9)","v":0},{"$f":"IF(COUNT($H453:O453)>='RFM input'!$AC$7,0,($G129+(SUM($G453:O453)))*P$9)","v":0},{"$f":"IF(COUNT($H453:P453)>='RFM input'!$AC$7,0,($G129+(SUM($G453:P453)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H453:I453)='RFM input'!$AC$7, SUM($G453:I453)*I$7, 0)","v":0},{"$f":"IF(COUNT($H453:J453)='RFM input'!$AC$7, SUM($G453:J453)*J$7, 0)","v":5.7866835548991184E-2},{"$f":"IF(COUNT($H453:K453)='RFM input'!$AC$7, SUM($G453:K453)*K$7, 0)","v":0},{"$f":"IF(COUNT($H453:L453)='RFM input'!$AC$7, SUM($G453:L453)*L$7, 0)","v":0},{"$f":"IF(COUNT($H453:M453)='RFM input'!$AC$7, SUM($G453:M453)*M$7, 0)","v":0},{"$f":"IF(COUNT($H453:N453)='RFM input'!$AC$7, SUM($G453:N453)*N$7, 0)","v":0},{"$f":"IF(COUNT($H453:O453)='RFM input'!$AC$7, SUM($G453:O453)*O$7, 0)","v":0},{"$f":"IF(COUNT($H453:P453)='RFM input'!$AC$7, SUM($G453:P453)*P$7, 0)","v":0},{"$f":"IF(COUNT($H453:Q453)='RFM input'!$AC$7, SUM($G453:Q453)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"($G130+(SUM($G455:G455)))*H$9","v":0},{"$f":"($G130+(SUM($G455:H455)))*I$9","v":0},{"$f":"IF(COUNT($H455:I455)>='RFM input'!$AC$7,0,($G130+(SUM($G455:I455)))*J$9)","v":0},{"$f":"IF(COUNT($H455:J455)>='RFM input'!$AC$7,0,($G130+(SUM($G455:J455)))*K$9)","v":0},{"$f":"IF(COUNT($H455:K455)>='RFM input'!$AC$7,0,($G130+(SUM($G455:K455)))*L$9)","v":0},{"$f":"IF(COUNT($H455:L455)>='RFM input'!$AC$7,0,($G130+(SUM($G455:L455)))*M$9)","v":0},{"$f":"IF(COUNT($H455:M455)>='RFM input'!$AC$7,0,($G130+(SUM($G455:M455)))*N$9)","v":0},{"$f":"IF(COUNT($H455:N455)>='RFM input'!$AC$7,0,($G130+(SUM($G455:N455)))*O$9)","v":0},{"$f":"IF(COUNT($H455:O455)>='RFM input'!$AC$7,0,($G130+(SUM($G455:O455)))*P$9)","v":0},{"$f":"IF(COUNT($H455:P455)>='RFM input'!$AC$7,0,($G130+(SUM($G455:P455)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H455:I455)='RFM input'!$AC$7, SUM($G455:I455)*I$7, 0)","v":0},{"$f":"IF(COUNT($H455:J455)='RFM input'!$AC$7, SUM($G455:J455)*J$7, 0)","v":0},{"$f":"IF(COUNT($H455:K455)='RFM input'!$AC$7, SUM($G455:K455)*K$7, 0)","v":0},{"$f":"IF(COUNT($H455:L455)='RFM input'!$AC$7, SUM($G455:L455)*L$7, 0)","v":0},{"$f":"IF(COUNT($H455:M455)='RFM input'!$AC$7, SUM($G455:M455)*M$7, 0)","v":0},{"$f":"IF(COUNT($H455:N455)='RFM input'!$AC$7, SUM($G455:N455)*N$7, 0)","v":0},{"$f":"IF(COUNT($H455:O455)='RFM input'!$AC$7, SUM($G455:O455)*O$7, 0)","v":0},{"$f":"IF(COUNT($H455:P455)='RFM input'!$AC$7, SUM($G455:P455)*P$7, 0)","v":0},{"$f":"IF(COUNT($H455:Q455)='RFM input'!$AC$7, SUM($G455:Q455)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"($G131+(SUM($G457:G457)))*H$9","v":0},{"$f":"($G131+(SUM($G457:H457)))*I$9","v":0},{"$f":"IF(COUNT($H457:I457)>='RFM input'!$AC$7,0,($G131+(SUM($G457:I457)))*J$9)","v":0},{"$f":"IF(COUNT($H457:J457)>='RFM input'!$AC$7,0,($G131+(SUM($G457:J457)))*K$9)","v":0},{"$f":"IF(COUNT($H457:K457)>='RFM input'!$AC$7,0,($G131+(SUM($G457:K457)))*L$9)","v":0},{"$f":"IF(COUNT($H457:L457)>='RFM input'!$AC$7,0,($G131+(SUM($G457:L457)))*M$9)","v":0},{"$f":"IF(COUNT($H457:M457)>='RFM input'!$AC$7,0,($G131+(SUM($G457:M457)))*N$9)","v":0},{"$f":"IF(COUNT($H457:N457)>='RFM input'!$AC$7,0,($G131+(SUM($G457:N457)))*O$9)","v":0},{"$f":"IF(COUNT($H457:O457)>='RFM input'!$AC$7,0,($G131+(SUM($G457:O457)))*P$9)","v":0},{"$f":"IF(COUNT($H457:P457)>='RFM input'!$AC$7,0,($G131+(SUM($G457:P457)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H457:I457)='RFM input'!$AC$7, SUM($G457:I457)*I$7, 0)","v":0},{"$f":"IF(COUNT($H457:J457)='RFM input'!$AC$7, SUM($G457:J457)*J$7, 0)","v":0},{"$f":"IF(COUNT($H457:K457)='RFM input'!$AC$7, SUM($G457:K457)*K$7, 0)","v":0},{"$f":"IF(COUNT($H457:L457)='RFM input'!$AC$7, SUM($G457:L457)*L$7, 0)","v":0},{"$f":"IF(COUNT($H457:M457)='RFM input'!$AC$7, SUM($G457:M457)*M$7, 0)","v":0},{"$f":"IF(COUNT($H457:N457)='RFM input'!$AC$7, SUM($G457:N457)*N$7, 0)","v":0},{"$f":"IF(COUNT($H457:O457)='RFM input'!$AC$7, SUM($G457:O457)*O$7, 0)","v":0},{"$f":"IF(COUNT($H457:P457)='RFM input'!$AC$7, SUM($G457:P457)*P$7, 0)","v":0},{"$f":"IF(COUNT($H457:Q457)='RFM input'!$AC$7, SUM($G457:Q457)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"($G132+(SUM($G459:G459)))*H$9","v":0},{"$f":"($G132+(SUM($G459:H459)))*I$9","v":0},{"$f":"IF(COUNT($H459:I459)>='RFM input'!$AC$7,0,($G132+(SUM($G459:I459)))*J$9)","v":0},{"$f":"IF(COUNT($H459:J459)>='RFM input'!$AC$7,0,($G132+(SUM($G459:J459)))*K$9)","v":0},{"$f":"IF(COUNT($H459:K459)>='RFM input'!$AC$7,0,($G132+(SUM($G459:K459)))*L$9)","v":0},{"$f":"IF(COUNT($H459:L459)>='RFM input'!$AC$7,0,($G132+(SUM($G459:L459)))*M$9)","v":0},{"$f":"IF(COUNT($H459:M459)>='RFM input'!$AC$7,0,($G132+(SUM($G459:M459)))*N$9)","v":0},{"$f":"IF(COUNT($H459:N459)>='RFM input'!$AC$7,0,($G132+(SUM($G459:N459)))*O$9)","v":0},{"$f":"IF(COUNT($H459:O459)>='RFM input'!$AC$7,0,($G132+(SUM($G459:O459)))*P$9)","v":0},{"$f":"IF(COUNT($H459:P459)>='RFM input'!$AC$7,0,($G132+(SUM($G459:P459)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H459:I459)='RFM input'!$AC$7, SUM($G459:I459)*I$7, 0)","v":0},{"$f":"IF(COUNT($H459:J459)='RFM input'!$AC$7, SUM($G459:J459)*J$7, 0)","v":0},{"$f":"IF(COUNT($H459:K459)='RFM input'!$AC$7, SUM($G459:K459)*K$7, 0)","v":0},{"$f":"IF(COUNT($H459:L459)='RFM input'!$AC$7, SUM($G459:L459)*L$7, 0)","v":0},{"$f":"IF(COUNT($H459:M459)='RFM input'!$AC$7, SUM($G459:M459)*M$7, 0)","v":0},{"$f":"IF(COUNT($H459:N459)='RFM input'!$AC$7, SUM($G459:N459)*N$7, 0)","v":0},{"$f":"IF(COUNT($H459:O459)='RFM input'!$AC$7, SUM($G459:O459)*O$7, 0)","v":0},{"$f":"IF(COUNT($H459:P459)='RFM input'!$AC$7, SUM($G459:P459)*P$7, 0)","v":0},{"$f":"IF(COUNT($H459:Q459)='RFM input'!$AC$7, SUM($G459:Q459)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"($G133+(SUM($G461:G461)))*H$9","v":0},{"$f":"($G133+(SUM($G461:H461)))*I$9","v":0},{"$f":"IF(COUNT($H461:I461)>='RFM input'!$AC$7,0,($G133+(SUM($G461:I461)))*J$9)","v":0},{"$f":"IF(COUNT($H461:J461)>='RFM input'!$AC$7,0,($G133+(SUM($G461:J461)))*K$9)","v":0},{"$f":"IF(COUNT($H461:K461)>='RFM input'!$AC$7,0,($G133+(SUM($G461:K461)))*L$9)","v":0},{"$f":"IF(COUNT($H461:L461)>='RFM input'!$AC$7,0,($G133+(SUM($G461:L461)))*M$9)","v":0},{"$f":"IF(COUNT($H461:M461)>='RFM input'!$AC$7,0,($G133+(SUM($G461:M461)))*N$9)","v":0},{"$f":"IF(COUNT($H461:N461)>='RFM input'!$AC$7,0,($G133+(SUM($G461:N461)))*O$9)","v":0},{"$f":"IF(COUNT($H461:O461)>='RFM input'!$AC$7,0,($G133+(SUM($G461:O461)))*P$9)","v":0},{"$f":"IF(COUNT($H461:P461)>='RFM input'!$AC$7,0,($G133+(SUM($G461:P461)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H461:I461)='RFM input'!$AC$7, SUM($G461:I461)*I$7, 0)","v":0},{"$f":"IF(COUNT($H461:J461)='RFM input'!$AC$7, SUM($G461:J461)*J$7, 0)","v":0},{"$f":"IF(COUNT($H461:K461)='RFM input'!$AC$7, SUM($G461:K461)*K$7, 0)","v":0},{"$f":"IF(COUNT($H461:L461)='RFM input'!$AC$7, SUM($G461:L461)*L$7, 0)","v":0},{"$f":"IF(COUNT($H461:M461)='RFM input'!$AC$7, SUM($G461:M461)*M$7, 0)","v":0},{"$f":"IF(COUNT($H461:N461)='RFM input'!$AC$7, SUM($G461:N461)*N$7, 0)","v":0},{"$f":"IF(COUNT($H461:O461)='RFM input'!$AC$7, SUM($G461:O461)*O$7, 0)","v":0},{"$f":"IF(COUNT($H461:P461)='RFM input'!$AC$7, SUM($G461:P461)*P$7, 0)","v":0},{"$f":"IF(COUNT($H461:Q461)='RFM input'!$AC$7, SUM($G461:Q461)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"($G134+(SUM($G463:G463)))*H$9","v":0},{"$f":"($G134+(SUM($G463:H463)))*I$9","v":0},{"$f":"IF(COUNT($H463:I463)>='RFM input'!$AC$7,0,($G134+(SUM($G463:I463)))*J$9)","v":0},{"$f":"IF(COUNT($H463:J463)>='RFM input'!$AC$7,0,($G134+(SUM($G463:J463)))*K$9)","v":0},{"$f":"IF(COUNT($H463:K463)>='RFM input'!$AC$7,0,($G134+(SUM($G463:K463)))*L$9)","v":0},{"$f":"IF(COUNT($H463:L463)>='RFM input'!$AC$7,0,($G134+(SUM($G463:L463)))*M$9)","v":0},{"$f":"IF(COUNT($H463:M463)>='RFM input'!$AC$7,0,($G134+(SUM($G463:M463)))*N$9)","v":0},{"$f":"IF(COUNT($H463:N463)>='RFM input'!$AC$7,0,($G134+(SUM($G463:N463)))*O$9)","v":0},{"$f":"IF(COUNT($H463:O463)>='RFM input'!$AC$7,0,($G134+(SUM($G463:O463)))*P$9)","v":0},{"$f":"IF(COUNT($H463:P463)>='RFM input'!$AC$7,0,($G134+(SUM($G463:P463)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H463:I463)='RFM input'!$AC$7, SUM($G463:I463)*I$7, 0)","v":0},{"$f":"IF(COUNT($H463:J463)='RFM input'!$AC$7, SUM($G463:J463)*J$7, 0)","v":0},{"$f":"IF(COUNT($H463:K463)='RFM input'!$AC$7, SUM($G463:K463)*K$7, 0)","v":0},{"$f":"IF(COUNT($H463:L463)='RFM input'!$AC$7, SUM($G463:L463)*L$7, 0)","v":0},{"$f":"IF(COUNT($H463:M463)='RFM input'!$AC$7, SUM($G463:M463)*M$7, 0)","v":0},{"$f":"IF(COUNT($H463:N463)='RFM input'!$AC$7, SUM($G463:N463)*N$7, 0)","v":0},{"$f":"IF(COUNT($H463:O463)='RFM input'!$AC$7, SUM($G463:O463)*O$7, 0)","v":0},{"$f":"IF(COUNT($H463:P463)='RFM input'!$AC$7, SUM($G463:P463)*P$7, 0)","v":0},{"$f":"IF(COUNT($H463:Q463)='RFM input'!$AC$7, SUM($G463:Q463)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"($G135+(SUM($G465:G465)))*H$9","v":0},{"$f":"($G135+(SUM($G465:H465)))*I$9","v":0},{"$f":"IF(COUNT($H465:I465)>='RFM input'!$AC$7,0,($G135+(SUM($G465:I465)))*J$9)","v":0},{"$f":"IF(COUNT($H465:J465)>='RFM input'!$AC$7,0,($G135+(SUM($G465:J465)))*K$9)","v":0},{"$f":"IF(COUNT($H465:K465)>='RFM input'!$AC$7,0,($G135+(SUM($G465:K465)))*L$9)","v":0},{"$f":"IF(COUNT($H465:L465)>='RFM input'!$AC$7,0,($G135+(SUM($G465:L465)))*M$9)","v":0},{"$f":"IF(COUNT($H465:M465)>='RFM input'!$AC$7,0,($G135+(SUM($G465:M465)))*N$9)","v":0},{"$f":"IF(COUNT($H465:N465)>='RFM input'!$AC$7,0,($G135+(SUM($G465:N465)))*O$9)","v":0},{"$f":"IF(COUNT($H465:O465)>='RFM input'!$AC$7,0,($G135+(SUM($G465:O465)))*P$9)","v":0},{"$f":"IF(COUNT($H465:P465)>='RFM input'!$AC$7,0,($G135+(SUM($G465:P465)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H465:I465)='RFM input'!$AC$7, SUM($G465:I465)*I$7, 0)","v":0},{"$f":"IF(COUNT($H465:J465)='RFM input'!$AC$7, SUM($G465:J465)*J$7, 0)","v":0},{"$f":"IF(COUNT($H465:K465)='RFM input'!$AC$7, SUM($G465:K465)*K$7, 0)","v":0},{"$f":"IF(COUNT($H465:L465)='RFM input'!$AC$7, SUM($G465:L465)*L$7, 0)","v":0},{"$f":"IF(COUNT($H465:M465)='RFM input'!$AC$7, SUM($G465:M465)*M$7, 0)","v":0},{"$f":"IF(COUNT($H465:N465)='RFM input'!$AC$7, SUM($G465:N465)*N$7, 0)","v":0},{"$f":"IF(COUNT($H465:O465)='RFM input'!$AC$7, SUM($G465:O465)*O$7, 0)","v":0},{"$f":"IF(COUNT($H465:P465)='RFM input'!$AC$7, SUM($G465:P465)*P$7, 0)","v":0},{"$f":"IF(COUNT($H465:Q465)='RFM input'!$AC$7, SUM($G465:Q465)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"($G136+(SUM($G467:G467)))*H$9","v":0},{"$f":"($G136+(SUM($G467:H467)))*I$9","v":0},{"$f":"IF(COUNT($H467:I467)>='RFM input'!$AC$7,0,($G136+(SUM($G467:I467)))*J$9)","v":0},{"$f":"IF(COUNT($H467:J467)>='RFM input'!$AC$7,0,($G136+(SUM($G467:J467)))*K$9)","v":0},{"$f":"IF(COUNT($H467:K467)>='RFM input'!$AC$7,0,($G136+(SUM($G467:K467)))*L$9)","v":0},{"$f":"IF(COUNT($H467:L467)>='RFM input'!$AC$7,0,($G136+(SUM($G467:L467)))*M$9)","v":0},{"$f":"IF(COUNT($H467:M467)>='RFM input'!$AC$7,0,($G136+(SUM($G467:M467)))*N$9)","v":0},{"$f":"IF(COUNT($H467:N467)>='RFM input'!$AC$7,0,($G136+(SUM($G467:N467)))*O$9)","v":0},{"$f":"IF(COUNT($H467:O467)>='RFM input'!$AC$7,0,($G136+(SUM($G467:O467)))*P$9)","v":0},{"$f":"IF(COUNT($H467:P467)>='RFM input'!$AC$7,0,($G136+(SUM($G467:P467)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H467:I467)='RFM input'!$AC$7, SUM($G467:I467)*I$7, 0)","v":0},{"$f":"IF(COUNT($H467:J467)='RFM input'!$AC$7, SUM($G467:J467)*J$7, 0)","v":0},{"$f":"IF(COUNT($H467:K467)='RFM input'!$AC$7, SUM($G467:K467)*K$7, 0)","v":0},{"$f":"IF(COUNT($H467:L467)='RFM input'!$AC$7, SUM($G467:L467)*L$7, 0)","v":0},{"$f":"IF(COUNT($H467:M467)='RFM input'!$AC$7, SUM($G467:M467)*M$7, 0)","v":0},{"$f":"IF(COUNT($H467:N467)='RFM input'!$AC$7, SUM($G467:N467)*N$7, 0)","v":0},{"$f":"IF(COUNT($H467:O467)='RFM input'!$AC$7, SUM($G467:O467)*O$7, 0)","v":0},{"$f":"IF(COUNT($H467:P467)='RFM input'!$AC$7, SUM($G467:P467)*P$7, 0)","v":0},{"$f":"IF(COUNT($H467:Q467)='RFM input'!$AC$7, SUM($G467:Q467)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"($G137+(SUM($G469:G469)))*H$9","v":0},{"$f":"($G137+(SUM($G469:H469)))*I$9","v":0},{"$f":"IF(COUNT($H469:I469)>='RFM input'!$AC$7,0,($G137+(SUM($G469:I469)))*J$9)","v":0},{"$f":"IF(COUNT($H469:J469)>='RFM input'!$AC$7,0,($G137+(SUM($G469:J469)))*K$9)","v":0},{"$f":"IF(COUNT($H469:K469)>='RFM input'!$AC$7,0,($G137+(SUM($G469:K469)))*L$9)","v":0},{"$f":"IF(COUNT($H469:L469)>='RFM input'!$AC$7,0,($G137+(SUM($G469:L469)))*M$9)","v":0},{"$f":"IF(COUNT($H469:M469)>='RFM input'!$AC$7,0,($G137+(SUM($G469:M469)))*N$9)","v":0},{"$f":"IF(COUNT($H469:N469)>='RFM input'!$AC$7,0,($G137+(SUM($G469:N469)))*O$9)","v":0},{"$f":"IF(COUNT($H469:O469)>='RFM input'!$AC$7,0,($G137+(SUM($G469:O469)))*P$9)","v":0},{"$f":"IF(COUNT($H469:P469)>='RFM input'!$AC$7,0,($G137+(SUM($G469:P469)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H469:I469)='RFM input'!$AC$7, SUM($G469:I469)*I$7, 0)","v":0},{"$f":"IF(COUNT($H469:J469)='RFM input'!$AC$7, SUM($G469:J469)*J$7, 0)","v":0},{"$f":"IF(COUNT($H469:K469)='RFM input'!$AC$7, SUM($G469:K469)*K$7, 0)","v":0},{"$f":"IF(COUNT($H469:L469)='RFM input'!$AC$7, SUM($G469:L469)*L$7, 0)","v":0},{"$f":"IF(COUNT($H469:M469)='RFM input'!$AC$7, SUM($G469:M469)*M$7, 0)","v":0},{"$f":"IF(COUNT($H469:N469)='RFM input'!$AC$7, SUM($G469:N469)*N$7, 0)","v":0},{"$f":"IF(COUNT($H469:O469)='RFM input'!$AC$7, SUM($G469:O469)*O$7, 0)","v":0},{"$f":"IF(COUNT($H469:P469)='RFM input'!$AC$7, SUM($G469:P469)*P$7, 0)","v":0},{"$f":"IF(COUNT($H469:Q469)='RFM input'!$AC$7, SUM($G469:Q469)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"($G138+(SUM($G471:G471)))*H$9","v":0},{"$f":"($G138+(SUM($G471:H471)))*I$9","v":0},{"$f":"IF(COUNT($H471:I471)>='RFM input'!$AC$7,0,($G138+(SUM($G471:I471)))*J$9)","v":0},{"$f":"IF(COUNT($H471:J471)>='RFM input'!$AC$7,0,($G138+(SUM($G471:J471)))*K$9)","v":0},{"$f":"IF(COUNT($H471:K471)>='RFM input'!$AC$7,0,($G138+(SUM($G471:K471)))*L$9)","v":0},{"$f":"IF(COUNT($H471:L471)>='RFM input'!$AC$7,0,($G138+(SUM($G471:L471)))*M$9)","v":0},{"$f":"IF(COUNT($H471:M471)>='RFM input'!$AC$7,0,($G138+(SUM($G471:M471)))*N$9)","v":0},{"$f":"IF(COUNT($H471:N471)>='RFM input'!$AC$7,0,($G138+(SUM($G471:N471)))*O$9)","v":0},{"$f":"IF(COUNT($H471:O471)>='RFM input'!$AC$7,0,($G138+(SUM($G471:O471)))*P$9)","v":0},{"$f":"IF(COUNT($H471:P471)>='RFM input'!$AC$7,0,($G138+(SUM($G471:P471)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H471:I471)='RFM input'!$AC$7,SUM($G471:I471)*I$7,0)","v":0},{"$f":"IF(COUNT($H471:J471)='RFM input'!$AC$7,SUM($G471:J471)*J$7,0)","v":0},{"$f":"IF(COUNT($H471:K471)='RFM input'!$AC$7,SUM($G471:K471)*K$7,0)","v":0},{"$f":"IF(COUNT($H471:L471)='RFM input'!$AC$7,SUM($G471:L471)*L$7,0)","v":0},{"$f":"IF(COUNT($H471:M471)='RFM input'!$AC$7,SUM($G471:M471)*M$7,0)","v":0},{"$f":"IF(COUNT($H471:N471)='RFM input'!$AC$7,SUM($G471:N471)*N$7,0)","v":0},{"$f":"IF(COUNT($H471:O471)='RFM input'!$AC$7,SUM($G471:O471)*O$7,0)","v":0},{"$f":"IF(COUNT($H471:P471)='RFM input'!$AC$7,SUM($G471:P471)*P$7,0)","v":0},{"$f":"IF(COUNT($H471:Q471)='RFM input'!$AC$7,SUM($G471:Q471)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"($G139+(SUM($G473:G473)))*H$9","v":0},{"$f":"($G139+(SUM($G473:H473)))*I$9","v":0},{"$f":"IF(COUNT($H473:I473)>='RFM input'!$AC$7,0,($G139+(SUM($G473:I473)))*J$9)","v":0},{"$f":"IF(COUNT($H473:J473)>='RFM input'!$AC$7,0,($G139+(SUM($G473:J473)))*K$9)","v":0},{"$f":"IF(COUNT($H473:K473)>='RFM input'!$AC$7,0,($G139+(SUM($G473:K473)))*L$9)","v":0},{"$f":"IF(COUNT($H473:L473)>='RFM input'!$AC$7,0,($G139+(SUM($G473:L473)))*M$9)","v":0},{"$f":"IF(COUNT($H473:M473)>='RFM input'!$AC$7,0,($G139+(SUM($G473:M473)))*N$9)","v":0},{"$f":"IF(COUNT($H473:N473)>='RFM input'!$AC$7,0,($G139+(SUM($G473:N473)))*O$9)","v":0},{"$f":"IF(COUNT($H473:O473)>='RFM input'!$AC$7,0,($G139+(SUM($G473:O473)))*P$9)","v":0},{"$f":"IF(COUNT($H473:P473)>='RFM input'!$AC$7,0,($G139+(SUM($G473:P473)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H473:I473)='RFM input'!$AC$7,SUM($G473:I473)*I$7,0)","v":0},{"$f":"IF(COUNT($H473:J473)='RFM input'!$AC$7,SUM($G473:J473)*J$7,0)","v":0},{"$f":"IF(COUNT($H473:K473)='RFM input'!$AC$7,SUM($G473:K473)*K$7,0)","v":0},{"$f":"IF(COUNT($H473:L473)='RFM input'!$AC$7,SUM($G473:L473)*L$7,0)","v":0},{"$f":"IF(COUNT($H473:M473)='RFM input'!$AC$7,SUM($G473:M473)*M$7,0)","v":0},{"$f":"IF(COUNT($H473:N473)='RFM input'!$AC$7,SUM($G473:N473)*N$7,0)","v":0},{"$f":"IF(COUNT($H473:O473)='RFM input'!$AC$7,SUM($G473:O473)*O$7,0)","v":0},{"$f":"IF(COUNT($H473:P473)='RFM input'!$AC$7,SUM($G473:P473)*P$7,0)","v":0},{"$f":"IF(COUNT($H473:Q473)='RFM input'!$AC$7,SUM($G473:Q473)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"($G140+(SUM($G475:G475)))*H$9","v":0},{"$f":"($G140+(SUM($G475:H475)))*I$9","v":0},{"$f":"IF(COUNT($H475:I475)>='RFM input'!$AC$7,0,($G140+(SUM($G475:I475)))*J$9)","v":0},{"$f":"IF(COUNT($H475:J475)>='RFM input'!$AC$7,0,($G140+(SUM($G475:J475)))*K$9)","v":0},{"$f":"IF(COUNT($H475:K475)>='RFM input'!$AC$7,0,($G140+(SUM($G475:K475)))*L$9)","v":0},{"$f":"IF(COUNT($H475:L475)>='RFM input'!$AC$7,0,($G140+(SUM($G475:L475)))*M$9)","v":0},{"$f":"IF(COUNT($H475:M475)>='RFM input'!$AC$7,0,($G140+(SUM($G475:M475)))*N$9)","v":0},{"$f":"IF(COUNT($H475:N475)>='RFM input'!$AC$7,0,($G140+(SUM($G475:N475)))*O$9)","v":0},{"$f":"IF(COUNT($H475:O475)>='RFM input'!$AC$7,0,($G140+(SUM($G475:O475)))*P$9)","v":0},{"$f":"IF(COUNT($H475:P475)>='RFM input'!$AC$7,0,($G140+(SUM($G475:P475)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H475:I475)='RFM input'!$AC$7,SUM($G475:I475)*I$7,0)","v":0},{"$f":"IF(COUNT($H475:J475)='RFM input'!$AC$7,SUM($G475:J475)*J$7,0)","v":0},{"$f":"IF(COUNT($H475:K475)='RFM input'!$AC$7,SUM($G475:K475)*K$7,0)","v":0},{"$f":"IF(COUNT($H475:L475)='RFM input'!$AC$7,SUM($G475:L475)*L$7,0)","v":0},{"$f":"IF(COUNT($H475:M475)='RFM input'!$AC$7,SUM($G475:M475)*M$7,0)","v":0},{"$f":"IF(COUNT($H475:N475)='RFM input'!$AC$7,SUM($G475:N475)*N$7,0)","v":0},{"$f":"IF(COUNT($H475:O475)='RFM input'!$AC$7,SUM($G475:O475)*O$7,0)","v":0},{"$f":"IF(COUNT($H475:P475)='RFM input'!$AC$7,SUM($G475:P475)*P$7,0)","v":0},{"$f":"IF(COUNT($H475:Q475)='RFM input'!$AC$7,SUM($G475:Q475)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"($G141+(SUM($G477:G477)))*H$9","v":0},{"$f":"($G141+(SUM($G477:H477)))*I$9","v":0},{"$f":"IF(COUNT($H477:I477)>='RFM input'!$AC$7,0,($G141+(SUM($G477:I477)))*J$9)","v":0},{"$f":"IF(COUNT($H477:J477)>='RFM input'!$AC$7,0,($G141+(SUM($G477:J477)))*K$9)","v":0},{"$f":"IF(COUNT($H477:K477)>='RFM input'!$AC$7,0,($G141+(SUM($G477:K477)))*L$9)","v":0},{"$f":"IF(COUNT($H477:L477)>='RFM input'!$AC$7,0,($G141+(SUM($G477:L477)))*M$9)","v":0},{"$f":"IF(COUNT($H477:M477)>='RFM input'!$AC$7,0,($G141+(SUM($G477:M477)))*N$9)","v":0},{"$f":"IF(COUNT($H477:N477)>='RFM input'!$AC$7,0,($G141+(SUM($G477:N477)))*O$9)","v":0},{"$f":"IF(COUNT($H477:O477)>='RFM input'!$AC$7,0,($G141+(SUM($G477:O477)))*P$9)","v":0},{"$f":"IF(COUNT($H477:P477)>='RFM input'!$AC$7,0,($G141+(SUM($G477:P477)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H477:I477)='RFM input'!$AC$7,SUM($G477:I477)*I$7,0)","v":0},{"$f":"IF(COUNT($H477:J477)='RFM input'!$AC$7,SUM($G477:J477)*J$7,0)","v":0},{"$f":"IF(COUNT($H477:K477)='RFM input'!$AC$7,SUM($G477:K477)*K$7,0)","v":0},{"$f":"IF(COUNT($H477:L477)='RFM input'!$AC$7,SUM($G477:L477)*L$7,0)","v":0},{"$f":"IF(COUNT($H477:M477)='RFM input'!$AC$7,SUM($G477:M477)*M$7,0)","v":0},{"$f":"IF(COUNT($H477:N477)='RFM input'!$AC$7,SUM($G477:N477)*N$7,0)","v":0},{"$f":"IF(COUNT($H477:O477)='RFM input'!$AC$7,SUM($G477:O477)*O$7,0)","v":0},{"$f":"IF(COUNT($H477:P477)='RFM input'!$AC$7,SUM($G477:P477)*P$7,0)","v":0},{"$f":"IF(COUNT($H477:Q477)='RFM input'!$AC$7,SUM($G477:Q477)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"($G142+(SUM($G479:G479)))*H$9","v":0},{"$f":"($G142+(SUM($G479:H479)))*I$9","v":0},{"$f":"IF(COUNT($H479:I479)>='RFM input'!$AC$7,0,($G142+(SUM($G479:I479)))*J$9)","v":0},{"$f":"IF(COUNT($H479:J479)>='RFM input'!$AC$7,0,($G142+(SUM($G479:J479)))*K$9)","v":0},{"$f":"IF(COUNT($H479:K479)>='RFM input'!$AC$7,0,($G142+(SUM($G479:K479)))*L$9)","v":0},{"$f":"IF(COUNT($H479:L479)>='RFM input'!$AC$7,0,($G142+(SUM($G479:L479)))*M$9)","v":0},{"$f":"IF(COUNT($H479:M479)>='RFM input'!$AC$7,0,($G142+(SUM($G479:M479)))*N$9)","v":0},{"$f":"IF(COUNT($H479:N479)>='RFM input'!$AC$7,0,($G142+(SUM($G479:N479)))*O$9)","v":0},{"$f":"IF(COUNT($H479:O479)>='RFM input'!$AC$7,0,($G142+(SUM($G479:O479)))*P$9)","v":0},{"$f":"IF(COUNT($H479:P479)>='RFM input'!$AC$7,0,($G142+(SUM($G479:P479)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H479:I479)='RFM input'!$AC$7,SUM($G479:I479)*I$7,0)","v":0},{"$f":"IF(COUNT($H479:J479)='RFM input'!$AC$7,SUM($G479:J479)*J$7,0)","v":0},{"$f":"IF(COUNT($H479:K479)='RFM input'!$AC$7,SUM($G479:K479)*K$7,0)","v":0},{"$f":"IF(COUNT($H479:L479)='RFM input'!$AC$7,SUM($G479:L479)*L$7,0)","v":0},{"$f":"IF(COUNT($H479:M479)='RFM input'!$AC$7,SUM($G479:M479)*M$7,0)","v":0},{"$f":"IF(COUNT($H479:N479)='RFM input'!$AC$7,SUM($G479:N479)*N$7,0)","v":0},{"$f":"IF(COUNT($H479:O479)='RFM input'!$AC$7,SUM($G479:O479)*O$7,0)","v":0},{"$f":"IF(COUNT($H479:P479)='RFM input'!$AC$7,SUM($G479:P479)*P$7,0)","v":0},{"$f":"IF(COUNT($H479:Q479)='RFM input'!$AC$7,SUM($G479:Q479)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"($G143+(SUM($G481:G481)))*H$9","v":0},{"$f":"($G143+(SUM($G481:H481)))*I$9","v":0},{"$f":"IF(COUNT($H481:I481)>='RFM input'!$AC$7,0,($G143+(SUM($G481:I481)))*J$9)","v":0},{"$f":"IF(COUNT($H481:J481)>='RFM input'!$AC$7,0,($G143+(SUM($G481:J481)))*K$9)","v":0},{"$f":"IF(COUNT($H481:K481)>='RFM input'!$AC$7,0,($G143+(SUM($G481:K481)))*L$9)","v":0},{"$f":"IF(COUNT($H481:L481)>='RFM input'!$AC$7,0,($G143+(SUM($G481:L481)))*M$9)","v":0},{"$f":"IF(COUNT($H481:M481)>='RFM input'!$AC$7,0,($G143+(SUM($G481:M481)))*N$9)","v":0},{"$f":"IF(COUNT($H481:N481)>='RFM input'!$AC$7,0,($G143+(SUM($G481:N481)))*O$9)","v":0},{"$f":"IF(COUNT($H481:O481)>='RFM input'!$AC$7,0,($G143+(SUM($G481:O481)))*P$9)","v":0},{"$f":"IF(COUNT($H481:P481)>='RFM input'!$AC$7,0,($G143+(SUM($G481:P481)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H481:I481)='RFM input'!$AC$7,SUM($G481:I481)*I$7,0)","v":0},{"$f":"IF(COUNT($H481:J481)='RFM input'!$AC$7,SUM($G481:J481)*J$7,0)","v":0},{"$f":"IF(COUNT($H481:K481)='RFM input'!$AC$7,SUM($G481:K481)*K$7,0)","v":0},{"$f":"IF(COUNT($H481:L481)='RFM input'!$AC$7,SUM($G481:L481)*L$7,0)","v":0},{"$f":"IF(COUNT($H481:M481)='RFM input'!$AC$7,SUM($G481:M481)*M$7,0)","v":0},{"$f":"IF(COUNT($H481:N481)='RFM input'!$AC$7,SUM($G481:N481)*N$7,0)","v":0},{"$f":"IF(COUNT($H481:O481)='RFM input'!$AC$7,SUM($G481:O481)*O$7,0)","v":0},{"$f":"IF(COUNT($H481:P481)='RFM input'!$AC$7,SUM($G481:P481)*P$7,0)","v":0},{"$f":"IF(COUNT($H481:Q481)='RFM input'!$AC$7,SUM($G481:Q481)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"($G144+(SUM($G483:G483)))*H$9","v":0},{"$f":"($G144+(SUM($G483:H483)))*I$9","v":0},{"$f":"IF(COUNT($H483:I483)>='RFM input'!$AC$7,0,($G144+(SUM($G483:I483)))*J$9)","v":0},{"$f":"IF(COUNT($H483:J483)>='RFM input'!$AC$7,0,($G144+(SUM($G483:J483)))*K$9)","v":0},{"$f":"IF(COUNT($H483:K483)>='RFM input'!$AC$7,0,($G144+(SUM($G483:K483)))*L$9)","v":0},{"$f":"IF(COUNT($H483:L483)>='RFM input'!$AC$7,0,($G144+(SUM($G483:L483)))*M$9)","v":0},{"$f":"IF(COUNT($H483:M483)>='RFM input'!$AC$7,0,($G144+(SUM($G483:M483)))*N$9)","v":0},{"$f":"IF(COUNT($H483:N483)>='RFM input'!$AC$7,0,($G144+(SUM($G483:N483)))*O$9)","v":0},{"$f":"IF(COUNT($H483:O483)>='RFM input'!$AC$7,0,($G144+(SUM($G483:O483)))*P$9)","v":0},{"$f":"IF(COUNT($H483:P483)>='RFM input'!$AC$7,0,($G144+(SUM($G483:P483)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H483:I483)='RFM input'!$AC$7,SUM($G483:I483)*I$7,0)","v":0},{"$f":"IF(COUNT($H483:J483)='RFM input'!$AC$7,SUM($G483:J483)*J$7,0)","v":0},{"$f":"IF(COUNT($H483:K483)='RFM input'!$AC$7,SUM($G483:K483)*K$7,0)","v":0},{"$f":"IF(COUNT($H483:L483)='RFM input'!$AC$7,SUM($G483:L483)*L$7,0)","v":0},{"$f":"IF(COUNT($H483:M483)='RFM input'!$AC$7,SUM($G483:M483)*M$7,0)","v":0},{"$f":"IF(COUNT($H483:N483)='RFM input'!$AC$7,SUM($G483:N483)*N$7,0)","v":0},{"$f":"IF(COUNT($H483:O483)='RFM input'!$AC$7,SUM($G483:O483)*O$7,0)","v":0},{"$f":"IF(COUNT($H483:P483)='RFM input'!$AC$7,SUM($G483:P483)*P$7,0)","v":0},{"$f":"IF(COUNT($H483:Q483)='RFM input'!$AC$7,SUM($G483:Q483)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"($G145+(SUM($G485:G485)))*H$9","v":0},{"$f":"($G145+(SUM($G485:H485)))*I$9","v":0},{"$f":"IF(COUNT($H485:I485)>='RFM input'!$AC$7,0,($G145+(SUM($G485:I485)))*J$9)","v":0},{"$f":"IF(COUNT($H485:J485)>='RFM input'!$AC$7,0,($G145+(SUM($G485:J485)))*K$9)","v":0},{"$f":"IF(COUNT($H485:K485)>='RFM input'!$AC$7,0,($G145+(SUM($G485:K485)))*L$9)","v":0},{"$f":"IF(COUNT($H485:L485)>='RFM input'!$AC$7,0,($G145+(SUM($G485:L485)))*M$9)","v":0},{"$f":"IF(COUNT($H485:M485)>='RFM input'!$AC$7,0,($G145+(SUM($G485:M485)))*N$9)","v":0},{"$f":"IF(COUNT($H485:N485)>='RFM input'!$AC$7,0,($G145+(SUM($G485:N485)))*O$9)","v":0},{"$f":"IF(COUNT($H485:O485)>='RFM input'!$AC$7,0,($G145+(SUM($G485:O485)))*P$9)","v":0},{"$f":"IF(COUNT($H485:P485)>='RFM input'!$AC$7,0,($G145+(SUM($G485:P485)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H485:I485)='RFM input'!$AC$7,SUM($G485:I485)*I$7,0)","v":0},{"$f":"IF(COUNT($H485:J485)='RFM input'!$AC$7,SUM($G485:J485)*J$7,0)","v":0},{"$f":"IF(COUNT($H485:K485)='RFM input'!$AC$7,SUM($G485:K485)*K$7,0)","v":0},{"$f":"IF(COUNT($H485:L485)='RFM input'!$AC$7,SUM($G485:L485)*L$7,0)","v":0},{"$f":"IF(COUNT($H485:M485)='RFM input'!$AC$7,SUM($G485:M485)*M$7,0)","v":0},{"$f":"IF(COUNT($H485:N485)='RFM input'!$AC$7,SUM($G485:N485)*N$7,0)","v":0},{"$f":"IF(COUNT($H485:O485)='RFM input'!$AC$7,SUM($G485:O485)*O$7,0)","v":0},{"$f":"IF(COUNT($H485:P485)='RFM input'!$AC$7,SUM($G485:P485)*P$7,0)","v":0},{"$f":"IF(COUNT($H485:Q485)='RFM input'!$AC$7,SUM($G485:Q485)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"($G146+(SUM($G487:G487)))*H$9","v":0},{"$f":"($G146+(SUM($G487:H487)))*I$9","v":0},{"$f":"IF(COUNT($H487:I487)>='RFM input'!$AC$7,0,($G146+(SUM($G487:I487)))*J$9)","v":0},{"$f":"IF(COUNT($H487:J487)>='RFM input'!$AC$7,0,($G146+(SUM($G487:J487)))*K$9)","v":0},{"$f":"IF(COUNT($H487:K487)>='RFM input'!$AC$7,0,($G146+(SUM($G487:K487)))*L$9)","v":0},{"$f":"IF(COUNT($H487:L487)>='RFM input'!$AC$7,0,($G146+(SUM($G487:L487)))*M$9)","v":0},{"$f":"IF(COUNT($H487:M487)>='RFM input'!$AC$7,0,($G146+(SUM($G487:M487)))*N$9)","v":0},{"$f":"IF(COUNT($H487:N487)>='RFM input'!$AC$7,0,($G146+(SUM($G487:N487)))*O$9)","v":0},{"$f":"IF(COUNT($H487:O487)>='RFM input'!$AC$7,0,($G146+(SUM($G487:O487)))*P$9)","v":0},{"$f":"IF(COUNT($H487:P487)>='RFM input'!$AC$7,0,($G146+(SUM($G487:P487)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H487:I487)='RFM input'!$AC$7,SUM($G487:I487)*I$7,0)","v":0},{"$f":"IF(COUNT($H487:J487)='RFM input'!$AC$7,SUM($G487:J487)*J$7,0)","v":0},{"$f":"IF(COUNT($H487:K487)='RFM input'!$AC$7,SUM($G487:K487)*K$7,0)","v":0},{"$f":"IF(COUNT($H487:L487)='RFM input'!$AC$7,SUM($G487:L487)*L$7,0)","v":0},{"$f":"IF(COUNT($H487:M487)='RFM input'!$AC$7,SUM($G487:M487)*M$7,0)","v":0},{"$f":"IF(COUNT($H487:N487)='RFM input'!$AC$7,SUM($G487:N487)*N$7,0)","v":0},{"$f":"IF(COUNT($H487:O487)='RFM input'!$AC$7,SUM($G487:O487)*O$7,0)","v":0},{"$f":"IF(COUNT($H487:P487)='RFM input'!$AC$7,SUM($G487:P487)*P$7,0)","v":0},{"$f":"IF(COUNT($H487:Q487)='RFM input'!$AC$7,SUM($G487:Q487)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"($G147+(SUM($G489:G489)))*H$9","v":0},{"$f":"($G147+(SUM($G489:H489)))*I$9","v":0},{"$f":"IF(COUNT($H489:I489)>='RFM input'!$AC$7,0,($G147+(SUM($G489:I489)))*J$9)","v":0},{"$f":"IF(COUNT($H489:J489)>='RFM input'!$AC$7,0,($G147+(SUM($G489:J489)))*K$9)","v":0},{"$f":"IF(COUNT($H489:K489)>='RFM input'!$AC$7,0,($G147+(SUM($G489:K489)))*L$9)","v":0},{"$f":"IF(COUNT($H489:L489)>='RFM input'!$AC$7,0,($G147+(SUM($G489:L489)))*M$9)","v":0},{"$f":"IF(COUNT($H489:M489)>='RFM input'!$AC$7,0,($G147+(SUM($G489:M489)))*N$9)","v":0},{"$f":"IF(COUNT($H489:N489)>='RFM input'!$AC$7,0,($G147+(SUM($G489:N489)))*O$9)","v":0},{"$f":"IF(COUNT($H489:O489)>='RFM input'!$AC$7,0,($G147+(SUM($G489:O489)))*P$9)","v":0},{"$f":"IF(COUNT($H489:P489)>='RFM input'!$AC$7,0,($G147+(SUM($G489:P489)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H489:I489)='RFM input'!$AC$7,SUM($G489:I489)*I$7,0)","v":0},{"$f":"IF(COUNT($H489:J489)='RFM input'!$AC$7,SUM($G489:J489)*J$7,0)","v":0},{"$f":"IF(COUNT($H489:K489)='RFM input'!$AC$7,SUM($G489:K489)*K$7,0)","v":0},{"$f":"IF(COUNT($H489:L489)='RFM input'!$AC$7,SUM($G489:L489)*L$7,0)","v":0},{"$f":"IF(COUNT($H489:M489)='RFM input'!$AC$7,SUM($G489:M489)*M$7,0)","v":0},{"$f":"IF(COUNT($H489:N489)='RFM input'!$AC$7,SUM($G489:N489)*N$7,0)","v":0},{"$f":"IF(COUNT($H489:O489)='RFM input'!$AC$7,SUM($G489:O489)*O$7,0)","v":0},{"$f":"IF(COUNT($H489:P489)='RFM input'!$AC$7,SUM($G489:P489)*P$7,0)","v":0},{"$f":"IF(COUNT($H489:Q489)='RFM input'!$AC$7,SUM($G489:Q489)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"($G148+(SUM($G491:G491)))*H$9","v":0},{"$f":"($G148+(SUM($G491:H491)))*I$9","v":0},{"$f":"IF(COUNT($H491:I491)>='RFM input'!$AC$7,0,($G148+(SUM($G491:I491)))*J$9)","v":0},{"$f":"IF(COUNT($H491:J491)>='RFM input'!$AC$7,0,($G148+(SUM($G491:J491)))*K$9)","v":0},{"$f":"IF(COUNT($H491:K491)>='RFM input'!$AC$7,0,($G148+(SUM($G491:K491)))*L$9)","v":0},{"$f":"IF(COUNT($H491:L491)>='RFM input'!$AC$7,0,($G148+(SUM($G491:L491)))*M$9)","v":0},{"$f":"IF(COUNT($H491:M491)>='RFM input'!$AC$7,0,($G148+(SUM($G491:M491)))*N$9)","v":0},{"$f":"IF(COUNT($H491:N491)>='RFM input'!$AC$7,0,($G148+(SUM($G491:N491)))*O$9)","v":0},{"$f":"IF(COUNT($H491:O491)>='RFM input'!$AC$7,0,($G148+(SUM($G491:O491)))*P$9)","v":0},{"$f":"IF(COUNT($H491:P491)>='RFM input'!$AC$7,0,($G148+(SUM($G491:P491)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H491:I491)='RFM input'!$AC$7,SUM($G491:I491)*I$7,0)","v":0},{"$f":"IF(COUNT($H491:J491)='RFM input'!$AC$7,SUM($G491:J491)*J$7,0)","v":0},{"$f":"IF(COUNT($H491:K491)='RFM input'!$AC$7,SUM($G491:K491)*K$7,0)","v":0},{"$f":"IF(COUNT($H491:L491)='RFM input'!$AC$7,SUM($G491:L491)*L$7,0)","v":0},{"$f":"IF(COUNT($H491:M491)='RFM input'!$AC$7,SUM($G491:M491)*M$7,0)","v":0},{"$f":"IF(COUNT($H491:N491)='RFM input'!$AC$7,SUM($G491:N491)*N$7,0)","v":0},{"$f":"IF(COUNT($H491:O491)='RFM input'!$AC$7,SUM($G491:O491)*O$7,0)","v":0},{"$f":"IF(COUNT($H491:P491)='RFM input'!$AC$7,SUM($G491:P491)*P$7,0)","v":0},{"$f":"IF(COUNT($H491:Q491)='RFM input'!$AC$7,SUM($G491:Q491)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"($G149+(SUM($G493:G493)))*H$9","v":0},{"$f":"($G149+(SUM($G493:H493)))*I$9","v":0},{"$f":"IF(COUNT($H493:I493)>='RFM input'!$AC$7,0,($G149+(SUM($G493:I493)))*J$9)","v":0},{"$f":"IF(COUNT($H493:J493)>='RFM input'!$AC$7,0,($G149+(SUM($G493:J493)))*K$9)","v":0},{"$f":"IF(COUNT($H493:K493)>='RFM input'!$AC$7,0,($G149+(SUM($G493:K493)))*L$9)","v":0},{"$f":"IF(COUNT($H493:L493)>='RFM input'!$AC$7,0,($G149+(SUM($G493:L493)))*M$9)","v":0},{"$f":"IF(COUNT($H493:M493)>='RFM input'!$AC$7,0,($G149+(SUM($G493:M493)))*N$9)","v":0},{"$f":"IF(COUNT($H493:N493)>='RFM input'!$AC$7,0,($G149+(SUM($G493:N493)))*O$9)","v":0},{"$f":"IF(COUNT($H493:O493)>='RFM input'!$AC$7,0,($G149+(SUM($G493:O493)))*P$9)","v":0},{"$f":"IF(COUNT($H493:P493)>='RFM input'!$AC$7,0,($G149+(SUM($G493:P493)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H493:I493)='RFM input'!$AC$7,SUM($G493:I493)*I$7,0)","v":0},{"$f":"IF(COUNT($H493:J493)='RFM input'!$AC$7,SUM($G493:J493)*J$7,0)","v":0},{"$f":"IF(COUNT($H493:K493)='RFM input'!$AC$7,SUM($G493:K493)*K$7,0)","v":0},{"$f":"IF(COUNT($H493:L493)='RFM input'!$AC$7,SUM($G493:L493)*L$7,0)","v":0},{"$f":"IF(COUNT($H493:M493)='RFM input'!$AC$7,SUM($G493:M493)*M$7,0)","v":0},{"$f":"IF(COUNT($H493:N493)='RFM input'!$AC$7,SUM($G493:N493)*N$7,0)","v":0},{"$f":"IF(COUNT($H493:O493)='RFM input'!$AC$7,SUM($G493:O493)*O$7,0)","v":0},{"$f":"IF(COUNT($H493:P493)='RFM input'!$AC$7,SUM($G493:P493)*P$7,0)","v":0},{"$f":"IF(COUNT($H493:Q493)='RFM input'!$AC$7,SUM($G493:Q493)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"($G150+(SUM($G495:G495)))*H$9","v":0},{"$f":"($G150+(SUM($G495:H495)))*I$9","v":0},{"$f":"IF(COUNT($H495:I495)>='RFM input'!$AC$7,0,($G150+(SUM($G495:I495)))*J$9)","v":0},{"$f":"IF(COUNT($H495:J495)>='RFM input'!$AC$7,0,($G150+(SUM($G495:J495)))*K$9)","v":0},{"$f":"IF(COUNT($H495:K495)>='RFM input'!$AC$7,0,($G150+(SUM($G495:K495)))*L$9)","v":0},{"$f":"IF(COUNT($H495:L495)>='RFM input'!$AC$7,0,($G150+(SUM($G495:L495)))*M$9)","v":0},{"$f":"IF(COUNT($H495:M495)>='RFM input'!$AC$7,0,($G150+(SUM($G495:M495)))*N$9)","v":0},{"$f":"IF(COUNT($H495:N495)>='RFM input'!$AC$7,0,($G150+(SUM($G495:N495)))*O$9)","v":0},{"$f":"IF(COUNT($H495:O495)>='RFM input'!$AC$7,0,($G150+(SUM($G495:O495)))*P$9)","v":0},{"$f":"IF(COUNT($H495:P495)>='RFM input'!$AC$7,0,($G150+(SUM($G495:P495)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H495:I495)='RFM input'!$AC$7,SUM($G495:I495)*I$7,0)","v":0},{"$f":"IF(COUNT($H495:J495)='RFM input'!$AC$7,SUM($G495:J495)*J$7,0)","v":0},{"$f":"IF(COUNT($H495:K495)='RFM input'!$AC$7,SUM($G495:K495)*K$7,0)","v":0},{"$f":"IF(COUNT($H495:L495)='RFM input'!$AC$7,SUM($G495:L495)*L$7,0)","v":0},{"$f":"IF(COUNT($H495:M495)='RFM input'!$AC$7,SUM($G495:M495)*M$7,0)","v":0},{"$f":"IF(COUNT($H495:N495)='RFM input'!$AC$7,SUM($G495:N495)*N$7,0)","v":0},{"$f":"IF(COUNT($H495:O495)='RFM input'!$AC$7,SUM($G495:O495)*O$7,0)","v":0},{"$f":"IF(COUNT($H495:P495)='RFM input'!$AC$7,SUM($G495:P495)*P$7,0)","v":0},{"$f":"IF(COUNT($H495:Q495)='RFM input'!$AC$7,SUM($G495:Q495)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"($G151+(SUM($G497:G497)))*H$9","v":0},{"$f":"($G151+(SUM($G497:H497)))*I$9","v":0},{"$f":"(IF(COUNT($H497:I497)>='RFM input'!$AC$7,0,$G151+(SUM($G497:I497)))*J$9)","v":0},{"$f":"(IF(COUNT($H497:J497)>='RFM input'!$AC$7,0,$G151+(SUM($G497:J497)))*K$9)","v":0},{"$f":"(IF(COUNT($H497:K497)>='RFM input'!$AC$7,0,$G151+(SUM($G497:K497)))*L$9)","v":0},{"$f":"(IF(COUNT($H497:L497)>='RFM input'!$AC$7,0,$G151+(SUM($G497:L497)))*M$9)","v":0},{"$f":"(IF(COUNT($H497:M497)>='RFM input'!$AC$7,0,$G151+(SUM($G497:M497)))*N$9)","v":0},{"$f":"(IF(COUNT($H497:N497)>='RFM input'!$AC$7,0,$G151+(SUM($G497:N497)))*O$9)","v":0},{"$f":"(IF(COUNT($H497:O497)>='RFM input'!$AC$7,0,$G151+(SUM($G497:O497)))*P$9)","v":0},{"$f":"(IF(COUNT($H497:P497)>='RFM input'!$AC$7,0,$G151+(SUM($G497:P497)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H497:I497)='RFM input'!$AC$7,SUM($G497:I497)*I$7,0)","v":0},{"$f":"IF(COUNT($H497:J497)='RFM input'!$AC$7,SUM($G497:J497)*J$7,0)","v":0},{"$f":"IF(COUNT($H497:K497)='RFM input'!$AC$7,SUM($G497:K497)*K$7,0)","v":0},{"$f":"IF(COUNT($H497:L497)='RFM input'!$AC$7,SUM($G497:L497)*L$7,0)","v":0},{"$f":"IF(COUNT($H497:M497)='RFM input'!$AC$7,SUM($G497:M497)*M$7,0)","v":0},{"$f":"IF(COUNT($H497:N497)='RFM input'!$AC$7,SUM($G497:N497)*N$7,0)","v":0},{"$f":"IF(COUNT($H497:O497)='RFM input'!$AC$7,SUM($G497:O497)*O$7,0)","v":0},{"$f":"IF(COUNT($H497:P497)='RFM input'!$AC$7,SUM($G497:P497)*P$7,0)","v":0},{"$f":"IF(COUNT($H497:Q497)='RFM input'!$AC$7,SUM($G497:Q497)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"($G152+(SUM($G499:G499)))*H$9","v":0},{"$f":"($G152+(SUM($G499:H499)))*I$9","v":0},{"$f":"IF(COUNT($H499:I499)>='RFM input'!$AC$7,0,($G152+(SUM($G499:I499)))*J$9)","v":0},{"$f":"IF(COUNT($H499:J499)>='RFM input'!$AC$7,0,($G152+(SUM($G499:J499)))*K$9)","v":0},{"$f":"IF(COUNT($H499:K499)>='RFM input'!$AC$7,0,($G152+(SUM($G499:K499)))*L$9)","v":0},{"$f":"IF(COUNT($H499:L499)>='RFM input'!$AC$7,0,($G152+(SUM($G499:L499)))*M$9)","v":0},{"$f":"IF(COUNT($H499:M499)>='RFM input'!$AC$7,0,($G152+(SUM($G499:M499)))*N$9)","v":0},{"$f":"IF(COUNT($H499:N499)>='RFM input'!$AC$7,0,($G152+(SUM($G499:N499)))*O$9)","v":0},{"$f":"IF(COUNT($H499:O499)>='RFM input'!$AC$7,0,($G152+(SUM($G499:O499)))*P$9)","v":0},{"$f":"IF(COUNT($H499:P499)>='RFM input'!$AC$7,0,($G152+(SUM($G499:P499)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H499:I499)='RFM input'!$AC$7,SUM($G499:I499)*I$7,0)","v":0},{"$f":"IF(COUNT($H499:J499)='RFM input'!$AC$7,SUM($G499:J499)*J$7,0)","v":0},{"$f":"IF(COUNT($H499:K499)='RFM input'!$AC$7,SUM($G499:K499)*K$7,0)","v":0},{"$f":"IF(COUNT($H499:L499)='RFM input'!$AC$7,SUM($G499:L499)*L$7,0)","v":0},{"$f":"IF(COUNT($H499:M499)='RFM input'!$AC$7,SUM($G499:M499)*M$7,0)","v":0},{"$f":"IF(COUNT($H499:N499)='RFM input'!$AC$7,SUM($G499:N499)*N$7,0)","v":0},{"$f":"IF(COUNT($H499:O499)='RFM input'!$AC$7,SUM($G499:O499)*O$7,0)","v":0},{"$f":"IF(COUNT($H499:P499)='RFM input'!$AC$7,SUM($G499:P499)*P$7,0)","v":0},{"$f":"IF(COUNT($H499:Q499)='RFM input'!$AC$7,SUM($G499:Q499)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"($G153+(SUM($G501:G501)))*H$9","v":0},{"$f":"($G153+(SUM($G501:H501)))*I$9","v":0},{"$f":"IF(COUNT($H501:I501)>='RFM input'!$AC$7,0,($G153+(SUM($G501:I501)))*J$9)","v":0},{"$f":"IF(COUNT($H501:J501)>='RFM input'!$AC$7,0,($G153+(SUM($G501:J501)))*K$9)","v":0},{"$f":"IF(COUNT($H501:K501)>='RFM input'!$AC$7,0,($G153+(SUM($G501:K501)))*L$9)","v":0},{"$f":"IF(COUNT($H501:L501)>='RFM input'!$AC$7,0,($G153+(SUM($G501:L501)))*M$9)","v":0},{"$f":"IF(COUNT($H501:M501)>='RFM input'!$AC$7,0,($G153+(SUM($G501:M501)))*N$9)","v":0},{"$f":"IF(COUNT($H501:N501)>='RFM input'!$AC$7,0,($G153+(SUM($G501:N501)))*O$9)","v":0},{"$f":"IF(COUNT($H501:O501)>='RFM input'!$AC$7,0,($G153+(SUM($G501:O501)))*P$9)","v":0},{"$f":"IF(COUNT($H501:P501)>='RFM input'!$AC$7,0,($G153+(SUM($G501:P501)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H501:I501)='RFM input'!$AC$7,SUM($G501:I501)*I$7,0)","v":0},{"$f":"IF(COUNT($H501:J501)='RFM input'!$AC$7,SUM($G501:J501)*J$7,0)","v":0},{"$f":"IF(COUNT($H501:K501)='RFM input'!$AC$7,SUM($G501:K501)*K$7,0)","v":0},{"$f":"IF(COUNT($H501:L501)='RFM input'!$AC$7,SUM($G501:L501)*L$7,0)","v":0},{"$f":"IF(COUNT($H501:M501)='RFM input'!$AC$7,SUM($G501:M501)*M$7,0)","v":0},{"$f":"IF(COUNT($H501:N501)='RFM input'!$AC$7,SUM($G501:N501)*N$7,0)","v":0},{"$f":"IF(COUNT($H501:O501)='RFM input'!$AC$7,SUM($G501:O501)*O$7,0)","v":0},{"$f":"IF(COUNT($H501:P501)='RFM input'!$AC$7,SUM($G501:P501)*P$7,0)","v":0},{"$f":"IF(COUNT($H501:Q501)='RFM input'!$AC$7,SUM($G501:Q501)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"($G154+(SUM($G503:G503)))*H$9","v":0},{"$f":"($G154+(SUM($G503:H503)))*I$9","v":0},{"$f":"IF(COUNT($H503:I503)>='RFM input'!$AC$7,0,($G154+(SUM($G503:I503)))*J$9)","v":0},{"$f":"IF(COUNT($H503:J503)>='RFM input'!$AC$7,0,($G154+(SUM($G503:J503)))*K$9)","v":0},{"$f":"IF(COUNT($H503:K503)>='RFM input'!$AC$7,0,($G154+(SUM($G503:K503)))*L$9)","v":0},{"$f":"IF(COUNT($H503:L503)>='RFM input'!$AC$7,0,($G154+(SUM($G503:L503)))*M$9)","v":0},{"$f":"IF(COUNT($H503:M503)>='RFM input'!$AC$7,0,($G154+(SUM($G503:M503)))*N$9)","v":0},{"$f":"IF(COUNT($H503:N503)>='RFM input'!$AC$7,0,($G154+(SUM($G503:N503)))*O$9)","v":0},{"$f":"IF(COUNT($H503:O503)>='RFM input'!$AC$7,0,($G154+(SUM($G503:O503)))*P$9)","v":0},{"$f":"IF(COUNT($H503:P503)>='RFM input'!$AC$7,0,($G154+(SUM($G503:P503)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H503:I503)='RFM input'!$AC$7,SUM($G503:I503)*I$7,0)","v":0},{"$f":"IF(COUNT($H503:J503)='RFM input'!$AC$7,SUM($G503:J503)*J$7,0)","v":0},{"$f":"IF(COUNT($H503:K503)='RFM input'!$AC$7,SUM($G503:K503)*K$7,0)","v":0},{"$f":"IF(COUNT($H503:L503)='RFM input'!$AC$7,SUM($G503:L503)*L$7,0)","v":0},{"$f":"IF(COUNT($H503:M503)='RFM input'!$AC$7,SUM($G503:M503)*M$7,0)","v":0},{"$f":"IF(COUNT($H503:N503)='RFM input'!$AC$7,SUM($G503:N503)*N$7,0)","v":0},{"$f":"IF(COUNT($H503:O503)='RFM input'!$AC$7,SUM($G503:O503)*O$7,0)","v":0},{"$f":"IF(COUNT($H503:P503)='RFM input'!$AC$7,SUM($G503:P503)*P$7,0)","v":0},{"$f":"IF(COUNT($H503:Q503)='RFM input'!$AC$7,SUM($G503:Q503)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"($G155+(SUM($G505:G505)))*H$9","v":0},{"$f":"($G155+(SUM($G505:H505)))*I$9","v":0},{"$f":"IF(COUNT($H505:I505)>='RFM input'!$AC$7,0,($G155+(SUM($G505:I505)))*J$9)","v":0},{"$f":"IF(COUNT($H505:J505)>='RFM input'!$AC$7,0,($G155+(SUM($G505:J505)))*K$9)","v":0},{"$f":"IF(COUNT($H505:K505)>='RFM input'!$AC$7,0,($G155+(SUM($G505:K505)))*L$9)","v":0},{"$f":"IF(COUNT($H505:L505)>='RFM input'!$AC$7,0,($G155+(SUM($G505:L505)))*M$9)","v":0},{"$f":"IF(COUNT($H505:M505)>='RFM input'!$AC$7,0,($G155+(SUM($G505:M505)))*N$9)","v":0},{"$f":"IF(COUNT($H505:N505)>='RFM input'!$AC$7,0,($G155+(SUM($G505:N505)))*O$9)","v":0},{"$f":"IF(COUNT($H505:O505)>='RFM input'!$AC$7,0,($G155+(SUM($G505:O505)))*P$9)","v":0},{"$f":"IF(COUNT($H505:P505)>='RFM input'!$AC$7,0,($G155+(SUM($G505:P505)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H505:I505)='RFM input'!$AC$7,SUM($G505:I505)*I$7,0)","v":0},{"$f":"IF(COUNT($H505:J505)='RFM input'!$AC$7,SUM($G505:J505)*J$7,0)","v":0},{"$f":"IF(COUNT($H505:K505)='RFM input'!$AC$7,SUM($G505:K505)*K$7,0)","v":0},{"$f":"IF(COUNT($H505:L505)='RFM input'!$AC$7,SUM($G505:L505)*L$7,0)","v":0},{"$f":"IF(COUNT($H505:M505)='RFM input'!$AC$7,SUM($G505:M505)*M$7,0)","v":0},{"$f":"IF(COUNT($H505:N505)='RFM input'!$AC$7,SUM($G505:N505)*N$7,0)","v":0},{"$f":"IF(COUNT($H505:O505)='RFM input'!$AC$7,SUM($G505:O505)*O$7,0)","v":0},{"$f":"IF(COUNT($H505:P505)='RFM input'!$AC$7,SUM($G505:P505)*P$7,0)","v":0},{"$f":"IF(COUNT($H505:Q505)='RFM input'!$AC$7,SUM($G505:Q505)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"($G156+(SUM($G507:G507)))*H$9","v":0},{"$f":"($G156+(SUM($G507:H507)))*I$9","v":0},{"$f":"IF(COUNT($H507:I507)>='RFM input'!$AC$7,0,($G156+(SUM($G507:I507)))*J$9)","v":0},{"$f":"IF(COUNT($H507:J507)>='RFM input'!$AC$7,0,($G156+(SUM($G507:J507)))*K$9)","v":0},{"$f":"IF(COUNT($H507:K507)>='RFM input'!$AC$7,0,($G156+(SUM($G507:K507)))*L$9)","v":0},{"$f":"IF(COUNT($H507:L507)>='RFM input'!$AC$7,0,($G156+(SUM($G507:L507)))*M$9)","v":0},{"$f":"IF(COUNT($H507:M507)>='RFM input'!$AC$7,0,($G156+(SUM($G507:M507)))*N$9)","v":0},{"$f":"IF(COUNT($H507:N507)>='RFM input'!$AC$7,0,($G156+(SUM($G507:N507)))*O$9)","v":0},{"$f":"IF(COUNT($H507:O507)>='RFM input'!$AC$7,0,($G156+(SUM($G507:O507)))*P$9)","v":0},{"$f":"IF(COUNT($H507:P507)>='RFM input'!$AC$7,0,($G156+(SUM($G507:P507)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H507:I507)='RFM input'!$AC$7,SUM($G507:I507)*I$7,0)","v":0},{"$f":"IF(COUNT($H507:J507)='RFM input'!$AC$7,SUM($G507:J507)*J$7,0)","v":0},{"$f":"IF(COUNT($H507:K507)='RFM input'!$AC$7,SUM($G507:K507)*K$7,0)","v":0},{"$f":"IF(COUNT($H507:L507)='RFM input'!$AC$7,SUM($G507:L507)*L$7,0)","v":0},{"$f":"IF(COUNT($H507:M507)='RFM input'!$AC$7,SUM($G507:M507)*M$7,0)","v":0},{"$f":"IF(COUNT($H507:N507)='RFM input'!$AC$7,SUM($G507:N507)*N$7,0)","v":0},{"$f":"IF(COUNT($H507:O507)='RFM input'!$AC$7,SUM($G507:O507)*O$7,0)","v":0},{"$f":"IF(COUNT($H507:P507)='RFM input'!$AC$7,SUM($G507:P507)*P$7,0)","v":0},{"$f":"IF(COUNT($H507:Q507)='RFM input'!$AC$7,SUM($G507:Q507)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"($G157+(SUM($G509:G509)))*H$9","v":0},{"$f":"($G157+(SUM($G509:H509)))*I$9","v":0},{"$f":"IF(COUNT($H509:I509)>='RFM input'!$AC$7,0,($G157+(SUM($G509:I509)))*J$9)","v":0},{"$f":"IF(COUNT($H509:J509)>='RFM input'!$AC$7,0,($G157+(SUM($G509:J509)))*K$9)","v":0},{"$f":"IF(COUNT($H509:K509)>='RFM input'!$AC$7,0,($G157+(SUM($G509:K509)))*L$9)","v":0},{"$f":"IF(COUNT($H509:L509)>='RFM input'!$AC$7,0,($G157+(SUM($G509:L509)))*M$9)","v":0},{"$f":"IF(COUNT($H509:M509)>='RFM input'!$AC$7,0,($G157+(SUM($G509:M509)))*N$9)","v":0},{"$f":"IF(COUNT($H509:N509)>='RFM input'!$AC$7,0,($G157+(SUM($G509:N509)))*O$9)","v":0},{"$f":"IF(COUNT($H509:O509)>='RFM input'!$AC$7,0,($G157+(SUM($G509:O509)))*P$9)","v":0},{"$f":"IF(COUNT($H509:P509)>='RFM input'!$AC$7,0,($G157+(SUM($G509:P509)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H509:I509)='RFM input'!$AC$7,SUM($G509:I509)*I$7,0)","v":0},{"$f":"IF(COUNT($H509:J509)='RFM input'!$AC$7,SUM($G509:J509)*J$7,0)","v":0},{"$f":"IF(COUNT($H509:K509)='RFM input'!$AC$7,SUM($G509:K509)*K$7,0)","v":0},{"$f":"IF(COUNT($H509:L509)='RFM input'!$AC$7,SUM($G509:L509)*L$7,0)","v":0},{"$f":"IF(COUNT($H509:M509)='RFM input'!$AC$7,SUM($G509:M509)*M$7,0)","v":0},{"$f":"IF(COUNT($H509:N509)='RFM input'!$AC$7,SUM($G509:N509)*N$7,0)","v":0},{"$f":"IF(COUNT($H509:O509)='RFM input'!$AC$7,SUM($G509:O509)*O$7,0)","v":0},{"$f":"IF(COUNT($H509:P509)='RFM input'!$AC$7,SUM($G509:P509)*P$7,0)","v":0},{"$f":"IF(COUNT($H509:Q509)='RFM input'!$AC$7,SUM($G509:Q509)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"($G158+(SUM($G511:G511)))*H$9","v":0},{"$f":"($G158+(SUM($G511:H511)))*I$9","v":0},{"$f":"IF(COUNT($H511:I511)>='RFM input'!$AC$7,0,($G158+(SUM($G511:I511)))*J$9)","v":0},{"$f":"IF(COUNT($H511:J511)>='RFM input'!$AC$7,0,($G158+(SUM($G511:J511)))*K$9)","v":0},{"$f":"IF(COUNT($H511:K511)>='RFM input'!$AC$7,0,($G158+(SUM($G511:K511)))*L$9)","v":0},{"$f":"IF(COUNT($H511:L511)>='RFM input'!$AC$7,0,($G158+(SUM($G511:L511)))*M$9)","v":0},{"$f":"IF(COUNT($H511:M511)>='RFM input'!$AC$7,0,($G158+(SUM($G511:M511)))*N$9)","v":0},{"$f":"IF(COUNT($H511:N511)>='RFM input'!$AC$7,0,($G158+(SUM($G511:N511)))*O$9)","v":0},{"$f":"IF(COUNT($H511:O511)>='RFM input'!$AC$7,0,($G158+(SUM($G511:O511)))*P$9)","v":0},{"$f":"IF(COUNT($H511:P511)>='RFM input'!$AC$7,0,($G158+(SUM($G511:P511)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H511:I511)='RFM input'!$AC$7,SUM($G511:I511)*I$7,0)","v":0},{"$f":"IF(COUNT($H511:J511)='RFM input'!$AC$7,SUM($G511:J511)*J$7,0)","v":0},{"$f":"IF(COUNT($H511:K511)='RFM input'!$AC$7,SUM($G511:K511)*K$7,0)","v":0},{"$f":"IF(COUNT($H511:L511)='RFM input'!$AC$7,SUM($G511:L511)*L$7,0)","v":0},{"$f":"IF(COUNT($H511:M511)='RFM input'!$AC$7,SUM($G511:M511)*M$7,0)","v":0},{"$f":"IF(COUNT($H511:N511)='RFM input'!$AC$7,SUM($G511:N511)*N$7,0)","v":0},{"$f":"IF(COUNT($H511:O511)='RFM input'!$AC$7,SUM($G511:O511)*O$7,0)","v":0},{"$f":"IF(COUNT($H511:P511)='RFM input'!$AC$7,SUM($G511:P511)*P$7,0)","v":0},{"$f":"IF(COUNT($H511:Q511)='RFM input'!$AC$7,SUM($G511:Q511)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"($G159+(SUM($G513:G513)))*H$9","v":0},{"$f":"($G159+(SUM($G513:H513)))*I$9","v":0},{"$f":"IF(COUNT($H513:I513)>='RFM input'!$AC$7,0,($G159+(SUM($G513:I513)))*J$9)","v":0},{"$f":"IF(COUNT($H513:J513)>='RFM input'!$AC$7,0,($G159+(SUM($G513:J513)))*K$9)","v":0},{"$f":"IF(COUNT($H513:K513)>='RFM input'!$AC$7,0,($G159+(SUM($G513:K513)))*L$9)","v":0},{"$f":"IF(COUNT($H513:L513)>='RFM input'!$AC$7,0,($G159+(SUM($G513:L513)))*M$9)","v":0},{"$f":"IF(COUNT($H513:M513)>='RFM input'!$AC$7,0,($G159+(SUM($G513:M513)))*N$9)","v":0},{"$f":"IF(COUNT($H513:N513)>='RFM input'!$AC$7,0,($G159+(SUM($G513:N513)))*O$9)","v":0},{"$f":"IF(COUNT($H513:O513)>='RFM input'!$AC$7,0,($G159+(SUM($G513:O513)))*P$9)","v":0},{"$f":"IF(COUNT($H513:P513)>='RFM input'!$AC$7,0,($G159+(SUM($G513:P513)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H513:I513)='RFM input'!$AC$7,SUM($G513:I513)*I$7,0)","v":0},{"$f":"IF(COUNT($H513:J513)='RFM input'!$AC$7,SUM($G513:J513)*J$7,0)","v":0},{"$f":"IF(COUNT($H513:K513)='RFM input'!$AC$7,SUM($G513:K513)*K$7,0)","v":0},{"$f":"IF(COUNT($H513:L513)='RFM input'!$AC$7,SUM($G513:L513)*L$7,0)","v":0},{"$f":"IF(COUNT($H513:M513)='RFM input'!$AC$7,SUM($G513:M513)*M$7,0)","v":0},{"$f":"IF(COUNT($H513:N513)='RFM input'!$AC$7,SUM($G513:N513)*N$7,0)","v":0},{"$f":"IF(COUNT($H513:O513)='RFM input'!$AC$7,SUM($G513:O513)*O$7,0)","v":0},{"$f":"IF(COUNT($H513:P513)='RFM input'!$AC$7,SUM($G513:P513)*P$7,0)","v":0},{"$f":"IF(COUNT($H513:Q513)='RFM input'!$AC$7,SUM($G513:Q513)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"($G160+(SUM($G515:G515)))*H$9","v":0},{"$f":"($G160+(SUM($G515:H515)))*I$9","v":0},{"$f":"IF(COUNT($H515:I515)>='RFM input'!$AC$7,0,($G160+(SUM($G515:I515)))*J$9)","v":0},{"$f":"IF(COUNT($H515:J515)>='RFM input'!$AC$7,0,($G160+(SUM($G515:J515)))*K$9)","v":0},{"$f":"IF(COUNT($H515:K515)>='RFM input'!$AC$7,0,($G160+(SUM($G515:K515)))*L$9)","v":0},{"$f":"IF(COUNT($H515:L515)>='RFM input'!$AC$7,0,($G160+(SUM($G515:L515)))*M$9)","v":0},{"$f":"IF(COUNT($H515:M515)>='RFM input'!$AC$7,0,($G160+(SUM($G515:M515)))*N$9)","v":0},{"$f":"IF(COUNT($H515:N515)>='RFM input'!$AC$7,0,($G160+(SUM($G515:N515)))*O$9)","v":0},{"$f":"IF(COUNT($H515:O515)>='RFM input'!$AC$7,0,($G160+(SUM($G515:O515)))*P$9)","v":0},{"$f":"IF(COUNT($H515:P515)>='RFM input'!$AC$7,0,($G160+(SUM($G515:P515)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H515:I515)='RFM input'!$AC$7,SUM($G515:I515)*I$7,0)","v":0},{"$f":"IF(COUNT($H515:J515)='RFM input'!$AC$7,SUM($G515:J515)*J$7,0)","v":0},{"$f":"IF(COUNT($H515:K515)='RFM input'!$AC$7,SUM($G515:K515)*K$7,0)","v":0},{"$f":"IF(COUNT($H515:L515)='RFM input'!$AC$7,SUM($G515:L515)*L$7,0)","v":0},{"$f":"IF(COUNT($H515:M515)='RFM input'!$AC$7,SUM($G515:M515)*M$7,0)","v":0},{"$f":"IF(COUNT($H515:N515)='RFM input'!$AC$7,SUM($G515:N515)*N$7,0)","v":0},{"$f":"IF(COUNT($H515:O515)='RFM input'!$AC$7,SUM($G515:O515)*O$7,0)","v":0},{"$f":"IF(COUNT($H515:P515)='RFM input'!$AC$7,SUM($G515:P515)*P$7,0)","v":0},{"$f":"IF(COUNT($H515:Q515)='RFM input'!$AC$7,SUM($G515:Q515)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"($G161+(SUM($G517:G517)))*H$9","v":0},{"$f":"($G161+(SUM($G517:H517)))*I$9","v":0},{"$f":"IF(COUNT($H517:I517)>='RFM input'!$AC$7,0,($G161+(SUM($G517:I517)))*J$9)","v":0},{"$f":"IF(COUNT($H517:J517)>='RFM input'!$AC$7,0,($G161+(SUM($G517:J517)))*K$9)","v":0},{"$f":"IF(COUNT($H517:K517)>='RFM input'!$AC$7,0,($G161+(SUM($G517:K517)))*L$9)","v":0},{"$f":"IF(COUNT($H517:L517)>='RFM input'!$AC$7,0,($G161+(SUM($G517:L517)))*M$9)","v":0},{"$f":"IF(COUNT($H517:M517)>='RFM input'!$AC$7,0,($G161+(SUM($G517:M517)))*N$9)","v":0},{"$f":"IF(COUNT($H517:N517)>='RFM input'!$AC$7,0,($G161+(SUM($G517:N517)))*O$9)","v":0},{"$f":"IF(COUNT($H517:O517)>='RFM input'!$AC$7,0,($G161+(SUM($G517:O517)))*P$9)","v":0},{"$f":"IF(COUNT($H517:P517)>='RFM input'!$AC$7,0,($G161+(SUM($G517:P517)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H517:I517)='RFM input'!$AC$7,SUM($G517:I517)*I$7,0)","v":0},{"$f":"IF(COUNT($H517:J517)='RFM input'!$AC$7,SUM($G517:J517)*J$7,0)","v":0},{"$f":"IF(COUNT($H517:K517)='RFM input'!$AC$7,SUM($G517:K517)*K$7,0)","v":0},{"$f":"IF(COUNT($H517:L517)='RFM input'!$AC$7,SUM($G517:L517)*L$7,0)","v":0},{"$f":"IF(COUNT($H517:M517)='RFM input'!$AC$7,SUM($G517:M517)*M$7,0)","v":0},{"$f":"IF(COUNT($H517:N517)='RFM input'!$AC$7,SUM($G517:N517)*N$7,0)","v":0},{"$f":"IF(COUNT($H517:O517)='RFM input'!$AC$7,SUM($G517:O517)*O$7,0)","v":0},{"$f":"IF(COUNT($H517:P517)='RFM input'!$AC$7,SUM($G517:P517)*P$7,0)","v":0},{"$f":"IF(COUNT($H517:Q517)='RFM input'!$AC$7,SUM($G517:Q517)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"($G162+(SUM($G519:G519)))*H$9","v":0},{"$f":"($G162+(SUM($G519:H519)))*I$9","v":0},{"$f":"IF(COUNT($H519:I519)>='RFM input'!$AC$7,0,($G162+(SUM($G519:I519)))*J$9)","v":0},{"$f":"IF(COUNT($H519:J519)>='RFM input'!$AC$7,0,($G162+(SUM($G519:J519)))*K$9)","v":0},{"$f":"IF(COUNT($H519:K519)>='RFM input'!$AC$7,0,($G162+(SUM($G519:K519)))*L$9)","v":0},{"$f":"IF(COUNT($H519:L519)>='RFM input'!$AC$7,0,($G162+(SUM($G519:L519)))*M$9)","v":0},{"$f":"IF(COUNT($H519:M519)>='RFM input'!$AC$7,0,($G162+(SUM($G519:M519)))*N$9)","v":0},{"$f":"IF(COUNT($H519:N519)>='RFM input'!$AC$7,0,($G162+(SUM($G519:N519)))*O$9)","v":0},{"$f":"IF(COUNT($H519:O519)>='RFM input'!$AC$7,0,($G162+(SUM($G519:O519)))*P$9)","v":0},{"$f":"IF(COUNT($H519:P519)>='RFM input'!$AC$7,0,($G162+(SUM($G519:P519)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H519:I519)='RFM input'!$AC$7,SUM($G519:I519)*I$7,0)","v":0},{"$f":"IF(COUNT($H519:J519)='RFM input'!$AC$7,SUM($G519:J519)*J$7,0)","v":0},{"$f":"IF(COUNT($H519:K519)='RFM input'!$AC$7,SUM($G519:K519)*K$7,0)","v":0},{"$f":"IF(COUNT($H519:L519)='RFM input'!$AC$7,SUM($G519:L519)*L$7,0)","v":0},{"$f":"IF(COUNT($H519:M519)='RFM input'!$AC$7,SUM($G519:M519)*M$7,0)","v":0},{"$f":"IF(COUNT($H519:N519)='RFM input'!$AC$7,SUM($G519:N519)*N$7,0)","v":0},{"$f":"IF(COUNT($H519:O519)='RFM input'!$AC$7,SUM($G519:O519)*O$7,0)","v":0},{"$f":"IF(COUNT($H519:P519)='RFM input'!$AC$7,SUM($G519:P519)*P$7,0)","v":0},{"$f":"IF(COUNT($H519:Q519)='RFM input'!$AC$7,SUM($G519:Q519)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"($G163+(SUM($G521:G521)))*H$9","v":0},{"$f":"($G163+(SUM($G521:H521)))*I$9","v":0},{"$f":"IF(COUNT($H521:I521)>='RFM input'!$AC$7,0,($G163+(SUM($G521:I521)))*J$9)","v":0},{"$f":"IF(COUNT($H521:J521)>='RFM input'!$AC$7,0,($G163+(SUM($G521:J521)))*K$9)","v":0},{"$f":"IF(COUNT($H521:K521)>='RFM input'!$AC$7,0,($G163+(SUM($G521:K521)))*L$9)","v":0},{"$f":"IF(COUNT($H521:L521)>='RFM input'!$AC$7,0,($G163+(SUM($G521:L521)))*M$9)","v":0},{"$f":"IF(COUNT($H521:M521)>='RFM input'!$AC$7,0,($G163+(SUM($G521:M521)))*N$9)","v":0},{"$f":"IF(COUNT($H521:N521)>='RFM input'!$AC$7,0,($G163+(SUM($G521:N521)))*O$9)","v":0},{"$f":"IF(COUNT($H521:O521)>='RFM input'!$AC$7,0,($G163+(SUM($G521:O521)))*P$9)","v":0},{"$f":"IF(COUNT($H521:P521)>='RFM input'!$AC$7,0,($G163+(SUM($G521:P521)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H521:I521)='RFM input'!$AC$7,SUM($G521:I521)*I$7,0)","v":0},{"$f":"IF(COUNT($H521:J521)='RFM input'!$AC$7,SUM($G521:J521)*J$7,0)","v":0},{"$f":"IF(COUNT($H521:K521)='RFM input'!$AC$7,SUM($G521:K521)*K$7,0)","v":0},{"$f":"IF(COUNT($H521:L521)='RFM input'!$AC$7,SUM($G521:L521)*L$7,0)","v":0},{"$f":"IF(COUNT($H521:M521)='RFM input'!$AC$7,SUM($G521:M521)*M$7,0)","v":0},{"$f":"IF(COUNT($H521:N521)='RFM input'!$AC$7,SUM($G521:N521)*N$7,0)","v":0},{"$f":"IF(COUNT($H521:O521)='RFM input'!$AC$7,SUM($G521:O521)*O$7,0)","v":0},{"$f":"IF(COUNT($H521:P521)='RFM input'!$AC$7,SUM($G521:P521)*P$7,0)","v":0},{"$f":"IF(COUNT($H521:Q521)='RFM input'!$AC$7,SUM($G521:Q521)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"($G164+(SUM($G523:G523)))*H$9","v":0},{"$f":"($G164+(SUM($G523:H523)))*I$9","v":0},{"$f":"IF(COUNT($H523:I523)>='RFM input'!$AC$7,0,($G164+(SUM($G523:I523)))*J$9)","v":0},{"$f":"IF(COUNT($H523:J523)>='RFM input'!$AC$7,0,($G164+(SUM($G523:J523)))*K$9)","v":0},{"$f":"IF(COUNT($H523:K523)>='RFM input'!$AC$7,0,($G164+(SUM($G523:K523)))*L$9)","v":0},{"$f":"IF(COUNT($H523:L523)>='RFM input'!$AC$7,0,($G164+(SUM($G523:L523)))*M$9)","v":0},{"$f":"IF(COUNT($H523:M523)>='RFM input'!$AC$7,0,($G164+(SUM($G523:M523)))*N$9)","v":0},{"$f":"IF(COUNT($H523:N523)>='RFM input'!$AC$7,0,($G164+(SUM($G523:N523)))*O$9)","v":0},{"$f":"IF(COUNT($H523:O523)>='RFM input'!$AC$7,0,($G164+(SUM($G523:O523)))*P$9)","v":0},{"$f":"IF(COUNT($H523:P523)>='RFM input'!$AC$7,0,($G164+(SUM($G523:P523)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H523:I523)='RFM input'!$AC$7,SUM($G523:I523)*I$7,0)","v":0},{"$f":"IF(COUNT($H523:J523)='RFM input'!$AC$7,SUM($G523:J523)*J$7,0)","v":0},{"$f":"IF(COUNT($H523:K523)='RFM input'!$AC$7,SUM($G523:K523)*K$7,0)","v":0},{"$f":"IF(COUNT($H523:L523)='RFM input'!$AC$7,SUM($G523:L523)*L$7,0)","v":0},{"$f":"IF(COUNT($H523:M523)='RFM input'!$AC$7,SUM($G523:M523)*M$7,0)","v":0},{"$f":"IF(COUNT($H523:N523)='RFM input'!$AC$7,SUM($G523:N523)*N$7,0)","v":0},{"$f":"IF(COUNT($H523:O523)='RFM input'!$AC$7,SUM($G523:O523)*O$7,0)","v":0},{"$f":"IF(COUNT($H523:P523)='RFM input'!$AC$7,SUM($G523:P523)*P$7,0)","v":0},{"$f":"IF(COUNT($H523:Q523)='RFM input'!$AC$7,SUM($G523:Q523)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"($G165+(SUM($G525:G525)))*H$9","v":0},{"$f":"($G165+(SUM($G525:H525)))*I$9","v":0},{"$f":"IF(COUNT($H525:I525)>='RFM input'!$AC$7,0,($G165+(SUM($G525:I525)))*J$9)","v":0},{"$f":"IF(COUNT($H525:J525)>='RFM input'!$AC$7,0,($G165+(SUM($G525:J525)))*K$9)","v":0},{"$f":"IF(COUNT($H525:K525)>='RFM input'!$AC$7,0,($G165+(SUM($G525:K525)))*L$9)","v":0},{"$f":"IF(COUNT($H525:L525)>='RFM input'!$AC$7,0,($G165+(SUM($G525:L525)))*M$9)","v":0},{"$f":"IF(COUNT($H525:M525)>='RFM input'!$AC$7,0,($G165+(SUM($G525:M525)))*N$9)","v":0},{"$f":"IF(COUNT($H525:N525)>='RFM input'!$AC$7,0,($G165+(SUM($G525:N525)))*O$9)","v":0},{"$f":"IF(COUNT($H525:O525)>='RFM input'!$AC$7,0,($G165+(SUM($G525:O525)))*P$9)","v":0},{"$f":"IF(COUNT($H525:P525)>='RFM input'!$AC$7,0,($G165+(SUM($G525:P525)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H525:I525)='RFM input'!$AC$7,SUM($G525:I525)*I$7,0)","v":0},{"$f":"IF(COUNT($H525:J525)='RFM input'!$AC$7,SUM($G525:J525)*J$7,0)","v":0},{"$f":"IF(COUNT($H525:K525)='RFM input'!$AC$7,SUM($G525:K525)*K$7,0)","v":0},{"$f":"IF(COUNT($H525:L525)='RFM input'!$AC$7,SUM($G525:L525)*L$7,0)","v":0},{"$f":"IF(COUNT($H525:M525)='RFM input'!$AC$7,SUM($G525:M525)*M$7,0)","v":0},{"$f":"IF(COUNT($H525:N525)='RFM input'!$AC$7,SUM($G525:N525)*N$7,0)","v":0},{"$f":"IF(COUNT($H525:O525)='RFM input'!$AC$7,SUM($G525:O525)*O$7,0)","v":0},{"$f":"IF(COUNT($H525:P525)='RFM input'!$AC$7,SUM($G525:P525)*P$7,0)","v":0},{"$f":"IF(COUNT($H525:Q525)='RFM input'!$AC$7,SUM($G525:Q525)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"($G166+(SUM($G527:G527)))*H$9","v":0},{"$f":"($G166+(SUM($G527:H527)))*I$9","v":0},{"$f":"IF(COUNT($H527:I527)>='RFM input'!$AC$7,0,($G166+(SUM($G527:I527)))*J$9)","v":0},{"$f":"IF(COUNT($H527:J527)>='RFM input'!$AC$7,0,($G166+(SUM($G527:J527)))*K$9)","v":0},{"$f":"IF(COUNT($H527:K527)>='RFM input'!$AC$7,0,($G166+(SUM($G527:K527)))*L$9)","v":0},{"$f":"IF(COUNT($H527:L527)>='RFM input'!$AC$7,0,($G166+(SUM($G527:L527)))*M$9)","v":0},{"$f":"IF(COUNT($H527:M527)>='RFM input'!$AC$7,0,($G166+(SUM($G527:M527)))*N$9)","v":0},{"$f":"IF(COUNT($H527:N527)>='RFM input'!$AC$7,0,($G166+(SUM($G527:N527)))*O$9)","v":0},{"$f":"IF(COUNT($H527:O527)>='RFM input'!$AC$7,0,($G166+(SUM($G527:O527)))*P$9)","v":0},{"$f":"IF(COUNT($H527:P527)>='RFM input'!$AC$7,0,($G166+(SUM($G527:P527)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H527:I527)='RFM input'!$AC$7,SUM($G527:I527)*I$7,0)","v":0},{"$f":"IF(COUNT($H527:J527)='RFM input'!$AC$7,SUM($G527:J527)*J$7,0)","v":0},{"$f":"IF(COUNT($H527:K527)='RFM input'!$AC$7,SUM($G527:K527)*K$7,0)","v":0},{"$f":"IF(COUNT($H527:L527)='RFM input'!$AC$7,SUM($G527:L527)*L$7,0)","v":0},{"$f":"IF(COUNT($H527:M527)='RFM input'!$AC$7,SUM($G527:M527)*M$7,0)","v":0},{"$f":"IF(COUNT($H527:N527)='RFM input'!$AC$7,SUM($G527:N527)*N$7,0)","v":0},{"$f":"IF(COUNT($H527:O527)='RFM input'!$AC$7,SUM($G527:O527)*O$7,0)","v":0},{"$f":"IF(COUNT($H527:P527)='RFM input'!$AC$7,SUM($G527:P527)*P$7,0)","v":0},{"$f":"IF(COUNT($H527:Q527)='RFM input'!$AC$7,SUM($G527:Q527)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"($G167+(SUM($G529:G529)))*H$9","v":0},{"$f":"($G167+(SUM($G529:H529)))*I$9","v":0},{"$f":"IF(COUNT($H529:I529)>='RFM input'!$AC$7,0,($G167+(SUM($G529:I529)))*J$9)","v":0},{"$f":"IF(COUNT($H529:J529)>='RFM input'!$AC$7,0,($G167+(SUM($G529:J529)))*K$9)","v":0},{"$f":"IF(COUNT($H529:K529)>='RFM input'!$AC$7,0,($G167+(SUM($G529:K529)))*L$9)","v":0},{"$f":"IF(COUNT($H529:L529)>='RFM input'!$AC$7,0,($G167+(SUM($G529:L529)))*M$9)","v":0},{"$f":"IF(COUNT($H529:M529)>='RFM input'!$AC$7,0,($G167+(SUM($G529:M529)))*N$9)","v":0},{"$f":"IF(COUNT($H529:N529)>='RFM input'!$AC$7,0,($G167+(SUM($G529:N529)))*O$9)","v":0},{"$f":"IF(COUNT($H529:O529)>='RFM input'!$AC$7,0,($G167+(SUM($G529:O529)))*P$9)","v":0},{"$f":"IF(COUNT($H529:P529)>='RFM input'!$AC$7,0,($G167+(SUM($G529:P529)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H529:I529)='RFM input'!$AC$7,SUM($G529:I529)*I$7,0)","v":0},{"$f":"IF(COUNT($H529:J529)='RFM input'!$AC$7,SUM($G529:J529)*J$7,0)","v":0},{"$f":"IF(COUNT($H529:K529)='RFM input'!$AC$7,SUM($G529:K529)*K$7,0)","v":0},{"$f":"IF(COUNT($H529:L529)='RFM input'!$AC$7,SUM($G529:L529)*L$7,0)","v":0},{"$f":"IF(COUNT($H529:M529)='RFM input'!$AC$7,SUM($G529:M529)*M$7,0)","v":0},{"$f":"IF(COUNT($H529:N529)='RFM input'!$AC$7,SUM($G529:N529)*N$7,0)","v":0},{"$f":"IF(COUNT($H529:O529)='RFM input'!$AC$7,SUM($G529:O529)*O$7,0)","v":0},{"$f":"IF(COUNT($H529:P529)='RFM input'!$AC$7,SUM($G529:P529)*P$7,0)","v":0},{"$f":"IF(COUNT($H529:Q529)='RFM input'!$AC$7,SUM($G529:Q529)*Q$7,0)","v":0}]
[null,"Total Return at End of Regulatory Period (indexed)",null,null,null,null,null,null,{"$f":"IF(COUNT($H430:I430)='RFM input'!$AC$7,SUM($G430:I430)*I$7, 0)","v":0},{"$f":"IF(COUNT($H430:J430)='RFM input'!$AC$7,SUM($G430:J430)*J$7, 0)","v":3.5214258474578726},{"$f":"IF(COUNT($H430:K430)='RFM input'!$AC$7,SUM($G430:K430)*K$7, 0)","v":0},{"$f":"IF(COUNT($H430:L430)='RFM input'!$AC$7,SUM($G430:L430)*L$7, 0)","v":0},{"$f":"IF(COUNT($H430:M430)='RFM input'!$AC$7,SUM($G430:M430)*M$7, 0)","v":0},{"$f":"IF(COUNT($H430:N430)='RFM input'!$AC$7,SUM($G430:N430)*N$7, 0)","v":0},{"$f":"IF(COUNT($H430:O430)='RFM input'!$AC$7,SUM($G430:O430)*O$7, 0)","v":0},{"$f":"IF(COUNT($H430:P430)='RFM input'!$AC$7,SUM($G430:P430)*P$7, 0)","v":0},{"$f":"IF(COUNT($H430:Q430)='RFM input'!$AC$7,SUM($G430:Q430)*Q$7, 0)","v":0}]
[]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Group 3 Asset Roll in",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"insert by AST"]
[]
[null,"Nominal Forecast Group 3 Asset Roll in ",null,null,null,null,{"$f":"SUM(G537:G556)","v":144.4075011554221}]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"'RFM input'!U7","v":25.771455647060201}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"'RFM input'!U8","v":64.375625203636218}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,{"$f":"'RFM input'!U9","v":45.30347231135184}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,{"$f":"'RFM input'!U10","v":0.10072710800212542}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,{"$f":"'RFM input'!U11","v":3.9728244901911793}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,{"$f":"'RFM input'!U12","v":4.2610261549478956}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,{"$f":"'RFM input'!U13","v":0.62237024023260301}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,{"$f":"'RFM input'!U14","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,{"$f":"'RFM input'!U15","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,{"$f":"'RFM input'!U16","v":0}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,{"$f":"'RFM input'!U17","v":0}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,{"$f":"'RFM input'!U18","v":0}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,{"$f":"'RFM input'!U19","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,{"$f":"'RFM input'!U20","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,{"$f":"'RFM input'!U21","v":0}]
[null,null,{"$f":"Asset16","v":0}]
[null,null,{"$f":"Asset17","v":0}]
[null,null,{"$f":"Asset18","v":0}]
[null,null,{"$f":"Asset19","v":0}]
[null,null,{"$f":"Asset20","v":0}]
[null,null,{"$f":"Asset21","v":0}]
[null,null,{"$f":"Asset22","v":0}]
[null,null,{"$f":"Asset23","v":0}]
[null,null,{"$f":"Asset24","v":0}]
[null,null,{"$f":"Asset25","v":0}]
[null,null,{"$f":"Asset26","v":0}]
[null,null,{"$f":"Asset27","v":0}]
[null,null,{"$f":"Asset28","v":0}]
[null,null,{"$f":"Asset29","v":0}]
[null,null,{"$f":"Asset30","v":0}]
[null,null,{"$f":"Asset31","v":0}]
[null,null,{"$f":"Asset32","v":0}]
[null,null,{"$f":"Asset33","v":0}]
[null,null,{"$f":"Asset34","v":0}]
[null,null,{"$f":"Asset35","v":0}]
[null,null,{"$f":"Asset36","v":0}]
[null,null,{"$f":"Asset37","v":0}]
[null,null,{"$f":"Asset38","v":0}]
[null,null,{"$f":"Asset39","v":0}]
[null,null,{"$f":"Asset40","v":0}]
[null,null,{"$f":"Asset41","v":0}]
[null,null,{"$f":"Asset42","v":0}]
[null,null,{"$f":"Asset43","v":0}]
[null,null,{"$f":"Asset44","v":0}]
[null,null,{"$f":"Asset45","v":0}]
[null,null,{"$f":"Asset46","v":0}]
[null,null,{"$f":"Asset47","v":0}]
[null,null,{"$f":"Asset48","v":0}]
[null,null,{"$f":"Asset49","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[]
[null,"Nominal Actual Group 3 Asset Roll in",null,null,null,null,{"$f":"SUM(G589:G608)","v":144.5796934402224}]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"'RFM input'!V7","v":25.801917933809822}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"'RFM input'!V8","v":64.455035043619333}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,{"$f":"'RFM input'!V9","v":45.354417822658682}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,{"$f":"'RFM input'!V10","v":0.10082534870465434}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,{"$f":"'RFM input'!V11","v":3.9777804257033784}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,{"$f":"'RFM input'!V12","v":4.2665843748716812}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,{"$f":"'RFM input'!V13","v":0.62313249085487088}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,{"$f":"'RFM input'!V14","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,{"$f":"'RFM input'!V15","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,{"$f":"'RFM input'!V16","v":0}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,{"$f":"'RFM input'!V17","v":0}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,{"$f":"'RFM input'!V18","v":0}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,{"$f":"'RFM input'!V19","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,{"$f":"'RFM input'!V20","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,{"$f":"'RFM input'!V21","v":0}]
[null,null,{"$f":"Asset16","v":0}]
[null,null,{"$f":"Asset17","v":0}]
[null,null,{"$f":"Asset18","v":0}]
[null,null,{"$f":"Asset19","v":0}]
[null,null,{"$f":"Asset20","v":0}]
[null,null,{"$f":"Asset21","v":0}]
[null,null,{"$f":"Asset22","v":0}]
[null,null,{"$f":"Asset23","v":0}]
[null,null,{"$f":"Asset24","v":0}]
[null,null,{"$f":"Asset25","v":0}]
[null,null,{"$f":"Asset26","v":0}]
[null,null,{"$f":"Asset27","v":0}]
[null,null,{"$f":"Asset28","v":0}]
[null,null,{"$f":"Asset29","v":0}]
[null,null,{"$f":"Asset30","v":0}]
[null,null,{"$f":"Asset31","v":0}]
[null,null,{"$f":"Asset32","v":0}]
[null,null,{"$f":"Asset33","v":0}]
[null,null,{"$f":"Asset34","v":0}]
[null,null,{"$f":"Asset35","v":0}]
[null,null,{"$f":"Asset36","v":0}]
[null,null,{"$f":"Asset37","v":0}]
[null,null,{"$f":"Asset38","v":0}]
[null,null,{"$f":"Asset39","v":0}]
[null,null,{"$f":"Asset40","v":0}]
[null,null,{"$f":"Asset41","v":0}]
[null,null,{"$f":"Asset42","v":0}]
[null,null,{"$f":"Asset43","v":0}]
[null,null,{"$f":"Asset44","v":0}]
[null,null,{"$f":"Asset45","v":0}]
[null,null,{"$f":"Asset46","v":0}]
[null,null,{"$f":"Asset47","v":0}]
[null,null,{"$f":"Asset48","v":0}]
[null,null,{"$f":"Asset49","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[]
[null,"Nominal Difference Between Actual and Forecast Assets Group 3 assets",null,null,null,null,{"$f":"SUM(G641:G660)","v":0.17219228480035972}]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"G589-G537","v":3.046228674962137E-2}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"G590-G538","v":7.9409839983114239E-2}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,5.0945511306842661E-2]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,9.8240702528923363E-5]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,4.9559355121990833E-3]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,5.5582199237855789E-3]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,7.6225062226786822E-4]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,0]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,0]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,0]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,0]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,0]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,0]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,0]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,0]
[null,null,{"$f":"Asset16","v":0},null,null,null,0]
[null,null,{"$f":"Asset17","v":0},null,null,null,0]
[null,null,{"$f":"Asset18","v":0},null,null,null,0]
[null,null,{"$f":"Asset19","v":0},null,null,null,0]
[null,null,{"$f":"Asset20","v":0},null,null,null,0]
[null,null,{"$f":"Asset21","v":0},null,null,null,0]
[null,null,{"$f":"Asset22","v":0},null,null,null,0]
[null,null,{"$f":"Asset23","v":0},null,null,null,0]
[null,null,{"$f":"Asset24","v":0},null,null,null,0]
[null,null,{"$f":"Asset25","v":0},null,null,null,0]
[null,null,{"$f":"Asset26","v":0},null,null,null,0]
[null,null,{"$f":"Asset27","v":0},null,null,null,0]
[null,null,{"$f":"Asset28","v":0},null,null,null,0]
[null,null,{"$f":"Asset29","v":0},null,null,null,0]
[null,null,{"$f":"Asset30","v":0},null,null,null,0]
[null,null,{"$f":"Asset31","v":0},null,null,null,0]
[null,null,{"$f":"Asset32","v":0},null,null,null,0]
[null,null,{"$f":"Asset33","v":0},null,null,null,0]
[null,null,{"$f":"Asset34","v":0},null,null,null,0]
[null,null,{"$f":"Asset35","v":0},null,null,null,0]
[null,null,{"$f":"Asset36","v":0},null,null,null,0]
[null,null,{"$f":"Asset37","v":0},null,null,null,0]
[null,null,{"$f":"Asset38","v":0},null,null,null,0]
[null,null,{"$f":"Asset39","v":0},null,null,null,0]
[null,null,{"$f":"Asset40","v":0},null,null,null,0]
[null,null,{"$f":"Asset41","v":0},null,null,null,0]
[null,null,{"$f":"Asset42","v":0},null,null,null,0]
[null,null,{"$f":"Asset43","v":0},null,null,null,0]
[null,null,{"$f":"Asset44","v":0},null,null,null,0]
[null,null,{"$f":"Asset45","v":0},null,null,null,0]
[null,null,{"$f":"Asset46","v":0},null,null,null,0]
[null,null,{"$f":"Asset47","v":0},null,null,null,0]
[null,null,{"$f":"Asset48","v":0},null,null,null,0]
[null,null,{"$f":"Asset49","v":0},null,null,null,0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0]
[]
[null,"Compounded Return on Difference - Group 3 Assets",null,null,null,null,null,{"$f":"SUM(H693,H695,H697,H699,H701,H703,H705,H707,H709,H711,H713,H715,H717,H719,H721,H723,H725,H727,H729,H731,H733,H735,H737,H739,H741,H743,H745,H747,H749,H751,H753,H755,H757,H759,H761,H763,H765,H767,H769,H771,H773,H775,H777,H779,H781,H783,H785,H787,H789,H791)","v":1.303438265865531E-2},{"$f":"SUM(I693,I695,I697,I699,I701,I703,I705,I707,I709,I711,I713,I715,I717,I719,I721,I723,I725,I727,I729,I731,I733,I735,I737,I739,I741,I743,I745,I747,I749,I751,I753,I755,I757,I759,I761,I763,I765,I767,I769,I771,I773,I775,I777,I779,I781,I783,I785,I787,I789,I791)","v":1.4306944807366174E-2},1.5500903373084674E-2,0,0,0,0,0,0,0]
[null,null,"Secondary",null,null,null,null,{"$f":"($G641+(SUM($G693:G693)))*H$8","v":2.3058936851473887E-3},{"$f":"($G641+(SUM($G693:H693)))*I$8","v":2.5310208046678078E-3},{"$f":"IF(COUNT($H693:I693)>='RFM input'!$AC$7,0,($G641+(SUM($G693:I693)))*J$8)","v":2.7422422786046452E-3},{"$f":"IF(COUNT($H693:J693)>='RFM input'!$AC$7,0,($G641+(SUM($G693:J693)))*K$8)","v":0},{"$f":"IF(COUNT($H693:K693)>='RFM input'!$AC$7,0,($G641+(SUM($G693:K693)))*L$8)","v":0},{"$f":"IF(COUNT($H693:L693)>='RFM input'!$AC$7,0,($G641+(SUM($G693:L693)))*M$8)","v":0},{"$f":"IF(COUNT($H693:M693)>='RFM input'!$AC$7,0,($G641+(SUM($G693:M693)))*N$8)","v":0},{"$f":"IF(COUNT($H693:N693)>='RFM input'!$AC$7,0,($G641+(SUM($G693:N693)))*O$8)","v":0},{"$f":"IF(COUNT($H693:O693)>='RFM input'!$AC$7,0,($G641+(SUM($G693:O693)))*P$8)","v":0},{"$f":"IF(COUNT($H693:P693)>='RFM input'!$AC$7,0,($G641+(SUM($G693:P693)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H693:I693)='RFM input'!$AC$7,SUM($G693:I693),0)","v":0},{"$f":"IF(COUNT($H693:J693)='RFM input'!$AC$7,SUM($G693:J693),0)","v":7.5791567684198417E-3},{"$f":"IF(COUNT($H693:K693)='RFM input'!$AC$7,SUM($G693:K693),0)","v":0},{"$f":"IF(COUNT($H693:L693)='RFM input'!$AC$7,SUM($G693:L693),0)","v":0},{"$f":"IF(COUNT($H693:M693)='RFM input'!$AC$7,SUM($G693:M693),0)","v":0},{"$f":"IF(COUNT($H693:N693)='RFM input'!$AC$7,SUM($G693:N693),0)","v":0},{"$f":"IF(COUNT($H693:O693)='RFM input'!$AC$7,SUM($G693:O693),0)","v":0},{"$f":"IF(COUNT($H693:P693)='RFM input'!$AC$7,SUM($G693:P693),0)","v":0},{"$f":"IF(COUNT($H693:Q693)='RFM input'!$AC$7,SUM($G693:Q693),0)","v":0}]
[null,null,"Switchgear",null,null,null,null,{"$f":"($G642+(SUM($G695:G695)))*H$8","v":6.011060497876238E-3},{"$f":"($G642+(SUM($G695:H695)))*I$8","v":6.5979274223430338E-3},{"$f":"IF(COUNT($H695:I695)>='RFM input'!$AC$7,0,($G642+(SUM($G695:I695)))*J$8)","v":7.1485447671334815E-3},{"$f":"IF(COUNT($H695:J695)>='RFM input'!$AC$7,0,($G642+(SUM($G695:J695)))*K$8)","v":0},{"$f":"IF(COUNT($H695:K695)>='RFM input'!$AC$7,0,($G642+(SUM($G695:K695)))*L$8)","v":0},{"$f":"IF(COUNT($H695:L695)>='RFM input'!$AC$7,0,($G642+(SUM($G695:L695)))*M$8)","v":0},{"$f":"IF(COUNT($H695:M695)>='RFM input'!$AC$7,0,($G642+(SUM($G695:M695)))*N$8)","v":0},{"$f":"IF(COUNT($H695:N695)>='RFM input'!$AC$7,0,($G642+(SUM($G695:N695)))*O$8)","v":0},{"$f":"IF(COUNT($H695:O695)>='RFM input'!$AC$7,0,($G642+(SUM($G695:O695)))*P$8)","v":0},{"$f":"IF(COUNT($H695:P695)>='RFM input'!$AC$7,0,($G642+(SUM($G695:P695)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H695:I695)='RFM input'!$AC$7,SUM($G695:I695),0)","v":0},{"$f":"IF(COUNT($H695:J695)='RFM input'!$AC$7,SUM($G695:J695),0)","v":1.9757532687352752E-2},{"$f":"IF(COUNT($H695:K695)='RFM input'!$AC$7,SUM($G695:K695),0)","v":0},{"$f":"IF(COUNT($H695:L695)='RFM input'!$AC$7,SUM($G695:L695),0)","v":0},{"$f":"IF(COUNT($H695:M695)='RFM input'!$AC$7,SUM($G695:M695),0)","v":0},{"$f":"IF(COUNT($H695:N695)='RFM input'!$AC$7,SUM($G695:N695),0)","v":0},{"$f":"IF(COUNT($H695:O695)='RFM input'!$AC$7,SUM($G695:O695),0)","v":0},{"$f":"IF(COUNT($H695:P695)='RFM input'!$AC$7,SUM($G695:P695),0)","v":0},{"$f":"IF(COUNT($H695:Q695)='RFM input'!$AC$7,SUM($G695:Q695),0)","v":0}]
[null,null,"Transformers",null,null,null,null,{"$f":"($G643+(SUM($G697:G697)))*H$8","v":3.856405586836436E-3},{"$f":"($G643+(SUM($G697:H697)))*I$8","v":4.2329110116350842E-3},{"$f":"IF(COUNT($H697:I697)>='RFM input'!$AC$7,0,($G643+(SUM($G697:I697)))*J$8)","v":4.5861604599494281E-3},{"$f":"IF(COUNT($H697:J697)>='RFM input'!$AC$7,0,($G643+(SUM($G697:J697)))*K$8)","v":0},{"$f":"IF(COUNT($H697:K697)>='RFM input'!$AC$7,0,($G643+(SUM($G697:K697)))*L$8)","v":0},{"$f":"IF(COUNT($H697:L697)>='RFM input'!$AC$7,0,($G643+(SUM($G697:L697)))*M$8)","v":0},{"$f":"IF(COUNT($H697:M697)>='RFM input'!$AC$7,0,($G643+(SUM($G697:M697)))*N$8)","v":0},{"$f":"IF(COUNT($H697:N697)>='RFM input'!$AC$7,0,($G643+(SUM($G697:N697)))*O$8)","v":0},{"$f":"IF(COUNT($H697:O697)>='RFM input'!$AC$7,0,($G643+(SUM($G697:O697)))*P$8)","v":0},{"$f":"IF(COUNT($H697:P697)>='RFM input'!$AC$7,0,($G643+(SUM($G697:P697)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H697:I697)='RFM input'!$AC$7,SUM($G697:I697),0)","v":0},{"$f":"IF(COUNT($H697:J697)='RFM input'!$AC$7,SUM($G697:J697),0)","v":1.2675477058420948E-2},{"$f":"IF(COUNT($H697:K697)='RFM input'!$AC$7,SUM($G697:K697),0)","v":0},{"$f":"IF(COUNT($H697:L697)='RFM input'!$AC$7,SUM($G697:L697),0)","v":0},{"$f":"IF(COUNT($H697:M697)='RFM input'!$AC$7,SUM($G697:M697),0)","v":0},{"$f":"IF(COUNT($H697:N697)='RFM input'!$AC$7,SUM($G697:N697),0)","v":0},{"$f":"IF(COUNT($H697:O697)='RFM input'!$AC$7,SUM($G697:O697),0)","v":0},{"$f":"IF(COUNT($H697:P697)='RFM input'!$AC$7,SUM($G697:P697),0)","v":0},{"$f":"IF(COUNT($H697:Q697)='RFM input'!$AC$7,SUM($G697:Q697),0)","v":0}]
[null,null,"Reactive",null,null,null,null,{"$f":"($G644+(SUM($G699:G699)))*H$8","v":7.436494096711343E-6},{"$f":"($G644+(SUM($G699:H699)))*I$8","v":8.1625277842602206E-6},{"$f":"IF(COUNT($H699:I699)>='RFM input'!$AC$7,0,($G644+(SUM($G699:I699)))*J$8)","v":8.8437158434267696E-6},{"$f":"IF(COUNT($H699:J699)>='RFM input'!$AC$7,0,($G644+(SUM($G699:J699)))*K$8)","v":0},{"$f":"IF(COUNT($H699:K699)>='RFM input'!$AC$7,0,($G644+(SUM($G699:K699)))*L$8)","v":0},{"$f":"IF(COUNT($H699:L699)>='RFM input'!$AC$7,0,($G644+(SUM($G699:L699)))*M$8)","v":0},{"$f":"IF(COUNT($H699:M699)>='RFM input'!$AC$7,0,($G644+(SUM($G699:M699)))*N$8)","v":0},{"$f":"IF(COUNT($H699:N699)>='RFM input'!$AC$7,0,($G644+(SUM($G699:N699)))*O$8)","v":0},{"$f":"IF(COUNT($H699:O699)>='RFM input'!$AC$7,0,($G644+(SUM($G699:O699)))*P$8)","v":0},{"$f":"IF(COUNT($H699:P699)>='RFM input'!$AC$7,0,($G644+(SUM($G699:P699)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H699:I699)='RFM input'!$AC$7,SUM($G699:I699),0)","v":0},{"$f":"IF(COUNT($H699:J699)='RFM input'!$AC$7,SUM($G699:J699),0)","v":2.4442737724398335E-5},{"$f":"IF(COUNT($H699:K699)='RFM input'!$AC$7,SUM($G699:K699),0)","v":0},{"$f":"IF(COUNT($H699:L699)='RFM input'!$AC$7,SUM($G699:L699),0)","v":0},{"$f":"IF(COUNT($H699:M699)='RFM input'!$AC$7,SUM($G699:M699),0)","v":0},{"$f":"IF(COUNT($H699:N699)='RFM input'!$AC$7,SUM($G699:N699),0)","v":0},{"$f":"IF(COUNT($H699:O699)='RFM input'!$AC$7,SUM($G699:O699),0)","v":0},{"$f":"IF(COUNT($H699:P699)='RFM input'!$AC$7,SUM($G699:P699),0)","v":0},{"$f":"IF(COUNT($H699:Q699)='RFM input'!$AC$7,SUM($G699:Q699),0)","v":0}]
[null,null,"Towers and Conductor",null,null,null,null,{"$f":"($G645+(SUM($G701:G701)))*H$8","v":3.751478178741653E-4},{"$f":"($G645+(SUM($G701:H701)))*I$8","v":4.1177394169608097E-4},{"$f":"IF(COUNT($H701:I701)>='RFM input'!$AC$7,0,($G645+(SUM($G701:I701)))*J$8)","v":4.4613774413240374E-4},{"$f":"IF(COUNT($H701:J701)>='RFM input'!$AC$7,0,($G645+(SUM($G701:J701)))*K$8)","v":0},{"$f":"IF(COUNT($H701:K701)>='RFM input'!$AC$7,0,($G645+(SUM($G701:K701)))*L$8)","v":0},{"$f":"IF(COUNT($H701:L701)>='RFM input'!$AC$7,0,($G645+(SUM($G701:L701)))*M$8)","v":0},{"$f":"IF(COUNT($H701:M701)>='RFM input'!$AC$7,0,($G645+(SUM($G701:M701)))*N$8)","v":0},{"$f":"IF(COUNT($H701:N701)>='RFM input'!$AC$7,0,($G645+(SUM($G701:N701)))*O$8)","v":0},{"$f":"IF(COUNT($H701:O701)>='RFM input'!$AC$7,0,($G645+(SUM($G701:O701)))*P$8)","v":0},{"$f":"IF(COUNT($H701:P701)>='RFM input'!$AC$7,0,($G645+(SUM($G701:P701)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H701:I701)='RFM input'!$AC$7,SUM($G701:I701),0)","v":0},{"$f":"IF(COUNT($H701:J701)='RFM input'!$AC$7,SUM($G701:J701),0)","v":1.23305950370265E-3},{"$f":"IF(COUNT($H701:K701)='RFM input'!$AC$7,SUM($G701:K701),0)","v":0},{"$f":"IF(COUNT($H701:L701)='RFM input'!$AC$7,SUM($G701:L701),0)","v":0},{"$f":"IF(COUNT($H701:M701)='RFM input'!$AC$7,SUM($G701:M701),0)","v":0},{"$f":"IF(COUNT($H701:N701)='RFM input'!$AC$7,SUM($G701:N701),0)","v":0},{"$f":"IF(COUNT($H701:O701)='RFM input'!$AC$7,SUM($G701:O701),0)","v":0},{"$f":"IF(COUNT($H701:P701)='RFM input'!$AC$7,SUM($G701:P701),0)","v":0},{"$f":"IF(COUNT($H701:Q701)='RFM input'!$AC$7,SUM($G701:Q701),0)","v":0}]
[null,null,"Establishment",null,null,null,null,{"$f":"($G646+(SUM($G703:G703)))*H$8","v":4.2073874257246536E-4},{"$f":"($G646+(SUM($G703:H703)))*I$8","v":4.6181596213210345E-4},{"$f":"IF(COUNT($H703:I703)>='RFM input'!$AC$7,0,($G646+(SUM($G703:I703)))*J$8)","v":5.0035592514987247E-4},{"$f":"IF(COUNT($H703:J703)>='RFM input'!$AC$7,0,($G646+(SUM($G703:J703)))*K$8)","v":0},{"$f":"IF(COUNT($H703:K703)>='RFM input'!$AC$7,0,($G646+(SUM($G703:K703)))*L$8)","v":0},{"$f":"IF(COUNT($H703:L703)>='RFM input'!$AC$7,0,($G646+(SUM($G703:L703)))*M$8)","v":0},{"$f":"IF(COUNT($H703:M703)>='RFM input'!$AC$7,0,($G646+(SUM($G703:M703)))*N$8)","v":0},{"$f":"IF(COUNT($H703:N703)>='RFM input'!$AC$7,0,($G646+(SUM($G703:N703)))*O$8)","v":0},{"$f":"IF(COUNT($H703:O703)>='RFM input'!$AC$7,0,($G646+(SUM($G703:O703)))*P$8)","v":0},{"$f":"IF(COUNT($H703:P703)>='RFM input'!$AC$7,0,($G646+(SUM($G703:P703)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H703:I703)='RFM input'!$AC$7,SUM($G703:I703),0)","v":0},{"$f":"IF(COUNT($H703:J703)='RFM input'!$AC$7,SUM($G703:J703),0)","v":1.3829106298544414E-3},{"$f":"IF(COUNT($H703:K703)='RFM input'!$AC$7,SUM($G703:K703),0)","v":0},{"$f":"IF(COUNT($H703:L703)='RFM input'!$AC$7,SUM($G703:L703),0)","v":0},{"$f":"IF(COUNT($H703:M703)='RFM input'!$AC$7,SUM($G703:M703),0)","v":0},{"$f":"IF(COUNT($H703:N703)='RFM input'!$AC$7,SUM($G703:N703),0)","v":0},{"$f":"IF(COUNT($H703:O703)='RFM input'!$AC$7,SUM($G703:O703),0)","v":0},{"$f":"IF(COUNT($H703:P703)='RFM input'!$AC$7,SUM($G703:P703),0)","v":0},{"$f":"IF(COUNT($H703:Q703)='RFM input'!$AC$7,SUM($G703:Q703),0)","v":0}]
[null,null,"Communications",null,null,null,null,{"$f":"($G647+(SUM($G705:G705)))*H$8","v":5.769983425190467E-5},{"$f":"($G647+(SUM($G705:H705)))*I$8","v":6.3333137107802228E-5},{"$f":"IF(COUNT($H705:I705)>='RFM input'!$AC$7,0,($G647+(SUM($G705:I705)))*J$8)","v":6.8618482271414779E-5},{"$f":"IF(COUNT($H705:J705)>='RFM input'!$AC$7,0,($G647+(SUM($G705:J705)))*K$8)","v":0},{"$f":"IF(COUNT($H705:K705)>='RFM input'!$AC$7,0,($G647+(SUM($G705:K705)))*L$8)","v":0},{"$f":"IF(COUNT($H705:L705)>='RFM input'!$AC$7,0,($G647+(SUM($G705:L705)))*M$8)","v":0},{"$f":"IF(COUNT($H705:M705)>='RFM input'!$AC$7,0,($G647+(SUM($G705:M705)))*N$8)","v":0},{"$f":"IF(COUNT($H705:N705)>='RFM input'!$AC$7,0,($G647+(SUM($G705:N705)))*O$8)","v":0},{"$f":"IF(COUNT($H705:O705)>='RFM input'!$AC$7,0,($G647+(SUM($G705:O705)))*P$8)","v":0},{"$f":"IF(COUNT($H705:P705)>='RFM input'!$AC$7,0,($G647+(SUM($G705:P705)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H705:I705)='RFM input'!$AC$7,SUM($G705:I705),0)","v":0},{"$f":"IF(COUNT($H705:J705)='RFM input'!$AC$7,SUM($G705:J705),0)","v":1.8965145363112167E-4},{"$f":"IF(COUNT($H705:K705)='RFM input'!$AC$7,SUM($G705:K705),0)","v":0},{"$f":"IF(COUNT($H705:L705)='RFM input'!$AC$7,SUM($G705:L705),0)","v":0},{"$f":"IF(COUNT($H705:M705)='RFM input'!$AC$7,SUM($G705:M705),0)","v":0},{"$f":"IF(COUNT($H705:N705)='RFM input'!$AC$7,SUM($G705:N705),0)","v":0},{"$f":"IF(COUNT($H705:O705)='RFM input'!$AC$7,SUM($G705:O705),0)","v":0},{"$f":"IF(COUNT($H705:P705)='RFM input'!$AC$7,SUM($G705:P705),0)","v":0},{"$f":"IF(COUNT($H705:Q705)='RFM input'!$AC$7,SUM($G705:Q705),0)","v":0}]
[null,null,"Inventory",null,null,null,null,{"$f":"($G648+(SUM($G707:G707)))*H$8","v":0},{"$f":"($G648+(SUM($G707:H707)))*I$8","v":0},{"$f":"IF(COUNT($H707:I707)>='RFM input'!$AC$7,0,($G648+(SUM($G707:I707)))*J$8)","v":0},{"$f":"IF(COUNT($H707:J707)>='RFM input'!$AC$7,0,($G648+(SUM($G707:J707)))*K$8)","v":0},{"$f":"IF(COUNT($H707:K707)>='RFM input'!$AC$7,0,($G648+(SUM($G707:K707)))*L$8)","v":0},{"$f":"IF(COUNT($H707:L707)>='RFM input'!$AC$7,0,($G648+(SUM($G707:L707)))*M$8)","v":0},{"$f":"IF(COUNT($H707:M707)>='RFM input'!$AC$7,0,($G648+(SUM($G707:M707)))*N$8)","v":0},{"$f":"IF(COUNT($H707:N707)>='RFM input'!$AC$7,0,($G648+(SUM($G707:N707)))*O$8)","v":0},{"$f":"IF(COUNT($H707:O707)>='RFM input'!$AC$7,0,($G648+(SUM($G707:O707)))*P$8)","v":0},{"$f":"IF(COUNT($H707:P707)>='RFM input'!$AC$7,0,($G648+(SUM($G707:P707)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H707:I707)='RFM input'!$AC$7,SUM($G707:I707),0)","v":0},{"$f":"IF(COUNT($H707:J707)='RFM input'!$AC$7,SUM($G707:J707),0)","v":0},{"$f":"IF(COUNT($H707:K707)='RFM input'!$AC$7,SUM($G707:K707),0)","v":0},{"$f":"IF(COUNT($H707:L707)='RFM input'!$AC$7,SUM($G707:L707),0)","v":0},{"$f":"IF(COUNT($H707:M707)='RFM input'!$AC$7,SUM($G707:M707),0)","v":0},{"$f":"IF(COUNT($H707:N707)='RFM input'!$AC$7,SUM($G707:N707),0)","v":0},{"$f":"IF(COUNT($H707:O707)='RFM input'!$AC$7,SUM($G707:O707),0)","v":0},{"$f":"IF(COUNT($H707:P707)='RFM input'!$AC$7,SUM($G707:P707),0)","v":0},{"$f":"IF(COUNT($H707:Q707)='RFM input'!$AC$7,SUM($G707:Q707),0)","v":0}]
[null,null,"IT",null,null,null,null,{"$f":"($G649+(SUM($G709:G709)))*H$8","v":0},{"$f":"($G649+(SUM($G709:H709)))*I$8","v":0},{"$f":"IF(COUNT($H709:I709)>='RFM input'!$AC$7,0,($G649+(SUM($G709:I709)))*J$8)","v":0},{"$f":"IF(COUNT($H709:J709)>='RFM input'!$AC$7,0,($G649+(SUM($G709:J709)))*K$8)","v":0},{"$f":"IF(COUNT($H709:K709)>='RFM input'!$AC$7,0,($G649+(SUM($G709:K709)))*L$8)","v":0},{"$f":"IF(COUNT($H709:L709)>='RFM input'!$AC$7,0,($G649+(SUM($G709:L709)))*M$8)","v":0},{"$f":"IF(COUNT($H709:M709)>='RFM input'!$AC$7,0,($G649+(SUM($G709:M709)))*N$8)","v":0},{"$f":"IF(COUNT($H709:N709)>='RFM input'!$AC$7,0,($G649+(SUM($G709:N709)))*O$8)","v":0},{"$f":"IF(COUNT($H709:O709)>='RFM input'!$AC$7,0,($G649+(SUM($G709:O709)))*P$8)","v":0},{"$f":"IF(COUNT($H709:P709)>='RFM input'!$AC$7,0,($G649+(SUM($G709:P709)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H709:I709)='RFM input'!$AC$7,SUM($G709:I709),0)","v":0},{"$f":"IF(COUNT($H709:J709)='RFM input'!$AC$7,SUM($G709:J709),0)","v":0},{"$f":"IF(COUNT($H709:K709)='RFM input'!$AC$7,SUM($G709:K709),0)","v":0},{"$f":"IF(COUNT($H709:L709)='RFM input'!$AC$7,SUM($G709:L709),0)","v":0},{"$f":"IF(COUNT($H709:M709)='RFM input'!$AC$7,SUM($G709:M709),0)","v":0},{"$f":"IF(COUNT($H709:N709)='RFM input'!$AC$7,SUM($G709:N709),0)","v":0},{"$f":"IF(COUNT($H709:O709)='RFM input'!$AC$7,SUM($G709:O709),0)","v":0},{"$f":"IF(COUNT($H709:P709)='RFM input'!$AC$7,SUM($G709:P709),0)","v":0},{"$f":"IF(COUNT($H709:Q709)='RFM input'!$AC$7,SUM($G709:Q709),0)","v":0}]
[null,null,"Vehicles",null,null,null,null,{"$f":"($G650+(SUM($G711:G711)))*H$8","v":0},{"$f":"($G650+(SUM($G711:H711)))*I$8","v":0},{"$f":"IF(COUNT($H711:I711)>='RFM input'!$AC$7,0,($G650+(SUM($G711:I711)))*J$8)","v":0},{"$f":"IF(COUNT($H711:J711)>='RFM input'!$AC$7,0,($G650+(SUM($G711:J711)))*K$8)","v":0},{"$f":"IF(COUNT($H711:K711)>='RFM input'!$AC$7,0,($G650+(SUM($G711:K711)))*L$8)","v":0},{"$f":"IF(COUNT($H711:L711)>='RFM input'!$AC$7,0,($G650+(SUM($G711:L711)))*M$8)","v":0},{"$f":"IF(COUNT($H711:M711)>='RFM input'!$AC$7,0,($G650+(SUM($G711:M711)))*N$8)","v":0},{"$f":"IF(COUNT($H711:N711)>='RFM input'!$AC$7,0,($G650+(SUM($G711:N711)))*O$8)","v":0},{"$f":"IF(COUNT($H711:O711)>='RFM input'!$AC$7,0,($G650+(SUM($G711:O711)))*P$8)","v":0},{"$f":"IF(COUNT($H711:P711)>='RFM input'!$AC$7,0,($G650+(SUM($G711:P711)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H711:I711)='RFM input'!$AC$7,SUM($G711:I711),0)","v":0},{"$f":"IF(COUNT($H711:J711)='RFM input'!$AC$7,SUM($G711:J711),0)","v":0},{"$f":"IF(COUNT($H711:K711)='RFM input'!$AC$7,SUM($G711:K711),0)","v":0},{"$f":"IF(COUNT($H711:L711)='RFM input'!$AC$7,SUM($G711:L711),0)","v":0},{"$f":"IF(COUNT($H711:M711)='RFM input'!$AC$7,SUM($G711:M711),0)","v":0},{"$f":"IF(COUNT($H711:N711)='RFM input'!$AC$7,SUM($G711:N711),0)","v":0},{"$f":"IF(COUNT($H711:O711)='RFM input'!$AC$7,SUM($G711:O711),0)","v":0},{"$f":"IF(COUNT($H711:P711)='RFM input'!$AC$7,SUM($G711:P711),0)","v":0},{"$f":"IF(COUNT($H711:Q711)='RFM input'!$AC$7,SUM($G711:Q711),0)","v":0}]
[null,null,"other",null,null,null,null,{"$f":"($G651+(SUM($G713:G713)))*H$8","v":0},{"$f":"($G651+(SUM($G713:H713)))*I$8","v":0},{"$f":"IF(COUNT($H713:I713)>='RFM input'!$AC$7,0,($G651+(SUM($G713:I713)))*J$8)","v":0},{"$f":"IF(COUNT($H713:J713)>='RFM input'!$AC$7,0,($G651+(SUM($G713:J713)))*K$8)","v":0},{"$f":"IF(COUNT($H713:K713)>='RFM input'!$AC$7,0,($G651+(SUM($G713:K713)))*L$8)","v":0},{"$f":"IF(COUNT($H713:L713)>='RFM input'!$AC$7,0,($G651+(SUM($G713:L713)))*M$8)","v":0},{"$f":"IF(COUNT($H713:M713)>='RFM input'!$AC$7,0,($G651+(SUM($G713:M713)))*N$8)","v":0},{"$f":"IF(COUNT($H713:N713)>='RFM input'!$AC$7,0,($G651+(SUM($G713:N713)))*O$8)","v":0},{"$f":"IF(COUNT($H713:O713)>='RFM input'!$AC$7,0,($G651+(SUM($G713:O713)))*P$8)","v":0},{"$f":"IF(COUNT($H713:P713)>='RFM input'!$AC$7,0,($G651+(SUM($G713:P713)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H713:I713)='RFM input'!$AC$7,SUM($G713:I713),0)","v":0},{"$f":"IF(COUNT($H713:J713)='RFM input'!$AC$7,SUM($G713:J713),0)","v":0},{"$f":"IF(COUNT($H713:K713)='RFM input'!$AC$7,SUM($G713:K713),0)","v":0},{"$f":"IF(COUNT($H713:L713)='RFM input'!$AC$7,SUM($G713:L713),0)","v":0},{"$f":"IF(COUNT($H713:M713)='RFM input'!$AC$7,SUM($G713:M713),0)","v":0},{"$f":"IF(COUNT($H713:N713)='RFM input'!$AC$7,SUM($G713:N713),0)","v":0},{"$f":"IF(COUNT($H713:O713)='RFM input'!$AC$7,SUM($G713:O713),0)","v":0},{"$f":"IF(COUNT($H713:P713)='RFM input'!$AC$7,SUM($G713:P713),0)","v":0},{"$f":"IF(COUNT($H713:Q713)='RFM input'!$AC$7,SUM($G713:Q713),0)","v":0}]
[null,null,"premises",null,null,null,null,{"$f":"($G652+(SUM($G715:G715)))*H$8","v":0},{"$f":"($G652+(SUM($G715:H715)))*I$8","v":0},{"$f":"IF(COUNT($H715:I715)>='RFM input'!$AC$7,0,($G652+(SUM($G715:I715)))*J$8)","v":0},{"$f":"IF(COUNT($H715:J715)>='RFM input'!$AC$7,0,($G652+(SUM($G715:J715)))*K$8)","v":0},{"$f":"IF(COUNT($H715:K715)>='RFM input'!$AC$7,0,($G652+(SUM($G715:K715)))*L$8)","v":0},{"$f":"IF(COUNT($H715:L715)>='RFM input'!$AC$7,0,($G652+(SUM($G715:L715)))*M$8)","v":0},{"$f":"IF(COUNT($H715:M715)>='RFM input'!$AC$7,0,($G652+(SUM($G715:M715)))*N$8)","v":0},{"$f":"IF(COUNT($H715:N715)>='RFM input'!$AC$7,0,($G652+(SUM($G715:N715)))*O$8)","v":0},{"$f":"IF(COUNT($H715:O715)>='RFM input'!$AC$7,0,($G652+(SUM($G715:O715)))*P$8)","v":0},{"$f":"IF(COUNT($H715:P715)>='RFM input'!$AC$7,0,($G652+(SUM($G715:P715)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H715:I715)='RFM input'!$AC$7,SUM($G715:I715),0)","v":0},{"$f":"IF(COUNT($H715:J715)='RFM input'!$AC$7,SUM($G715:J715),0)","v":0},{"$f":"IF(COUNT($H715:K715)='RFM input'!$AC$7,SUM($G715:K715),0)","v":0},{"$f":"IF(COUNT($H715:L715)='RFM input'!$AC$7,SUM($G715:L715),0)","v":0},{"$f":"IF(COUNT($H715:M715)='RFM input'!$AC$7,SUM($G715:M715),0)","v":0},{"$f":"IF(COUNT($H715:N715)='RFM input'!$AC$7,SUM($G715:N715),0)","v":0},{"$f":"IF(COUNT($H715:O715)='RFM input'!$AC$7,SUM($G715:O715),0)","v":0},{"$f":"IF(COUNT($H715:P715)='RFM input'!$AC$7,SUM($G715:P715),0)","v":0},{"$f":"IF(COUNT($H715:Q715)='RFM input'!$AC$7,SUM($G715:Q715),0)","v":0}]
[null,null,"Land",null,null,null,null,{"$f":"($G653+(SUM($G717:G717)))*H$8","v":0},{"$f":"($G653+(SUM($G717:H717)))*I$8","v":0},{"$f":"IF(COUNT($H717:I717)>='RFM input'!$AC$7,0,($G653+(SUM($G717:I717)))*J$8)","v":0},{"$f":"IF(COUNT($H717:J717)>='RFM input'!$AC$7,0,($G653+(SUM($G717:J717)))*K$8)","v":0},{"$f":"IF(COUNT($H717:K717)>='RFM input'!$AC$7,0,($G653+(SUM($G717:K717)))*L$8)","v":0},{"$f":"IF(COUNT($H717:L717)>='RFM input'!$AC$7,0,($G653+(SUM($G717:L717)))*M$8)","v":0},{"$f":"IF(COUNT($H717:M717)>='RFM input'!$AC$7,0,($G653+(SUM($G717:M717)))*N$8)","v":0},{"$f":"IF(COUNT($H717:N717)>='RFM input'!$AC$7,0,($G653+(SUM($G717:N717)))*O$8)","v":0},{"$f":"IF(COUNT($H717:O717)>='RFM input'!$AC$7,0,($G653+(SUM($G717:O717)))*P$8)","v":0},{"$f":"IF(COUNT($H717:P717)>='RFM input'!$AC$7,0,($G653+(SUM($G717:P717)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H717:I717)='RFM input'!$AC$7,SUM($G717:I717),0)","v":0},{"$f":"IF(COUNT($H717:J717)='RFM input'!$AC$7,SUM($G717:J717),0)","v":0},{"$f":"IF(COUNT($H717:K717)='RFM input'!$AC$7,SUM($G717:K717),0)","v":0},{"$f":"IF(COUNT($H717:L717)='RFM input'!$AC$7,SUM($G717:L717),0)","v":0},{"$f":"IF(COUNT($H717:M717)='RFM input'!$AC$7,SUM($G717:M717),0)","v":0},{"$f":"IF(COUNT($H717:N717)='RFM input'!$AC$7,SUM($G717:N717),0)","v":0},{"$f":"IF(COUNT($H717:O717)='RFM input'!$AC$7,SUM($G717:O717),0)","v":0},{"$f":"IF(COUNT($H717:P717)='RFM input'!$AC$7,SUM($G717:P717),0)","v":0},{"$f":"IF(COUNT($H717:Q717)='RFM input'!$AC$7,SUM($G717:Q717),0)","v":0}]
[null,null,"Easements",null,null,null,null,{"$f":"($G654+(SUM($G719:G719)))*H$8","v":0},{"$f":"($G654+(SUM($G719:H719)))*I$8","v":0},{"$f":"IF(COUNT($H719:I719)>='RFM input'!$AC$7,0,($G654+(SUM($G719:I719)))*J$8)","v":0},{"$f":"IF(COUNT($H719:J719)>='RFM input'!$AC$7,0,($G654+(SUM($G719:J719)))*K$8)","v":0},{"$f":"IF(COUNT($H719:K719)>='RFM input'!$AC$7,0,($G654+(SUM($G719:K719)))*L$8)","v":0},{"$f":"IF(COUNT($H719:L719)>='RFM input'!$AC$7,0,($G654+(SUM($G719:L719)))*M$8)","v":0},{"$f":"IF(COUNT($H719:M719)>='RFM input'!$AC$7,0,($G654+(SUM($G719:M719)))*N$8)","v":0},{"$f":"IF(COUNT($H719:N719)>='RFM input'!$AC$7,0,($G654+(SUM($G719:N719)))*O$8)","v":0},{"$f":"IF(COUNT($H719:O719)>='RFM input'!$AC$7,0,($G654+(SUM($G719:O719)))*P$8)","v":0},{"$f":"IF(COUNT($H719:P719)>='RFM input'!$AC$7,0,($G654+(SUM($G719:P719)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H719:I719)='RFM input'!$AC$7,SUM($G719:I719),0)","v":0},{"$f":"IF(COUNT($H719:J719)='RFM input'!$AC$7,SUM($G719:J719),0)","v":0},{"$f":"IF(COUNT($H719:K719)='RFM input'!$AC$7,SUM($G719:K719),0)","v":0},{"$f":"IF(COUNT($H719:L719)='RFM input'!$AC$7,SUM($G719:L719),0)","v":0},{"$f":"IF(COUNT($H719:M719)='RFM input'!$AC$7,SUM($G719:M719),0)","v":0},{"$f":"IF(COUNT($H719:N719)='RFM input'!$AC$7,SUM($G719:N719),0)","v":0},{"$f":"IF(COUNT($H719:O719)='RFM input'!$AC$7,SUM($G719:O719),0)","v":0},{"$f":"IF(COUNT($H719:P719)='RFM input'!$AC$7,SUM($G719:P719),0)","v":0},{"$f":"IF(COUNT($H719:Q719)='RFM input'!$AC$7,SUM($G719:Q719),0)","v":0}]
[null,null,"Equity raising costs (2003-08)",null,null,null,null,{"$f":"($G655+(SUM($G721:G721)))*H$8","v":0},{"$f":"($G655+(SUM($G721:H721)))*I$8","v":0},{"$f":"IF(COUNT($H721:I721)>='RFM input'!$AC$7,0,($G655+(SUM($G721:I721)))*J$8)","v":0},{"$f":"IF(COUNT($H721:J721)>='RFM input'!$AC$7,0,($G655+(SUM($G721:J721)))*K$8)","v":0},{"$f":"IF(COUNT($H721:K721)>='RFM input'!$AC$7,0,($G655+(SUM($G721:K721)))*L$8)","v":0},{"$f":"IF(COUNT($H721:L721)>='RFM input'!$AC$7,0,($G655+(SUM($G721:L721)))*M$8)","v":0},{"$f":"IF(COUNT($H721:M721)>='RFM input'!$AC$7,0,($G655+(SUM($G721:M721)))*N$8)","v":0},{"$f":"IF(COUNT($H721:N721)>='RFM input'!$AC$7,0,($G655+(SUM($G721:N721)))*O$8)","v":0},{"$f":"IF(COUNT($H721:O721)>='RFM input'!$AC$7,0,($G655+(SUM($G721:O721)))*P$8)","v":0},{"$f":"IF(COUNT($H721:P721)>='RFM input'!$AC$7,0,($G655+(SUM($G721:P721)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H721:I721)='RFM input'!$AC$7,SUM($G721:I721),0)","v":0},{"$f":"IF(COUNT($H721:J721)='RFM input'!$AC$7,SUM($G721:J721),0)","v":0},{"$f":"IF(COUNT($H721:K721)='RFM input'!$AC$7,SUM($G721:K721),0)","v":0},{"$f":"IF(COUNT($H721:L721)='RFM input'!$AC$7,SUM($G721:L721),0)","v":0},{"$f":"IF(COUNT($H721:M721)='RFM input'!$AC$7,SUM($G721:M721),0)","v":0},{"$f":"IF(COUNT($H721:N721)='RFM input'!$AC$7,SUM($G721:N721),0)","v":0},{"$f":"IF(COUNT($H721:O721)='RFM input'!$AC$7,SUM($G721:O721),0)","v":0},{"$f":"IF(COUNT($H721:P721)='RFM input'!$AC$7,SUM($G721:P721),0)","v":0},{"$f":"IF(COUNT($H721:Q721)='RFM input'!$AC$7,SUM($G721:Q721),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G656+(SUM($G723:G723)))*H$8","v":0},{"$f":"($G656+(SUM($G723:H723)))*I$8","v":0},{"$f":"IF(COUNT($H723:I723)>='RFM input'!$AC$7,0,($G656+(SUM($G723:I723)))*J$8)","v":0},{"$f":"IF(COUNT($H723:J723)>='RFM input'!$AC$7,0,($G656+(SUM($G723:J723)))*K$8)","v":0},{"$f":"IF(COUNT($H723:K723)>='RFM input'!$AC$7,0,($G656+(SUM($G723:K723)))*L$8)","v":0},{"$f":"IF(COUNT($H723:L723)>='RFM input'!$AC$7,0,($G656+(SUM($G723:L723)))*M$8)","v":0},{"$f":"IF(COUNT($H723:M723)>='RFM input'!$AC$7,0,($G656+(SUM($G723:M723)))*N$8)","v":0},{"$f":"IF(COUNT($H723:N723)>='RFM input'!$AC$7,0,($G656+(SUM($G723:N723)))*O$8)","v":0},{"$f":"IF(COUNT($H723:O723)>='RFM input'!$AC$7,0,($G656+(SUM($G723:O723)))*P$8)","v":0},{"$f":"IF(COUNT($H723:P723)>='RFM input'!$AC$7,0,($G656+(SUM($G723:P723)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H723:I723)='RFM input'!$AC$7,SUM($G723:I723),0)","v":0},{"$f":"IF(COUNT($H723:J723)='RFM input'!$AC$7,SUM($G723:J723),0)","v":0},{"$f":"IF(COUNT($H723:K723)='RFM input'!$AC$7,SUM($G723:K723),0)","v":0},{"$f":"IF(COUNT($H723:L723)='RFM input'!$AC$7,SUM($G723:L723),0)","v":0},{"$f":"IF(COUNT($H723:M723)='RFM input'!$AC$7,SUM($G723:M723),0)","v":0},{"$f":"IF(COUNT($H723:N723)='RFM input'!$AC$7,SUM($G723:N723),0)","v":0},{"$f":"IF(COUNT($H723:O723)='RFM input'!$AC$7,SUM($G723:O723),0)","v":0},{"$f":"IF(COUNT($H723:P723)='RFM input'!$AC$7,SUM($G723:P723),0)","v":0},{"$f":"IF(COUNT($H723:Q723)='RFM input'!$AC$7,SUM($G723:Q723),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G657+(SUM($G725:G725)))*H$8","v":0},{"$f":"($G657+(SUM($G725:H725)))*I$8","v":0},{"$f":"IF(COUNT($H725:I725)>='RFM input'!$AC$7,0,($G657+(SUM($G725:I725)))*J$8)","v":0},{"$f":"IF(COUNT($H725:J725)>='RFM input'!$AC$7,0,($G657+(SUM($G725:J725)))*K$8)","v":0},{"$f":"IF(COUNT($H725:K725)>='RFM input'!$AC$7,0,($G657+(SUM($G725:K725)))*L$8)","v":0},{"$f":"IF(COUNT($H725:L725)>='RFM input'!$AC$7,0,($G657+(SUM($G725:L725)))*M$8)","v":0},{"$f":"IF(COUNT($H725:M725)>='RFM input'!$AC$7,0,($G657+(SUM($G725:M725)))*N$8)","v":0},{"$f":"IF(COUNT($H725:N725)>='RFM input'!$AC$7,0,($G657+(SUM($G725:N725)))*O$8)","v":0},{"$f":"IF(COUNT($H725:O725)>='RFM input'!$AC$7,0,($G657+(SUM($G725:O725)))*P$8)","v":0},{"$f":"IF(COUNT($H725:P725)>='RFM input'!$AC$7,0,($G657+(SUM($G725:P725)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H725:I725)='RFM input'!$AC$7,SUM($G725:I725),0)","v":0},{"$f":"IF(COUNT($H725:J725)='RFM input'!$AC$7,SUM($G725:J725),0)","v":0},{"$f":"IF(COUNT($H725:K725)='RFM input'!$AC$7,SUM($G725:K725),0)","v":0},{"$f":"IF(COUNT($H725:L725)='RFM input'!$AC$7,SUM($G725:L725),0)","v":0},{"$f":"IF(COUNT($H725:M725)='RFM input'!$AC$7,SUM($G725:M725),0)","v":0},{"$f":"IF(COUNT($H725:N725)='RFM input'!$AC$7,SUM($G725:N725),0)","v":0},{"$f":"IF(COUNT($H725:O725)='RFM input'!$AC$7,SUM($G725:O725),0)","v":0},{"$f":"IF(COUNT($H725:P725)='RFM input'!$AC$7,SUM($G725:P725),0)","v":0},{"$f":"IF(COUNT($H725:Q725)='RFM input'!$AC$7,SUM($G725:Q725),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G658+(SUM($G727:G727)))*H$8","v":0},{"$f":"($G658+(SUM($G727:H727)))*I$8","v":0},{"$f":"IF(COUNT($H727:I727)>='RFM input'!$AC$7,0,($G658+(SUM($G727:I727)))*J$8)","v":0},{"$f":"IF(COUNT($H727:J727)>='RFM input'!$AC$7,0,($G658+(SUM($G727:J727)))*K$8)","v":0},{"$f":"IF(COUNT($H727:K727)>='RFM input'!$AC$7,0,($G658+(SUM($G727:K727)))*L$8)","v":0},{"$f":"IF(COUNT($H727:L727)>='RFM input'!$AC$7,0,($G658+(SUM($G727:L727)))*M$8)","v":0},{"$f":"IF(COUNT($H727:M727)>='RFM input'!$AC$7,0,($G658+(SUM($G727:M727)))*N$8)","v":0},{"$f":"IF(COUNT($H727:N727)>='RFM input'!$AC$7,0,($G658+(SUM($G727:N727)))*O$8)","v":0},{"$f":"IF(COUNT($H727:O727)>='RFM input'!$AC$7,0,($G658+(SUM($G727:O727)))*P$8)","v":0},{"$f":"IF(COUNT($H727:P727)>='RFM input'!$AC$7,0,($G658+(SUM($G727:P727)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H727:I727)='RFM input'!$AC$7,SUM($G727:I727),0)","v":0},{"$f":"IF(COUNT($H727:J727)='RFM input'!$AC$7,SUM($G727:J727),0)","v":0},{"$f":"IF(COUNT($H727:K727)='RFM input'!$AC$7,SUM($G727:K727),0)","v":0},{"$f":"IF(COUNT($H727:L727)='RFM input'!$AC$7,SUM($G727:L727),0)","v":0},{"$f":"IF(COUNT($H727:M727)='RFM input'!$AC$7,SUM($G727:M727),0)","v":0},{"$f":"IF(COUNT($H727:N727)='RFM input'!$AC$7,SUM($G727:N727),0)","v":0},{"$f":"IF(COUNT($H727:O727)='RFM input'!$AC$7,SUM($G727:O727),0)","v":0},{"$f":"IF(COUNT($H727:P727)='RFM input'!$AC$7,SUM($G727:P727),0)","v":0},{"$f":"IF(COUNT($H727:Q727)='RFM input'!$AC$7,SUM($G727:Q727),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G659+(SUM($G729:G729)))*H$8","v":0},{"$f":"($G659+(SUM($G729:H729)))*I$8","v":0},{"$f":"IF(COUNT($H729:I729)>='RFM input'!$AC$7,0,($G659+(SUM($G729:I729)))*J$8)","v":0},{"$f":"IF(COUNT($H729:J729)>='RFM input'!$AC$7,0,($G659+(SUM($G729:J729)))*K$8)","v":0},{"$f":"IF(COUNT($H729:K729)>='RFM input'!$AC$7,0,($G659+(SUM($G729:K729)))*L$8)","v":0},{"$f":"IF(COUNT($H729:L729)>='RFM input'!$AC$7,0,($G659+(SUM($G729:L729)))*M$8)","v":0},{"$f":"IF(COUNT($H729:M729)>='RFM input'!$AC$7,0,($G659+(SUM($G729:M729)))*N$8)","v":0},{"$f":"IF(COUNT($H729:N729)>='RFM input'!$AC$7,0,($G659+(SUM($G729:N729)))*O$8)","v":0},{"$f":"IF(COUNT($H729:O729)>='RFM input'!$AC$7,0,($G659+(SUM($G729:O729)))*P$8)","v":0},{"$f":"IF(COUNT($H729:P729)>='RFM input'!$AC$7,0,($G659+(SUM($G729:P729)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H729:I729)='RFM input'!$AC$7,SUM($G729:I729),0)","v":0},{"$f":"IF(COUNT($H729:J729)='RFM input'!$AC$7,SUM($G729:J729),0)","v":0},{"$f":"IF(COUNT($H729:K729)='RFM input'!$AC$7,SUM($G729:K729),0)","v":0},{"$f":"IF(COUNT($H729:L729)='RFM input'!$AC$7,SUM($G729:L729),0)","v":0},{"$f":"IF(COUNT($H729:M729)='RFM input'!$AC$7,SUM($G729:M729),0)","v":0},{"$f":"IF(COUNT($H729:N729)='RFM input'!$AC$7,SUM($G729:N729),0)","v":0},{"$f":"IF(COUNT($H729:O729)='RFM input'!$AC$7,SUM($G729:O729),0)","v":0},{"$f":"IF(COUNT($H729:P729)='RFM input'!$AC$7,SUM($G729:P729),0)","v":0},{"$f":"IF(COUNT($H729:Q729)='RFM input'!$AC$7,SUM($G729:Q729),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G660+(SUM($G731:G731)))*H$8","v":0},{"$f":"($G660+(SUM($G731:H731)))*I$8","v":0},{"$f":"IF(COUNT($H731:I731)>='RFM input'!$AC$7,0,($G660+(SUM($G731:I731)))*J$8)","v":0},{"$f":"IF(COUNT($H731:J731)>='RFM input'!$AC$7,0,($G660+(SUM($G731:J731)))*K$8)","v":0},{"$f":"IF(COUNT($H731:K731)>='RFM input'!$AC$7,0,($G660+(SUM($G731:K731)))*L$8)","v":0},{"$f":"IF(COUNT($H731:L731)>='RFM input'!$AC$7,0,($G660+(SUM($G731:L731)))*M$8)","v":0},{"$f":"IF(COUNT($H731:M731)>='RFM input'!$AC$7,0,($G660+(SUM($G731:M731)))*N$8)","v":0},{"$f":"IF(COUNT($H731:N731)>='RFM input'!$AC$7,0,($G660+(SUM($G731:N731)))*O$8)","v":0},{"$f":"IF(COUNT($H731:O731)>='RFM input'!$AC$7,0,($G660+(SUM($G731:O731)))*P$8)","v":0},{"$f":"IF(COUNT($H731:P731)>='RFM input'!$AC$7,0,($G660+(SUM($G731:P731)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H731:I731)='RFM input'!$AC$7,SUM($G731:I731),0)","v":0},{"$f":"IF(COUNT($H731:J731)='RFM input'!$AC$7,SUM($G731:J731),0)","v":0},{"$f":"IF(COUNT($H731:K731)='RFM input'!$AC$7,SUM($G731:K731),0)","v":0},{"$f":"IF(COUNT($H731:L731)='RFM input'!$AC$7,SUM($G731:L731),0)","v":0},{"$f":"IF(COUNT($H731:M731)='RFM input'!$AC$7,SUM($G731:M731),0)","v":0},{"$f":"IF(COUNT($H731:N731)='RFM input'!$AC$7,SUM($G731:N731),0)","v":0},{"$f":"IF(COUNT($H731:O731)='RFM input'!$AC$7,SUM($G731:O731),0)","v":0},{"$f":"IF(COUNT($H731:P731)='RFM input'!$AC$7,SUM($G731:P731),0)","v":0},{"$f":"IF(COUNT($H731:Q731)='RFM input'!$AC$7,SUM($G731:Q731),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G661+(SUM($G733:G733)))*H$8","v":0},{"$f":"($G661+(SUM($G733:H733)))*I$8","v":0},{"$f":"IF(COUNT($H733:I733)>='RFM input'!$AC$7,0,($G661+(SUM($G733:I733)))*J$8)","v":0},{"$f":"IF(COUNT($H733:J733)>='RFM input'!$AC$7,0,($G661+(SUM($G733:J733)))*K$8)","v":0},{"$f":"IF(COUNT($H733:K733)>='RFM input'!$AC$7,0,($G661+(SUM($G733:K733)))*L$8)","v":0},{"$f":"IF(COUNT($H733:L733)>='RFM input'!$AC$7,0,($G661+(SUM($G733:L733)))*M$8)","v":0},{"$f":"IF(COUNT($H733:M733)>='RFM input'!$AC$7,0,($G661+(SUM($G733:M733)))*N$8)","v":0},{"$f":"IF(COUNT($H733:N733)>='RFM input'!$AC$7,0,($G661+(SUM($G733:N733)))*O$8)","v":0},{"$f":"IF(COUNT($H733:O733)>='RFM input'!$AC$7,0,($G661+(SUM($G733:O733)))*P$8)","v":0},{"$f":"IF(COUNT($H733:P733)>='RFM input'!$AC$7,0,($G661+(SUM($G733:P733)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H733:I733)='RFM input'!$AC$7,SUM($G733:I733),0)","v":0},{"$f":"IF(COUNT($H733:J733)='RFM input'!$AC$7,SUM($G733:J733),0)","v":0},{"$f":"IF(COUNT($H733:K733)='RFM input'!$AC$7,SUM($G733:K733),0)","v":0},{"$f":"IF(COUNT($H733:L733)='RFM input'!$AC$7,SUM($G733:L733),0)","v":0},{"$f":"IF(COUNT($H733:M733)='RFM input'!$AC$7,SUM($G733:M733),0)","v":0},{"$f":"IF(COUNT($H733:N733)='RFM input'!$AC$7,SUM($G733:N733),0)","v":0},{"$f":"IF(COUNT($H733:O733)='RFM input'!$AC$7,SUM($G733:O733),0)","v":0},{"$f":"IF(COUNT($H733:P733)='RFM input'!$AC$7,SUM($G733:P733),0)","v":0},{"$f":"IF(COUNT($H733:Q733)='RFM input'!$AC$7,SUM($G733:Q733),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G662+(SUM($G735:G735)))*H$8","v":0},{"$f":"($G662+(SUM($G735:H735)))*I$8","v":0},{"$f":"IF(COUNT($H735:I735)>='RFM input'!$AC$7,0,($G662+(SUM($G735:I735)))*J$8)","v":0},{"$f":"IF(COUNT($H735:J735)>='RFM input'!$AC$7,0,($G662+(SUM($G735:J735)))*K$8)","v":0},{"$f":"IF(COUNT($H735:K735)>='RFM input'!$AC$7,0,($G662+(SUM($G735:K735)))*L$8)","v":0},{"$f":"IF(COUNT($H735:L735)>='RFM input'!$AC$7,0,($G662+(SUM($G735:L735)))*M$8)","v":0},{"$f":"IF(COUNT($H735:M735)>='RFM input'!$AC$7,0,($G662+(SUM($G735:M735)))*N$8)","v":0},{"$f":"IF(COUNT($H735:N735)>='RFM input'!$AC$7,0,($G662+(SUM($G735:N735)))*O$8)","v":0},{"$f":"IF(COUNT($H735:O735)>='RFM input'!$AC$7,0,($G662+(SUM($G735:O735)))*P$8)","v":0},{"$f":"IF(COUNT($H735:P735)>='RFM input'!$AC$7,0,($G662+(SUM($G735:P735)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H735:I735)='RFM input'!$AC$7,SUM($G735:I735),0)","v":0},{"$f":"IF(COUNT($H735:J735)='RFM input'!$AC$7,SUM($G735:J735),0)","v":0},{"$f":"IF(COUNT($H735:K735)='RFM input'!$AC$7,SUM($G735:K735),0)","v":0},{"$f":"IF(COUNT($H735:L735)='RFM input'!$AC$7,SUM($G735:L735),0)","v":0},{"$f":"IF(COUNT($H735:M735)='RFM input'!$AC$7,SUM($G735:M735),0)","v":0},{"$f":"IF(COUNT($H735:N735)='RFM input'!$AC$7,SUM($G735:N735),0)","v":0},{"$f":"IF(COUNT($H735:O735)='RFM input'!$AC$7,SUM($G735:O735),0)","v":0},{"$f":"IF(COUNT($H735:P735)='RFM input'!$AC$7,SUM($G735:P735),0)","v":0},{"$f":"IF(COUNT($H735:Q735)='RFM input'!$AC$7,SUM($G735:Q735),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G663+(SUM($G737:G737)))*H$8","v":0},{"$f":"($G663+(SUM($G737:H737)))*I$8","v":0},{"$f":"IF(COUNT($H737:I737)>='RFM input'!$AC$7,0,($G663+(SUM($G737:I737)))*J$8)","v":0},{"$f":"IF(COUNT($H737:J737)>='RFM input'!$AC$7,0,($G663+(SUM($G737:J737)))*K$8)","v":0},{"$f":"IF(COUNT($H737:K737)>='RFM input'!$AC$7,0,($G663+(SUM($G737:K737)))*L$8)","v":0},{"$f":"IF(COUNT($H737:L737)>='RFM input'!$AC$7,0,($G663+(SUM($G737:L737)))*M$8)","v":0},{"$f":"IF(COUNT($H737:M737)>='RFM input'!$AC$7,0,($G663+(SUM($G737:M737)))*N$8)","v":0},{"$f":"IF(COUNT($H737:N737)>='RFM input'!$AC$7,0,($G663+(SUM($G737:N737)))*O$8)","v":0},{"$f":"IF(COUNT($H737:O737)>='RFM input'!$AC$7,0,($G663+(SUM($G737:O737)))*P$8)","v":0},{"$f":"IF(COUNT($H737:P737)>='RFM input'!$AC$7,0,($G663+(SUM($G737:P737)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H737:I737)='RFM input'!$AC$7,SUM($G737:I737),0)","v":0},{"$f":"IF(COUNT($H737:J737)='RFM input'!$AC$7,SUM($G737:J737),0)","v":0},{"$f":"IF(COUNT($H737:K737)='RFM input'!$AC$7,SUM($G737:K737),0)","v":0},{"$f":"IF(COUNT($H737:L737)='RFM input'!$AC$7,SUM($G737:L737),0)","v":0},{"$f":"IF(COUNT($H737:M737)='RFM input'!$AC$7,SUM($G737:M737),0)","v":0},{"$f":"IF(COUNT($H737:N737)='RFM input'!$AC$7,SUM($G737:N737),0)","v":0},{"$f":"IF(COUNT($H737:O737)='RFM input'!$AC$7,SUM($G737:O737),0)","v":0},{"$f":"IF(COUNT($H737:P737)='RFM input'!$AC$7,SUM($G737:P737),0)","v":0},{"$f":"IF(COUNT($H737:Q737)='RFM input'!$AC$7,SUM($G737:Q737),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G664+(SUM($G739:G739)))*H$8","v":0},{"$f":"($G664+(SUM($G739:H739)))*I$8","v":0},{"$f":"IF(COUNT($H739:I739)>='RFM input'!$AC$7,0,($G664+(SUM($G739:I739)))*J$8)","v":0},{"$f":"IF(COUNT($H739:J739)>='RFM input'!$AC$7,0,($G664+(SUM($G739:J739)))*K$8)","v":0},{"$f":"IF(COUNT($H739:K739)>='RFM input'!$AC$7,0,($G664+(SUM($G739:K739)))*L$8)","v":0},{"$f":"IF(COUNT($H739:L739)>='RFM input'!$AC$7,0,($G664+(SUM($G739:L739)))*M$8)","v":0},{"$f":"IF(COUNT($H739:M739)>='RFM input'!$AC$7,0,($G664+(SUM($G739:M739)))*N$8)","v":0},{"$f":"IF(COUNT($H739:N739)>='RFM input'!$AC$7,0,($G664+(SUM($G739:N739)))*O$8)","v":0},{"$f":"IF(COUNT($H739:O739)>='RFM input'!$AC$7,0,($G664+(SUM($G739:O739)))*P$8)","v":0},{"$f":"IF(COUNT($H739:P739)>='RFM input'!$AC$7,0,($G664+(SUM($G739:P739)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H739:I739)='RFM input'!$AC$7,SUM($G739:I739),0)","v":0},{"$f":"IF(COUNT($H739:J739)='RFM input'!$AC$7,SUM($G739:J739),0)","v":0},{"$f":"IF(COUNT($H739:K739)='RFM input'!$AC$7,SUM($G739:K739),0)","v":0},{"$f":"IF(COUNT($H739:L739)='RFM input'!$AC$7,SUM($G739:L739),0)","v":0},{"$f":"IF(COUNT($H739:M739)='RFM input'!$AC$7,SUM($G739:M739),0)","v":0},{"$f":"IF(COUNT($H739:N739)='RFM input'!$AC$7,SUM($G739:N739),0)","v":0},{"$f":"IF(COUNT($H739:O739)='RFM input'!$AC$7,SUM($G739:O739),0)","v":0},{"$f":"IF(COUNT($H739:P739)='RFM input'!$AC$7,SUM($G739:P739),0)","v":0},{"$f":"IF(COUNT($H739:Q739)='RFM input'!$AC$7,SUM($G739:Q739),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G665+(SUM($G741:G741)))*H$8","v":0},{"$f":"($G665+(SUM($G741:H741)))*I$8","v":0},{"$f":"IF(COUNT($H741:I741)>='RFM input'!$AC$7,0,($G665+(SUM($G741:I741)))*J$8)","v":0},{"$f":"IF(COUNT($H741:J741)>='RFM input'!$AC$7,0,($G665+(SUM($G741:J741)))*K$8)","v":0},{"$f":"IF(COUNT($H741:K741)>='RFM input'!$AC$7,0,($G665+(SUM($G741:K741)))*L$8)","v":0},{"$f":"IF(COUNT($H741:L741)>='RFM input'!$AC$7,0,($G665+(SUM($G741:L741)))*M$8)","v":0},{"$f":"IF(COUNT($H741:M741)>='RFM input'!$AC$7,0,($G665+(SUM($G741:M741)))*N$8)","v":0},{"$f":"IF(COUNT($H741:N741)>='RFM input'!$AC$7,0,($G665+(SUM($G741:N741)))*O$8)","v":0},{"$f":"IF(COUNT($H741:O741)>='RFM input'!$AC$7,0,($G665+(SUM($G741:O741)))*P$8)","v":0},{"$f":"IF(COUNT($H741:P741)>='RFM input'!$AC$7,0,($G665+(SUM($G741:P741)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H741:I741)='RFM input'!$AC$7,SUM($G741:I741),0)","v":0},{"$f":"IF(COUNT($H741:J741)='RFM input'!$AC$7,SUM($G741:J741),0)","v":0},{"$f":"IF(COUNT($H741:K741)='RFM input'!$AC$7,SUM($G741:K741),0)","v":0},{"$f":"IF(COUNT($H741:L741)='RFM input'!$AC$7,SUM($G741:L741),0)","v":0},{"$f":"IF(COUNT($H741:M741)='RFM input'!$AC$7,SUM($G741:M741),0)","v":0},{"$f":"IF(COUNT($H741:N741)='RFM input'!$AC$7,SUM($G741:N741),0)","v":0},{"$f":"IF(COUNT($H741:O741)='RFM input'!$AC$7,SUM($G741:O741),0)","v":0},{"$f":"IF(COUNT($H741:P741)='RFM input'!$AC$7,SUM($G741:P741),0)","v":0},{"$f":"IF(COUNT($H741:Q741)='RFM input'!$AC$7,SUM($G741:Q741),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G666+(SUM($G743:G743)))*H$8","v":0},{"$f":"($G666+(SUM($G743:H743)))*I$8","v":0},{"$f":"IF(COUNT($H743:I743)>='RFM input'!$AC$7,0,($G666+(SUM($G743:I743)))*J$8)","v":0},{"$f":"IF(COUNT($H743:J743)>='RFM input'!$AC$7,0,($G666+(SUM($G743:J743)))*K$8)","v":0},{"$f":"IF(COUNT($H743:K743)>='RFM input'!$AC$7,0,($G666+(SUM($G743:K743)))*L$8)","v":0},{"$f":"IF(COUNT($H743:L743)>='RFM input'!$AC$7,0,($G666+(SUM($G743:L743)))*M$8)","v":0},{"$f":"IF(COUNT($H743:M743)>='RFM input'!$AC$7,0,($G666+(SUM($G743:M743)))*N$8)","v":0},{"$f":"IF(COUNT($H743:N743)>='RFM input'!$AC$7,0,($G666+(SUM($G743:N743)))*O$8)","v":0},{"$f":"IF(COUNT($H743:O743)>='RFM input'!$AC$7,0,($G666+(SUM($G743:O743)))*P$8)","v":0},{"$f":"IF(COUNT($H743:P743)>='RFM input'!$AC$7,0,($G666+(SUM($G743:P743)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H743:I743)='RFM input'!$AC$7,SUM($G743:I743),0)","v":0},{"$f":"IF(COUNT($H743:J743)='RFM input'!$AC$7,SUM($G743:J743),0)","v":0},{"$f":"IF(COUNT($H743:K743)='RFM input'!$AC$7,SUM($G743:K743),0)","v":0},{"$f":"IF(COUNT($H743:L743)='RFM input'!$AC$7,SUM($G743:L743),0)","v":0},{"$f":"IF(COUNT($H743:M743)='RFM input'!$AC$7,SUM($G743:M743),0)","v":0},{"$f":"IF(COUNT($H743:N743)='RFM input'!$AC$7,SUM($G743:N743),0)","v":0},{"$f":"IF(COUNT($H743:O743)='RFM input'!$AC$7,SUM($G743:O743),0)","v":0},{"$f":"IF(COUNT($H743:P743)='RFM input'!$AC$7,SUM($G743:P743),0)","v":0},{"$f":"IF(COUNT($H743:Q743)='RFM input'!$AC$7,SUM($G743:Q743),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G667+(SUM($G745:G745)))*H$8","v":0},{"$f":"($G667+(SUM($G745:H745)))*I$8","v":0},{"$f":"IF(COUNT($H745:I745)>='RFM input'!$AC$7,0,($G667+(SUM($G745:I745)))*J$8)","v":0},{"$f":"IF(COUNT($H745:J745)>='RFM input'!$AC$7,0,($G667+(SUM($G745:J745)))*K$8)","v":0},{"$f":"IF(COUNT($H745:K745)>='RFM input'!$AC$7,0,($G667+(SUM($G745:K745)))*L$8)","v":0},{"$f":"IF(COUNT($H745:L745)>='RFM input'!$AC$7,0,($G667+(SUM($G745:L745)))*M$8)","v":0},{"$f":"IF(COUNT($H745:M745)>='RFM input'!$AC$7,0,($G667+(SUM($G745:M745)))*N$8)","v":0},{"$f":"IF(COUNT($H745:N745)>='RFM input'!$AC$7,0,($G667+(SUM($G745:N745)))*O$8)","v":0},{"$f":"IF(COUNT($H745:O745)>='RFM input'!$AC$7,0,($G667+(SUM($G745:O745)))*P$8)","v":0},{"$f":"IF(COUNT($H745:P745)>='RFM input'!$AC$7,0,($G667+(SUM($G745:P745)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H745:I745)='RFM input'!$AC$7,SUM($G745:I745),0)","v":0},{"$f":"IF(COUNT($H745:J745)='RFM input'!$AC$7,SUM($G745:J745),0)","v":0},{"$f":"IF(COUNT($H745:K745)='RFM input'!$AC$7,SUM($G745:K745),0)","v":0},{"$f":"IF(COUNT($H745:L745)='RFM input'!$AC$7,SUM($G745:L745),0)","v":0},{"$f":"IF(COUNT($H745:M745)='RFM input'!$AC$7,SUM($G745:M745),0)","v":0},{"$f":"IF(COUNT($H745:N745)='RFM input'!$AC$7,SUM($G745:N745),0)","v":0},{"$f":"IF(COUNT($H745:O745)='RFM input'!$AC$7,SUM($G745:O745),0)","v":0},{"$f":"IF(COUNT($H745:P745)='RFM input'!$AC$7,SUM($G745:P745),0)","v":0},{"$f":"IF(COUNT($H745:Q745)='RFM input'!$AC$7,SUM($G745:Q745),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G668+(SUM($G747:G747)))*H$8","v":0},{"$f":"($G668+(SUM($G747:H747)))*I$8","v":0},{"$f":"IF(COUNT($H747:I747)>='RFM input'!$AC$7,0,($G668+(SUM($G747:I747)))*J$8)","v":0},{"$f":"IF(COUNT($H747:J747)>='RFM input'!$AC$7,0,($G668+(SUM($G747:J747)))*K$8)","v":0},{"$f":"IF(COUNT($H747:K747)>='RFM input'!$AC$7,0,($G668+(SUM($G747:K747)))*L$8)","v":0},{"$f":"IF(COUNT($H747:L747)>='RFM input'!$AC$7,0,($G668+(SUM($G747:L747)))*M$8)","v":0},{"$f":"IF(COUNT($H747:M747)>='RFM input'!$AC$7,0,($G668+(SUM($G747:M747)))*N$8)","v":0},{"$f":"IF(COUNT($H747:N747)>='RFM input'!$AC$7,0,($G668+(SUM($G747:N747)))*O$8)","v":0},{"$f":"IF(COUNT($H747:O747)>='RFM input'!$AC$7,0,($G668+(SUM($G747:O747)))*P$8)","v":0},{"$f":"IF(COUNT($H747:P747)>='RFM input'!$AC$7,0,($G668+(SUM($G747:P747)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H747:I747)='RFM input'!$AC$7,SUM($G747:I747),0)","v":0},{"$f":"IF(COUNT($H747:J747)='RFM input'!$AC$7,SUM($G747:J747),0)","v":0},{"$f":"IF(COUNT($H747:K747)='RFM input'!$AC$7,SUM($G747:K747),0)","v":0},{"$f":"IF(COUNT($H747:L747)='RFM input'!$AC$7,SUM($G747:L747),0)","v":0},{"$f":"IF(COUNT($H747:M747)='RFM input'!$AC$7,SUM($G747:M747),0)","v":0},{"$f":"IF(COUNT($H747:N747)='RFM input'!$AC$7,SUM($G747:N747),0)","v":0},{"$f":"IF(COUNT($H747:O747)='RFM input'!$AC$7,SUM($G747:O747),0)","v":0},{"$f":"IF(COUNT($H747:P747)='RFM input'!$AC$7,SUM($G747:P747),0)","v":0},{"$f":"IF(COUNT($H747:Q747)='RFM input'!$AC$7,SUM($G747:Q747),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G669+(SUM($G749:G749)))*H$8","v":0},{"$f":"($G669+(SUM($G749:H749)))*I$8","v":0},{"$f":"IF(COUNT($H749:I749)>='RFM input'!$AC$7,0,($G669+(SUM($G749:I749)))*J$8)","v":0},{"$f":"IF(COUNT($H749:J749)>='RFM input'!$AC$7,0,($G669+(SUM($G749:J749)))*K$8)","v":0},{"$f":"IF(COUNT($H749:K749)>='RFM input'!$AC$7,0,($G669+(SUM($G749:K749)))*L$8)","v":0},{"$f":"IF(COUNT($H749:L749)>='RFM input'!$AC$7,0,($G669+(SUM($G749:L749)))*M$8)","v":0},{"$f":"IF(COUNT($H749:M749)>='RFM input'!$AC$7,0,($G669+(SUM($G749:M749)))*N$8)","v":0},{"$f":"IF(COUNT($H749:N749)>='RFM input'!$AC$7,0,($G669+(SUM($G749:N749)))*O$8)","v":0},{"$f":"IF(COUNT($H749:O749)>='RFM input'!$AC$7,0,($G669+(SUM($G749:O749)))*P$8)","v":0},{"$f":"IF(COUNT($H749:P749)>='RFM input'!$AC$7,0,($G669+(SUM($G749:P749)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H749:I749)='RFM input'!$AC$7,SUM($G749:I749),0)","v":0},{"$f":"IF(COUNT($H749:J749)='RFM input'!$AC$7,SUM($G749:J749),0)","v":0},{"$f":"IF(COUNT($H749:K749)='RFM input'!$AC$7,SUM($G749:K749),0)","v":0},{"$f":"IF(COUNT($H749:L749)='RFM input'!$AC$7,SUM($G749:L749),0)","v":0},{"$f":"IF(COUNT($H749:M749)='RFM input'!$AC$7,SUM($G749:M749),0)","v":0},{"$f":"IF(COUNT($H749:N749)='RFM input'!$AC$7,SUM($G749:N749),0)","v":0},{"$f":"IF(COUNT($H749:O749)='RFM input'!$AC$7,SUM($G749:O749),0)","v":0},{"$f":"IF(COUNT($H749:P749)='RFM input'!$AC$7,SUM($G749:P749),0)","v":0},{"$f":"IF(COUNT($H749:Q749)='RFM input'!$AC$7,SUM($G749:Q749),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G670+(SUM($G751:G751)))*H$8","v":0},{"$f":"($G670+(SUM($G751:H751)))*I$8","v":0},{"$f":"IF(COUNT($H751:I751)>='RFM input'!$AC$7,0,($G670+(SUM($G751:I751)))*J$8)","v":0},{"$f":"IF(COUNT($H751:J751)>='RFM input'!$AC$7,0,($G670+(SUM($G751:J751)))*K$8)","v":0},{"$f":"IF(COUNT($H751:K751)>='RFM input'!$AC$7,0,($G670+(SUM($G751:K751)))*L$8)","v":0},{"$f":"IF(COUNT($H751:L751)>='RFM input'!$AC$7,0,($G670+(SUM($G751:L751)))*M$8)","v":0},{"$f":"IF(COUNT($H751:M751)>='RFM input'!$AC$7,0,($G670+(SUM($G751:M751)))*N$8)","v":0},{"$f":"IF(COUNT($H751:N751)>='RFM input'!$AC$7,0,($G670+(SUM($G751:N751)))*O$8)","v":0},{"$f":"IF(COUNT($H751:O751)>='RFM input'!$AC$7,0,($G670+(SUM($G751:O751)))*P$8)","v":0},{"$f":"IF(COUNT($H751:P751)>='RFM input'!$AC$7,0,($G670+(SUM($G751:P751)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H751:I751)='RFM input'!$AC$7,SUM($G751:I751),0)","v":0},{"$f":"IF(COUNT($H751:J751)='RFM input'!$AC$7,SUM($G751:J751),0)","v":0},{"$f":"IF(COUNT($H751:K751)='RFM input'!$AC$7,SUM($G751:K751),0)","v":0},{"$f":"IF(COUNT($H751:L751)='RFM input'!$AC$7,SUM($G751:L751),0)","v":0},{"$f":"IF(COUNT($H751:M751)='RFM input'!$AC$7,SUM($G751:M751),0)","v":0},{"$f":"IF(COUNT($H751:N751)='RFM input'!$AC$7,SUM($G751:N751),0)","v":0},{"$f":"IF(COUNT($H751:O751)='RFM input'!$AC$7,SUM($G751:O751),0)","v":0},{"$f":"IF(COUNT($H751:P751)='RFM input'!$AC$7,SUM($G751:P751),0)","v":0},{"$f":"IF(COUNT($H751:Q751)='RFM input'!$AC$7,SUM($G751:Q751),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G671+(SUM($G753:G753)))*H$8","v":0},{"$f":"($G671+(SUM($G753:H753)))*I$8","v":0},{"$f":"IF(COUNT($H753:I753)>='RFM input'!$AC$7,0,($G671+(SUM($G753:I753)))*J$8)","v":0},{"$f":"IF(COUNT($H753:J753)>='RFM input'!$AC$7,0,($G671+(SUM($G753:J753)))*K$8)","v":0},{"$f":"IF(COUNT($H753:K753)>='RFM input'!$AC$7,0,($G671+(SUM($G753:K753)))*L$8)","v":0},{"$f":"IF(COUNT($H753:L753)>='RFM input'!$AC$7,0,($G671+(SUM($G753:L753)))*M$8)","v":0},{"$f":"IF(COUNT($H753:M753)>='RFM input'!$AC$7,0,($G671+(SUM($G753:M753)))*N$8)","v":0},{"$f":"IF(COUNT($H753:N753)>='RFM input'!$AC$7,0,($G671+(SUM($G753:N753)))*O$8)","v":0},{"$f":"IF(COUNT($H753:O753)>='RFM input'!$AC$7,0,($G671+(SUM($G753:O753)))*P$8)","v":0},{"$f":"IF(COUNT($H753:P753)>='RFM input'!$AC$7,0,($G671+(SUM($G753:P753)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H753:I753)='RFM input'!$AC$7,SUM($G753:I753),0)","v":0},{"$f":"IF(COUNT($H753:J753)='RFM input'!$AC$7,SUM($G753:J753),0)","v":0},{"$f":"IF(COUNT($H753:K753)='RFM input'!$AC$7,SUM($G753:K753),0)","v":0},{"$f":"IF(COUNT($H753:L753)='RFM input'!$AC$7,SUM($G753:L753),0)","v":0},{"$f":"IF(COUNT($H753:M753)='RFM input'!$AC$7,SUM($G753:M753),0)","v":0},{"$f":"IF(COUNT($H753:N753)='RFM input'!$AC$7,SUM($G753:N753),0)","v":0},{"$f":"IF(COUNT($H753:O753)='RFM input'!$AC$7,SUM($G753:O753),0)","v":0},{"$f":"IF(COUNT($H753:P753)='RFM input'!$AC$7,SUM($G753:P753),0)","v":0},{"$f":"IF(COUNT($H753:Q753)='RFM input'!$AC$7,SUM($G753:Q753),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G672+(SUM($G755:G755)))*H$8","v":0},{"$f":"($G672+(SUM($G755:H755)))*I$8","v":0},{"$f":"IF(COUNT($H755:I755)>='RFM input'!$AC$7,0,($G672+(SUM($G755:I755)))*J$8)","v":0},{"$f":"IF(COUNT($H755:J755)>='RFM input'!$AC$7,0,($G672+(SUM($G755:J755)))*K$8)","v":0},{"$f":"IF(COUNT($H755:K755)>='RFM input'!$AC$7,0,($G672+(SUM($G755:K755)))*L$8)","v":0},{"$f":"IF(COUNT($H755:L755)>='RFM input'!$AC$7,0,($G672+(SUM($G755:L755)))*M$8)","v":0},{"$f":"IF(COUNT($H755:M755)>='RFM input'!$AC$7,0,($G672+(SUM($G755:M755)))*N$8)","v":0},{"$f":"IF(COUNT($H755:N755)>='RFM input'!$AC$7,0,($G672+(SUM($G755:N755)))*O$8)","v":0},{"$f":"IF(COUNT($H755:O755)>='RFM input'!$AC$7,0,($G672+(SUM($G755:O755)))*P$8)","v":0},{"$f":"IF(COUNT($H755:P755)>='RFM input'!$AC$7,0,($G672+(SUM($G755:P755)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H755:I755)='RFM input'!$AC$7,SUM($G755:I755),0)","v":0},{"$f":"IF(COUNT($H755:J755)='RFM input'!$AC$7,SUM($G755:J755),0)","v":0},{"$f":"IF(COUNT($H755:K755)='RFM input'!$AC$7,SUM($G755:K755),0)","v":0},{"$f":"IF(COUNT($H755:L755)='RFM input'!$AC$7,SUM($G755:L755),0)","v":0},{"$f":"IF(COUNT($H755:M755)='RFM input'!$AC$7,SUM($G755:M755),0)","v":0},{"$f":"IF(COUNT($H755:N755)='RFM input'!$AC$7,SUM($G755:N755),0)","v":0},{"$f":"IF(COUNT($H755:O755)='RFM input'!$AC$7,SUM($G755:O755),0)","v":0},{"$f":"IF(COUNT($H755:P755)='RFM input'!$AC$7,SUM($G755:P755),0)","v":0},{"$f":"IF(COUNT($H755:Q755)='RFM input'!$AC$7,SUM($G755:Q755),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G673+(SUM($G757:G757)))*H$8","v":0},{"$f":"($G673+(SUM($G757:H757)))*I$8","v":0},{"$f":"IF(COUNT($H757:I757)>='RFM input'!$AC$7,0,($G673+(SUM($G757:I757)))*J$8)","v":0},{"$f":"IF(COUNT($H757:J757)>='RFM input'!$AC$7,0,($G673+(SUM($G757:J757)))*K$8)","v":0},{"$f":"IF(COUNT($H757:K757)>='RFM input'!$AC$7,0,($G673+(SUM($G757:K757)))*L$8)","v":0},{"$f":"IF(COUNT($H757:L757)>='RFM input'!$AC$7,0,($G673+(SUM($G757:L757)))*M$8)","v":0},{"$f":"IF(COUNT($H757:M757)>='RFM input'!$AC$7,0,($G673+(SUM($G757:M757)))*N$8)","v":0},{"$f":"IF(COUNT($H757:N757)>='RFM input'!$AC$7,0,($G673+(SUM($G757:N757)))*O$8)","v":0},{"$f":"IF(COUNT($H757:O757)>='RFM input'!$AC$7,0,($G673+(SUM($G757:O757)))*P$8)","v":0},{"$f":"IF(COUNT($H757:P757)>='RFM input'!$AC$7,0,($G673+(SUM($G757:P757)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H757:I757)='RFM input'!$AC$7,SUM($G757:I757),0)","v":0},{"$f":"IF(COUNT($H757:J757)='RFM input'!$AC$7,SUM($G757:J757),0)","v":0},{"$f":"IF(COUNT($H757:K757)='RFM input'!$AC$7,SUM($G757:K757),0)","v":0},{"$f":"IF(COUNT($H757:L757)='RFM input'!$AC$7,SUM($G757:L757),0)","v":0},{"$f":"IF(COUNT($H757:M757)='RFM input'!$AC$7,SUM($G757:M757),0)","v":0},{"$f":"IF(COUNT($H757:N757)='RFM input'!$AC$7,SUM($G757:N757),0)","v":0},{"$f":"IF(COUNT($H757:O757)='RFM input'!$AC$7,SUM($G757:O757),0)","v":0},{"$f":"IF(COUNT($H757:P757)='RFM input'!$AC$7,SUM($G757:P757),0)","v":0},{"$f":"IF(COUNT($H757:Q757)='RFM input'!$AC$7,SUM($G757:Q757),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G674+(SUM($G759:G759)))*H$8","v":0},{"$f":"($G674+(SUM($G759:H759)))*I$8","v":0},{"$f":"IF(COUNT($H759:I759)>='RFM input'!$AC$7,0,($G674+(SUM($G759:I759)))*J$8)","v":0},{"$f":"IF(COUNT($H759:J759)>='RFM input'!$AC$7,0,($G674+(SUM($G759:J759)))*K$8)","v":0},{"$f":"IF(COUNT($H759:K759)>='RFM input'!$AC$7,0,($G674+(SUM($G759:K759)))*L$8)","v":0},{"$f":"IF(COUNT($H759:L759)>='RFM input'!$AC$7,0,($G674+(SUM($G759:L759)))*M$8)","v":0},{"$f":"IF(COUNT($H759:M759)>='RFM input'!$AC$7,0,($G674+(SUM($G759:M759)))*N$8)","v":0},{"$f":"IF(COUNT($H759:N759)>='RFM input'!$AC$7,0,($G674+(SUM($G759:N759)))*O$8)","v":0},{"$f":"IF(COUNT($H759:O759)>='RFM input'!$AC$7,0,($G674+(SUM($G759:O759)))*P$8)","v":0},{"$f":"IF(COUNT($H759:P759)>='RFM input'!$AC$7,0,($G674+(SUM($G759:P759)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H759:I759)='RFM input'!$AC$7,SUM($G759:I759),0)","v":0},{"$f":"IF(COUNT($H759:J759)='RFM input'!$AC$7,SUM($G759:J759),0)","v":0},{"$f":"IF(COUNT($H759:K759)='RFM input'!$AC$7,SUM($G759:K759),0)","v":0},{"$f":"IF(COUNT($H759:L759)='RFM input'!$AC$7,SUM($G759:L759),0)","v":0},{"$f":"IF(COUNT($H759:M759)='RFM input'!$AC$7,SUM($G759:M759),0)","v":0},{"$f":"IF(COUNT($H759:N759)='RFM input'!$AC$7,SUM($G759:N759),0)","v":0},{"$f":"IF(COUNT($H759:O759)='RFM input'!$AC$7,SUM($G759:O759),0)","v":0},{"$f":"IF(COUNT($H759:P759)='RFM input'!$AC$7,SUM($G759:P759),0)","v":0},{"$f":"IF(COUNT($H759:Q759)='RFM input'!$AC$7,SUM($G759:Q759),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G675+(SUM($G761:G761)))*H$8","v":0},{"$f":"($G675+(SUM($G761:H761)))*I$8","v":0},{"$f":"IF(COUNT($H761:I761)>='RFM input'!$AC$7,0,($G675+(SUM($G761:I761)))*J$8)","v":0},{"$f":"IF(COUNT($H761:J761)>='RFM input'!$AC$7,0,($G675+(SUM($G761:J761)))*K$8)","v":0},{"$f":"IF(COUNT($H761:K761)>='RFM input'!$AC$7,0,($G675+(SUM($G761:K761)))*L$8)","v":0},{"$f":"IF(COUNT($H761:L761)>='RFM input'!$AC$7,0,($G675+(SUM($G761:L761)))*M$8)","v":0},{"$f":"IF(COUNT($H761:M761)>='RFM input'!$AC$7,0,($G675+(SUM($G761:M761)))*N$8)","v":0},{"$f":"IF(COUNT($H761:N761)>='RFM input'!$AC$7,0,($G675+(SUM($G761:N761)))*O$8)","v":0},{"$f":"IF(COUNT($H761:O761)>='RFM input'!$AC$7,0,($G675+(SUM($G761:O761)))*P$8)","v":0},{"$f":"IF(COUNT($H761:P761)>='RFM input'!$AC$7,0,($G675+(SUM($G761:P761)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H761:I761)='RFM input'!$AC$7,SUM($G761:I761),0)","v":0},{"$f":"IF(COUNT($H761:J761)='RFM input'!$AC$7,SUM($G761:J761),0)","v":0},{"$f":"IF(COUNT($H761:K761)='RFM input'!$AC$7,SUM($G761:K761),0)","v":0},{"$f":"IF(COUNT($H761:L761)='RFM input'!$AC$7,SUM($G761:L761),0)","v":0},{"$f":"IF(COUNT($H761:M761)='RFM input'!$AC$7,SUM($G761:M761),0)","v":0},{"$f":"IF(COUNT($H761:N761)='RFM input'!$AC$7,SUM($G761:N761),0)","v":0},{"$f":"IF(COUNT($H761:O761)='RFM input'!$AC$7,SUM($G761:O761),0)","v":0},{"$f":"IF(COUNT($H761:P761)='RFM input'!$AC$7,SUM($G761:P761),0)","v":0},{"$f":"IF(COUNT($H761:Q761)='RFM input'!$AC$7,SUM($G761:Q761),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G676+(SUM($G763:G763)))*H$8","v":0},{"$f":"($G676+(SUM($G763:H763)))*I$8","v":0},{"$f":"IF(COUNT($H763:I763)>='RFM input'!$AC$7,0,($G676+(SUM($G763:I763)))*J$8)","v":0},{"$f":"IF(COUNT($H763:J763)>='RFM input'!$AC$7,0,($G676+(SUM($G763:J763)))*K$8)","v":0},{"$f":"IF(COUNT($H763:K763)>='RFM input'!$AC$7,0,($G676+(SUM($G763:K763)))*L$8)","v":0},{"$f":"IF(COUNT($H763:L763)>='RFM input'!$AC$7,0,($G676+(SUM($G763:L763)))*M$8)","v":0},{"$f":"IF(COUNT($H763:M763)>='RFM input'!$AC$7,0,($G676+(SUM($G763:M763)))*N$8)","v":0},{"$f":"IF(COUNT($H763:N763)>='RFM input'!$AC$7,0,($G676+(SUM($G763:N763)))*O$8)","v":0},{"$f":"IF(COUNT($H763:O763)>='RFM input'!$AC$7,0,($G676+(SUM($G763:O763)))*P$8)","v":0},{"$f":"IF(COUNT($H763:P763)>='RFM input'!$AC$7,0,($G676+(SUM($G763:P763)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H763:I763)='RFM input'!$AC$7,SUM($G763:I763),0)","v":0},{"$f":"IF(COUNT($H763:J763)='RFM input'!$AC$7,SUM($G763:J763),0)","v":0},{"$f":"IF(COUNT($H763:K763)='RFM input'!$AC$7,SUM($G763:K763),0)","v":0},{"$f":"IF(COUNT($H763:L763)='RFM input'!$AC$7,SUM($G763:L763),0)","v":0},{"$f":"IF(COUNT($H763:M763)='RFM input'!$AC$7,SUM($G763:M763),0)","v":0},{"$f":"IF(COUNT($H763:N763)='RFM input'!$AC$7,SUM($G763:N763),0)","v":0},{"$f":"IF(COUNT($H763:O763)='RFM input'!$AC$7,SUM($G763:O763),0)","v":0},{"$f":"IF(COUNT($H763:P763)='RFM input'!$AC$7,SUM($G763:P763),0)","v":0},{"$f":"IF(COUNT($H763:Q763)='RFM input'!$AC$7,SUM($G763:Q763),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G677+(SUM($G765:G765)))*H$8","v":0},{"$f":"($G677+(SUM($G765:H765)))*I$8","v":0},{"$f":"IF(COUNT($H765:I765)>='RFM input'!$AC$7,0,($G677+(SUM($G765:I765)))*J$8)","v":0},{"$f":"IF(COUNT($H765:J765)>='RFM input'!$AC$7,0,($G677+(SUM($G765:J765)))*K$8)","v":0},{"$f":"IF(COUNT($H765:K765)>='RFM input'!$AC$7,0,($G677+(SUM($G765:K765)))*L$8)","v":0},{"$f":"IF(COUNT($H765:L765)>='RFM input'!$AC$7,0,($G677+(SUM($G765:L765)))*M$8)","v":0},{"$f":"IF(COUNT($H765:M765)>='RFM input'!$AC$7,0,($G677+(SUM($G765:M765)))*N$8)","v":0},{"$f":"IF(COUNT($H765:N765)>='RFM input'!$AC$7,0,($G677+(SUM($G765:N765)))*O$8)","v":0},{"$f":"IF(COUNT($H765:O765)>='RFM input'!$AC$7,0,($G677+(SUM($G765:O765)))*P$8)","v":0},{"$f":"IF(COUNT($H765:P765)>='RFM input'!$AC$7,0,($G677+(SUM($G765:P765)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H765:I765)='RFM input'!$AC$7,SUM($G765:I765),0)","v":0},{"$f":"IF(COUNT($H765:J765)='RFM input'!$AC$7,SUM($G765:J765),0)","v":0},{"$f":"IF(COUNT($H765:K765)='RFM input'!$AC$7,SUM($G765:K765),0)","v":0},{"$f":"IF(COUNT($H765:L765)='RFM input'!$AC$7,SUM($G765:L765),0)","v":0},{"$f":"IF(COUNT($H765:M765)='RFM input'!$AC$7,SUM($G765:M765),0)","v":0},{"$f":"IF(COUNT($H765:N765)='RFM input'!$AC$7,SUM($G765:N765),0)","v":0},{"$f":"IF(COUNT($H765:O765)='RFM input'!$AC$7,SUM($G765:O765),0)","v":0},{"$f":"IF(COUNT($H765:P765)='RFM input'!$AC$7,SUM($G765:P765),0)","v":0},{"$f":"IF(COUNT($H765:Q765)='RFM input'!$AC$7,SUM($G765:Q765),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G678+(SUM($G767:G767)))*H$8","v":0},{"$f":"($G678+(SUM($G767:H767)))*I$8","v":0},{"$f":"IF(COUNT($H767:I767)>='RFM input'!$AC$7,0,($G678+(SUM($G767:I767)))*J$8)","v":0},{"$f":"IF(COUNT($H767:J767)>='RFM input'!$AC$7,0,($G678+(SUM($G767:J767)))*K$8)","v":0},{"$f":"IF(COUNT($H767:K767)>='RFM input'!$AC$7,0,($G678+(SUM($G767:K767)))*L$8)","v":0},{"$f":"IF(COUNT($H767:L767)>='RFM input'!$AC$7,0,($G678+(SUM($G767:L767)))*M$8)","v":0},{"$f":"IF(COUNT($H767:M767)>='RFM input'!$AC$7,0,($G678+(SUM($G767:M767)))*N$8)","v":0},{"$f":"IF(COUNT($H767:N767)>='RFM input'!$AC$7,0,($G678+(SUM($G767:N767)))*O$8)","v":0},{"$f":"IF(COUNT($H767:O767)>='RFM input'!$AC$7,0,($G678+(SUM($G767:O767)))*P$8)","v":0},{"$f":"IF(COUNT($H767:P767)>='RFM input'!$AC$7,0,($G678+(SUM($G767:P767)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H767:I767)='RFM input'!$AC$7,SUM($G767:I767),0)","v":0},{"$f":"IF(COUNT($H767:J767)='RFM input'!$AC$7,SUM($G767:J767),0)","v":0},{"$f":"IF(COUNT($H767:K767)='RFM input'!$AC$7,SUM($G767:K767),0)","v":0},{"$f":"IF(COUNT($H767:L767)='RFM input'!$AC$7,SUM($G767:L767),0)","v":0},{"$f":"IF(COUNT($H767:M767)='RFM input'!$AC$7,SUM($G767:M767),0)","v":0},{"$f":"IF(COUNT($H767:N767)='RFM input'!$AC$7,SUM($G767:N767),0)","v":0},{"$f":"IF(COUNT($H767:O767)='RFM input'!$AC$7,SUM($G767:O767),0)","v":0},{"$f":"IF(COUNT($H767:P767)='RFM input'!$AC$7,SUM($G767:P767),0)","v":0},{"$f":"IF(COUNT($H767:Q767)='RFM input'!$AC$7,SUM($G767:Q767),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G679+(SUM($G769:G769)))*H$8","v":0},{"$f":"($G679+(SUM($G769:H769)))*I$8","v":0},{"$f":"IF(COUNT($H769:I769)>='RFM input'!$AC$7,0,($G679+(SUM($G769:I769)))*J$8)","v":0},{"$f":"IF(COUNT($H769:J769)>='RFM input'!$AC$7,0,($G679+(SUM($G769:J769)))*K$8)","v":0},{"$f":"IF(COUNT($H769:K769)>='RFM input'!$AC$7,0,($G679+(SUM($G769:K769)))*L$8)","v":0},{"$f":"IF(COUNT($H769:L769)>='RFM input'!$AC$7,0,($G679+(SUM($G769:L769)))*M$8)","v":0},{"$f":"IF(COUNT($H769:M769)>='RFM input'!$AC$7,0,($G679+(SUM($G769:M769)))*N$8)","v":0},{"$f":"IF(COUNT($H769:N769)>='RFM input'!$AC$7,0,($G679+(SUM($G769:N769)))*O$8)","v":0},{"$f":"IF(COUNT($H769:O769)>='RFM input'!$AC$7,0,($G679+(SUM($G769:O769)))*P$8)","v":0},{"$f":"IF(COUNT($H769:P769)>='RFM input'!$AC$7,0,($G679+(SUM($G769:P769)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H769:I769)='RFM input'!$AC$7,SUM($G769:I769),0)","v":0},{"$f":"IF(COUNT($H769:J769)='RFM input'!$AC$7,SUM($G769:J769),0)","v":0},{"$f":"IF(COUNT($H769:K769)='RFM input'!$AC$7,SUM($G769:K769),0)","v":0},{"$f":"IF(COUNT($H769:L769)='RFM input'!$AC$7,SUM($G769:L769),0)","v":0},{"$f":"IF(COUNT($H769:M769)='RFM input'!$AC$7,SUM($G769:M769),0)","v":0},{"$f":"IF(COUNT($H769:N769)='RFM input'!$AC$7,SUM($G769:N769),0)","v":0},{"$f":"IF(COUNT($H769:O769)='RFM input'!$AC$7,SUM($G769:O769),0)","v":0},{"$f":"IF(COUNT($H769:P769)='RFM input'!$AC$7,SUM($G769:P769),0)","v":0},{"$f":"IF(COUNT($H769:Q769)='RFM input'!$AC$7,SUM($G769:Q769),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G680+(SUM($G771:G771)))*H$8","v":0},{"$f":"($G680+(SUM($G771:H771)))*I$8","v":0},{"$f":"IF(COUNT($H771:I771)>='RFM input'!$AC$7,0,($G680+(SUM($G771:I771)))*J$8)","v":0},{"$f":"IF(COUNT($H771:J771)>='RFM input'!$AC$7,0,($G680+(SUM($G771:J771)))*K$8)","v":0},{"$f":"IF(COUNT($H771:K771)>='RFM input'!$AC$7,0,($G680+(SUM($G771:K771)))*L$8)","v":0},{"$f":"IF(COUNT($H771:L771)>='RFM input'!$AC$7,0,($G680+(SUM($G771:L771)))*M$8)","v":0},{"$f":"IF(COUNT($H771:M771)>='RFM input'!$AC$7,0,($G680+(SUM($G771:M771)))*N$8)","v":0},{"$f":"IF(COUNT($H771:N771)>='RFM input'!$AC$7,0,($G680+(SUM($G771:N771)))*O$8)","v":0},{"$f":"IF(COUNT($H771:O771)>='RFM input'!$AC$7,0,($G680+(SUM($G771:O771)))*P$8)","v":0},{"$f":"IF(COUNT($H771:P771)>='RFM input'!$AC$7,0,($G680+(SUM($G771:P771)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H771:I771)='RFM input'!$AC$7,SUM($G771:I771),0)","v":0},{"$f":"IF(COUNT($H771:J771)='RFM input'!$AC$7,SUM($G771:J771),0)","v":0},{"$f":"IF(COUNT($H771:K771)='RFM input'!$AC$7,SUM($G771:K771),0)","v":0},{"$f":"IF(COUNT($H771:L771)='RFM input'!$AC$7,SUM($G771:L771),0)","v":0},{"$f":"IF(COUNT($H771:M771)='RFM input'!$AC$7,SUM($G771:M771),0)","v":0},{"$f":"IF(COUNT($H771:N771)='RFM input'!$AC$7,SUM($G771:N771),0)","v":0},{"$f":"IF(COUNT($H771:O771)='RFM input'!$AC$7,SUM($G771:O771),0)","v":0},{"$f":"IF(COUNT($H771:P771)='RFM input'!$AC$7,SUM($G771:P771),0)","v":0},{"$f":"IF(COUNT($H771:Q771)='RFM input'!$AC$7,SUM($G771:Q771),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G681+(SUM($G773:G773)))*H$8","v":0},{"$f":"($G681+(SUM($G773:H773)))*I$8","v":0},{"$f":"IF(COUNT($H773:I773)>='RFM input'!$AC$7,0,($G681+(SUM($G773:I773)))*J$8)","v":0},{"$f":"IF(COUNT($H773:J773)>='RFM input'!$AC$7,0,($G681+(SUM($G773:J773)))*K$8)","v":0},{"$f":"IF(COUNT($H773:K773)>='RFM input'!$AC$7,0,($G681+(SUM($G773:K773)))*L$8)","v":0},{"$f":"IF(COUNT($H773:L773)>='RFM input'!$AC$7,0,($G681+(SUM($G773:L773)))*M$8)","v":0},{"$f":"IF(COUNT($H773:M773)>='RFM input'!$AC$7,0,($G681+(SUM($G773:M773)))*N$8)","v":0},{"$f":"IF(COUNT($H773:N773)>='RFM input'!$AC$7,0,($G681+(SUM($G773:N773)))*O$8)","v":0},{"$f":"IF(COUNT($H773:O773)>='RFM input'!$AC$7,0,($G681+(SUM($G773:O773)))*P$8)","v":0},{"$f":"IF(COUNT($H773:P773)>='RFM input'!$AC$7,0,($G681+(SUM($G773:P773)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H773:I773)='RFM input'!$AC$7,SUM($G773:I773),0)","v":0},{"$f":"IF(COUNT($H773:J773)='RFM input'!$AC$7,SUM($G773:J773),0)","v":0},{"$f":"IF(COUNT($H773:K773)='RFM input'!$AC$7,SUM($G773:K773),0)","v":0},{"$f":"IF(COUNT($H773:L773)='RFM input'!$AC$7,SUM($G773:L773),0)","v":0},{"$f":"IF(COUNT($H773:M773)='RFM input'!$AC$7,SUM($G773:M773),0)","v":0},{"$f":"IF(COUNT($H773:N773)='RFM input'!$AC$7,SUM($G773:N773),0)","v":0},{"$f":"IF(COUNT($H773:O773)='RFM input'!$AC$7,SUM($G773:O773),0)","v":0},{"$f":"IF(COUNT($H773:P773)='RFM input'!$AC$7,SUM($G773:P773),0)","v":0},{"$f":"IF(COUNT($H773:Q773)='RFM input'!$AC$7,SUM($G773:Q773),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G682+(SUM($G775:G775)))*H$8","v":0},{"$f":"($G682+(SUM($G775:H775)))*I$8","v":0},{"$f":"IF(COUNT($H775:I775)>='RFM input'!$AC$7,0,($G682+(SUM($G775:I775)))*J$8)","v":0},{"$f":"IF(COUNT($H775:J775)>='RFM input'!$AC$7,0,($G682+(SUM($G775:J775)))*K$8)","v":0},{"$f":"IF(COUNT($H775:K775)>='RFM input'!$AC$7,0,($G682+(SUM($G775:K775)))*L$8)","v":0},{"$f":"IF(COUNT($H775:L775)>='RFM input'!$AC$7,0,($G682+(SUM($G775:L775)))*M$8)","v":0},{"$f":"IF(COUNT($H775:M775)>='RFM input'!$AC$7,0,($G682+(SUM($G775:M775)))*N$8)","v":0},{"$f":"IF(COUNT($H775:N775)>='RFM input'!$AC$7,0,($G682+(SUM($G775:N775)))*O$8)","v":0},{"$f":"IF(COUNT($H775:O775)>='RFM input'!$AC$7,0,($G682+(SUM($G775:O775)))*P$8)","v":0},{"$f":"IF(COUNT($H775:P775)>='RFM input'!$AC$7,0,($G682+(SUM($G775:P775)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H775:I775)='RFM input'!$AC$7,SUM($G775:I775),0)","v":0},{"$f":"IF(COUNT($H775:J775)='RFM input'!$AC$7,SUM($G775:J775),0)","v":0},{"$f":"IF(COUNT($H775:K775)='RFM input'!$AC$7,SUM($G775:K775),0)","v":0},{"$f":"IF(COUNT($H775:L775)='RFM input'!$AC$7,SUM($G775:L775),0)","v":0},{"$f":"IF(COUNT($H775:M775)='RFM input'!$AC$7,SUM($G775:M775),0)","v":0},{"$f":"IF(COUNT($H775:N775)='RFM input'!$AC$7,SUM($G775:N775),0)","v":0},{"$f":"IF(COUNT($H775:O775)='RFM input'!$AC$7,SUM($G775:O775),0)","v":0},{"$f":"IF(COUNT($H775:P775)='RFM input'!$AC$7,SUM($G775:P775),0)","v":0},{"$f":"IF(COUNT($H775:Q775)='RFM input'!$AC$7,SUM($G775:Q775),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G683+(SUM($G777:G777)))*H$8","v":0},{"$f":"($G683+(SUM($G777:H777)))*I$8","v":0},{"$f":"IF(COUNT($H777:I777)>='RFM input'!$AC$7,0,($G683+(SUM($G777:I777)))*J$8)","v":0},{"$f":"IF(COUNT($H777:J777)>='RFM input'!$AC$7,0,($G683+(SUM($G777:J777)))*K$8)","v":0},{"$f":"IF(COUNT($H777:K777)>='RFM input'!$AC$7,0,($G683+(SUM($G777:K777)))*L$8)","v":0},{"$f":"IF(COUNT($H777:L777)>='RFM input'!$AC$7,0,($G683+(SUM($G777:L777)))*M$8)","v":0},{"$f":"IF(COUNT($H777:M777)>='RFM input'!$AC$7,0,($G683+(SUM($G777:M777)))*N$8)","v":0},{"$f":"IF(COUNT($H777:N777)>='RFM input'!$AC$7,0,($G683+(SUM($G777:N777)))*O$8)","v":0},{"$f":"IF(COUNT($H777:O777)>='RFM input'!$AC$7,0,($G683+(SUM($G777:O777)))*P$8)","v":0},{"$f":"IF(COUNT($H777:P777)>='RFM input'!$AC$7,0,($G683+(SUM($G777:P777)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H777:I777)='RFM input'!$AC$7,SUM($G777:I777),0)","v":0},{"$f":"IF(COUNT($H777:J777)='RFM input'!$AC$7,SUM($G777:J777),0)","v":0},{"$f":"IF(COUNT($H777:K777)='RFM input'!$AC$7,SUM($G777:K777),0)","v":0},{"$f":"IF(COUNT($H777:L777)='RFM input'!$AC$7,SUM($G777:L777),0)","v":0},{"$f":"IF(COUNT($H777:M777)='RFM input'!$AC$7,SUM($G777:M777),0)","v":0},{"$f":"IF(COUNT($H777:N777)='RFM input'!$AC$7,SUM($G777:N777),0)","v":0},{"$f":"IF(COUNT($H777:O777)='RFM input'!$AC$7,SUM($G777:O777),0)","v":0},{"$f":"IF(COUNT($H777:P777)='RFM input'!$AC$7,SUM($G777:P777),0)","v":0},{"$f":"IF(COUNT($H777:Q777)='RFM input'!$AC$7,SUM($G777:Q777),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G684+(SUM($G779:G779)))*H$8","v":0},{"$f":"($G684+(SUM($G779:H779)))*I$8","v":0},{"$f":"IF(COUNT($H779:I779)>='RFM input'!$AC$7,0,($G684+(SUM($G779:I779)))*J$8)","v":0},{"$f":"IF(COUNT($H779:J779)>='RFM input'!$AC$7,0,($G684+(SUM($G779:J779)))*K$8)","v":0},{"$f":"IF(COUNT($H779:K779)>='RFM input'!$AC$7,0,($G684+(SUM($G779:K779)))*L$8)","v":0},{"$f":"IF(COUNT($H779:L779)>='RFM input'!$AC$7,0,($G684+(SUM($G779:L779)))*M$8)","v":0},{"$f":"IF(COUNT($H779:M779)>='RFM input'!$AC$7,0,($G684+(SUM($G779:M779)))*N$8)","v":0},{"$f":"IF(COUNT($H779:N779)>='RFM input'!$AC$7,0,($G684+(SUM($G779:N779)))*O$8)","v":0},{"$f":"IF(COUNT($H779:O779)>='RFM input'!$AC$7,0,($G684+(SUM($G779:O779)))*P$8)","v":0},{"$f":"IF(COUNT($H779:P779)>='RFM input'!$AC$7,0,($G684+(SUM($G779:P779)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H779:I779)='RFM input'!$AC$7,SUM($G779:I779),0)","v":0},{"$f":"IF(COUNT($H779:J779)='RFM input'!$AC$7,SUM($G779:J779),0)","v":0},{"$f":"IF(COUNT($H779:K779)='RFM input'!$AC$7,SUM($G779:K779),0)","v":0},{"$f":"IF(COUNT($H779:L779)='RFM input'!$AC$7,SUM($G779:L779),0)","v":0},{"$f":"IF(COUNT($H779:M779)='RFM input'!$AC$7,SUM($G779:M779),0)","v":0},{"$f":"IF(COUNT($H779:N779)='RFM input'!$AC$7,SUM($G779:N779),0)","v":0},{"$f":"IF(COUNT($H779:O779)='RFM input'!$AC$7,SUM($G779:O779),0)","v":0},{"$f":"IF(COUNT($H779:P779)='RFM input'!$AC$7,SUM($G779:P779),0)","v":0},{"$f":"IF(COUNT($H779:Q779)='RFM input'!$AC$7,SUM($G779:Q779),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G685+(SUM($G781:G781)))*H$8","v":0},{"$f":"($G685+(SUM($G781:H781)))*I$8","v":0},{"$f":"IF(COUNT($H781:I781)>='RFM input'!$AC$7,0,($G685+(SUM($G781:I781)))*J$8)","v":0},{"$f":"IF(COUNT($H781:J781)>='RFM input'!$AC$7,0,($G685+(SUM($G781:J781)))*K$8)","v":0},{"$f":"IF(COUNT($H781:K781)>='RFM input'!$AC$7,0,($G685+(SUM($G781:K781)))*L$8)","v":0},{"$f":"IF(COUNT($H781:L781)>='RFM input'!$AC$7,0,($G685+(SUM($G781:L781)))*M$8)","v":0},{"$f":"IF(COUNT($H781:M781)>='RFM input'!$AC$7,0,($G685+(SUM($G781:M781)))*N$8)","v":0},{"$f":"IF(COUNT($H781:N781)>='RFM input'!$AC$7,0,($G685+(SUM($G781:N781)))*O$8)","v":0},{"$f":"IF(COUNT($H781:O781)>='RFM input'!$AC$7,0,($G685+(SUM($G781:O781)))*P$8)","v":0},{"$f":"IF(COUNT($H781:P781)>='RFM input'!$AC$7,0,($G685+(SUM($G781:P781)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H781:I781)='RFM input'!$AC$7,SUM($G781:I781),0)","v":0},{"$f":"IF(COUNT($H781:J781)='RFM input'!$AC$7,SUM($G781:J781),0)","v":0},{"$f":"IF(COUNT($H781:K781)='RFM input'!$AC$7,SUM($G781:K781),0)","v":0},{"$f":"IF(COUNT($H781:L781)='RFM input'!$AC$7,SUM($G781:L781),0)","v":0},{"$f":"IF(COUNT($H781:M781)='RFM input'!$AC$7,SUM($G781:M781),0)","v":0},{"$f":"IF(COUNT($H781:N781)='RFM input'!$AC$7,SUM($G781:N781),0)","v":0},{"$f":"IF(COUNT($H781:O781)='RFM input'!$AC$7,SUM($G781:O781),0)","v":0},{"$f":"IF(COUNT($H781:P781)='RFM input'!$AC$7,SUM($G781:P781),0)","v":0},{"$f":"IF(COUNT($H781:Q781)='RFM input'!$AC$7,SUM($G781:Q781),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G686+(SUM($G783:G783)))*H$8","v":0},{"$f":"($G686+(SUM($G783:H783)))*I$8","v":0},{"$f":"IF(COUNT($H783:I783)>='RFM input'!$AC$7,0,($G686+(SUM($G783:I783)))*J$8)","v":0},{"$f":"IF(COUNT($H783:J783)>='RFM input'!$AC$7,0,($G686+(SUM($G783:J783)))*K$8)","v":0},{"$f":"IF(COUNT($H783:K783)>='RFM input'!$AC$7,0,($G686+(SUM($G783:K783)))*L$8)","v":0},{"$f":"IF(COUNT($H783:L783)>='RFM input'!$AC$7,0,($G686+(SUM($G783:L783)))*M$8)","v":0},{"$f":"IF(COUNT($H783:M783)>='RFM input'!$AC$7,0,($G686+(SUM($G783:M783)))*N$8)","v":0},{"$f":"IF(COUNT($H783:N783)>='RFM input'!$AC$7,0,($G686+(SUM($G783:N783)))*O$8)","v":0},{"$f":"IF(COUNT($H783:O783)>='RFM input'!$AC$7,0,($G686+(SUM($G783:O783)))*P$8)","v":0},{"$f":"IF(COUNT($H783:P783)>='RFM input'!$AC$7,0,($G686+(SUM($G783:P783)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H783:I783)='RFM input'!$AC$7,SUM($G783:I783),0)","v":0},{"$f":"IF(COUNT($H783:J783)='RFM input'!$AC$7,SUM($G783:J783),0)","v":0},{"$f":"IF(COUNT($H783:K783)='RFM input'!$AC$7,SUM($G783:K783),0)","v":0},{"$f":"IF(COUNT($H783:L783)='RFM input'!$AC$7,SUM($G783:L783),0)","v":0},{"$f":"IF(COUNT($H783:M783)='RFM input'!$AC$7,SUM($G783:M783),0)","v":0},{"$f":"IF(COUNT($H783:N783)='RFM input'!$AC$7,SUM($G783:N783),0)","v":0},{"$f":"IF(COUNT($H783:O783)='RFM input'!$AC$7,SUM($G783:O783),0)","v":0},{"$f":"IF(COUNT($H783:P783)='RFM input'!$AC$7,SUM($G783:P783),0)","v":0},{"$f":"IF(COUNT($H783:Q783)='RFM input'!$AC$7,SUM($G783:Q783),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G687+(SUM($G785:G785)))*H$8","v":0},{"$f":"($G687+(SUM($G785:H785)))*I$8","v":0},{"$f":"IF(COUNT($H785:I785)>='RFM input'!$AC$7,0,($G687+(SUM($G785:I785)))*J$8)","v":0},{"$f":"IF(COUNT($H785:J785)>='RFM input'!$AC$7,0,($G687+(SUM($G785:J785)))*K$8)","v":0},{"$f":"IF(COUNT($H785:K785)>='RFM input'!$AC$7,0,($G687+(SUM($G785:K785)))*L$8)","v":0},{"$f":"IF(COUNT($H785:L785)>='RFM input'!$AC$7,0,($G687+(SUM($G785:L785)))*M$8)","v":0},{"$f":"IF(COUNT($H785:M785)>='RFM input'!$AC$7,0,($G687+(SUM($G785:M785)))*N$8)","v":0},{"$f":"IF(COUNT($H785:N785)>='RFM input'!$AC$7,0,($G687+(SUM($G785:N785)))*O$8)","v":0},{"$f":"IF(COUNT($H785:O785)>='RFM input'!$AC$7,0,($G687+(SUM($G785:O785)))*P$8)","v":0},{"$f":"IF(COUNT($H785:P785)>='RFM input'!$AC$7,0,($G687+(SUM($G785:P785)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H785:I785)='RFM input'!$AC$7,SUM($G785:I785),0)","v":0},{"$f":"IF(COUNT($H785:J785)='RFM input'!$AC$7,SUM($G785:J785),0)","v":0},{"$f":"IF(COUNT($H785:K785)='RFM input'!$AC$7,SUM($G785:K785),0)","v":0},{"$f":"IF(COUNT($H785:L785)='RFM input'!$AC$7,SUM($G785:L785),0)","v":0},{"$f":"IF(COUNT($H785:M785)='RFM input'!$AC$7,SUM($G785:M785),0)","v":0},{"$f":"IF(COUNT($H785:N785)='RFM input'!$AC$7,SUM($G785:N785),0)","v":0},{"$f":"IF(COUNT($H785:O785)='RFM input'!$AC$7,SUM($G785:O785),0)","v":0},{"$f":"IF(COUNT($H785:P785)='RFM input'!$AC$7,SUM($G785:P785),0)","v":0},{"$f":"IF(COUNT($H785:Q785)='RFM input'!$AC$7,SUM($G785:Q785),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G688+(SUM($G787:G787)))*H$8","v":0},{"$f":"($G688+(SUM($G787:H787)))*I$8","v":0},{"$f":"IF(COUNT($H787:I787)>='RFM input'!$AC$7,0,($G688+(SUM($G787:I787)))*J$8)","v":0},{"$f":"IF(COUNT($H787:J787)>='RFM input'!$AC$7,0,($G688+(SUM($G787:J787)))*K$8)","v":0},{"$f":"IF(COUNT($H787:K787)>='RFM input'!$AC$7,0,($G688+(SUM($G787:K787)))*L$8)","v":0},{"$f":"IF(COUNT($H787:L787)>='RFM input'!$AC$7,0,($G688+(SUM($G787:L787)))*M$8)","v":0},{"$f":"IF(COUNT($H787:M787)>='RFM input'!$AC$7,0,($G688+(SUM($G787:M787)))*N$8)","v":0},{"$f":"IF(COUNT($H787:N787)>='RFM input'!$AC$7,0,($G688+(SUM($G787:N787)))*O$8)","v":0},{"$f":"IF(COUNT($H787:O787)>='RFM input'!$AC$7,0,($G688+(SUM($G787:O787)))*P$8)","v":0},{"$f":"IF(COUNT($H787:P787)>='RFM input'!$AC$7,0,($G688+(SUM($G787:P787)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H787:I787)='RFM input'!$AC$7,SUM($G787:I787),0)","v":0},{"$f":"IF(COUNT($H787:J787)='RFM input'!$AC$7,SUM($G787:J787),0)","v":0},{"$f":"IF(COUNT($H787:K787)='RFM input'!$AC$7,SUM($G787:K787),0)","v":0},{"$f":"IF(COUNT($H787:L787)='RFM input'!$AC$7,SUM($G787:L787),0)","v":0},{"$f":"IF(COUNT($H787:M787)='RFM input'!$AC$7,SUM($G787:M787),0)","v":0},{"$f":"IF(COUNT($H787:N787)='RFM input'!$AC$7,SUM($G787:N787),0)","v":0},{"$f":"IF(COUNT($H787:O787)='RFM input'!$AC$7,SUM($G787:O787),0)","v":0},{"$f":"IF(COUNT($H787:P787)='RFM input'!$AC$7,SUM($G787:P787),0)","v":0},{"$f":"IF(COUNT($H787:Q787)='RFM input'!$AC$7,SUM($G787:Q787),0)","v":0}]
[null,null,0,null,null,null,null,{"$f":"($G689+(SUM($G789:G789)))*H$8","v":0},{"$f":"($G689+(SUM($G789:H789)))*I$8","v":0},{"$f":"IF(COUNT($H789:I789)>='RFM input'!$AC$7,0,($G689+(SUM($G789:I789)))*J$8)","v":0},{"$f":"IF(COUNT($H789:J789)>='RFM input'!$AC$7,0,($G689+(SUM($G789:J789)))*K$8)","v":0},{"$f":"IF(COUNT($H789:K789)>='RFM input'!$AC$7,0,($G689+(SUM($G789:K789)))*L$8)","v":0},{"$f":"IF(COUNT($H789:L789)>='RFM input'!$AC$7,0,($G689+(SUM($G789:L789)))*M$8)","v":0},{"$f":"IF(COUNT($H789:M789)>='RFM input'!$AC$7,0,($G689+(SUM($G789:M789)))*N$8)","v":0},{"$f":"IF(COUNT($H789:N789)>='RFM input'!$AC$7,0,($G689+(SUM($G789:N789)))*O$8)","v":0},{"$f":"IF(COUNT($H789:O789)>='RFM input'!$AC$7,0,($G689+(SUM($G789:O789)))*P$8)","v":0},{"$f":"IF(COUNT($H789:P789)>='RFM input'!$AC$7,0,($G689+(SUM($G789:P789)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H789:I789)='RFM input'!$AC$7,SUM($G789:I789),0)","v":0},{"$f":"IF(COUNT($H789:J789)='RFM input'!$AC$7,SUM($G789:J789),0)","v":0},{"$f":"IF(COUNT($H789:K789)='RFM input'!$AC$7,SUM($G789:K789),0)","v":0},{"$f":"IF(COUNT($H789:L789)='RFM input'!$AC$7,SUM($G789:L789),0)","v":0},{"$f":"IF(COUNT($H789:M789)='RFM input'!$AC$7,SUM($G789:M789),0)","v":0},{"$f":"IF(COUNT($H789:N789)='RFM input'!$AC$7,SUM($G789:N789),0)","v":0},{"$f":"IF(COUNT($H789:O789)='RFM input'!$AC$7,SUM($G789:O789),0)","v":0},{"$f":"IF(COUNT($H789:P789)='RFM input'!$AC$7,SUM($G789:P789),0)","v":0},{"$f":"IF(COUNT($H789:Q789)='RFM input'!$AC$7,SUM($G789:Q789),0)","v":0}]
[null,null,"Equity raising costs",null,null,null,null,{"$f":"($G690+(SUM($G791:G791)))*H$8","v":0},{"$f":"($G690+(SUM($G791:H791)))*I$8","v":0},{"$f":"IF(COUNT($H791:I791)>='RFM input'!$AC$7,0,($G690+(SUM($G791:I791)))*J$8)","v":0},{"$f":"IF(COUNT($H791:J791)>='RFM input'!$AC$7,0,($G690+(SUM($G791:J791)))*K$8)","v":0},{"$f":"IF(COUNT($H791:K791)>='RFM input'!$AC$7,0,($G690+(SUM($G791:K791)))*L$8)","v":0},{"$f":"IF(COUNT($H791:L791)>='RFM input'!$AC$7,0,($G690+(SUM($G791:L791)))*M$8)","v":0},{"$f":"IF(COUNT($H791:M791)>='RFM input'!$AC$7,0,($G690+(SUM($G791:M791)))*N$8)","v":0},{"$f":"IF(COUNT($H791:N791)>='RFM input'!$AC$7,0,($G690+(SUM($G791:N791)))*O$8)","v":0},{"$f":"IF(COUNT($H791:O791)>='RFM input'!$AC$7,0,($G690+(SUM($G791:O791)))*P$8)","v":0},{"$f":"IF(COUNT($H791:P791)>='RFM input'!$AC$7,0,($G690+(SUM($G791:P791)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H791:I791)='RFM input'!$AC$7,SUM($G791:I791),0)","v":0},{"$f":"IF(COUNT($H791:J791)='RFM input'!$AC$7,SUM($G791:J791),0)","v":0},{"$f":"IF(COUNT($H791:K791)='RFM input'!$AC$7,SUM($G791:K791),0)","v":0},{"$f":"IF(COUNT($H791:L791)='RFM input'!$AC$7,SUM($G791:L791),0)","v":0},{"$f":"IF(COUNT($H791:M791)='RFM input'!$AC$7,SUM($G791:M791),0)","v":0},{"$f":"IF(COUNT($H791:N791)='RFM input'!$AC$7,SUM($G791:N791),0)","v":0},{"$f":"IF(COUNT($H791:O791)='RFM input'!$AC$7,SUM($G791:O791),0)","v":0},{"$f":"IF(COUNT($H791:P791)='RFM input'!$AC$7,SUM($G791:P791),0)","v":0},{"$f":"IF(COUNT($H791:Q791)='RFM input'!$AC$7,SUM($G791:Q791),0)","v":0}]
[null,"Total Return at End of Regulatory Period",null,null,null,null,null,null,{"$f":"IF(COUNT($H692:I692)='RFM input'!$AC$7, SUM($G692:I692), 0)","v":0},{"$f":"IF(COUNT($H692:J692)='RFM input'!$AC$7, SUM($G692:J692), 0)","v":4.2842230839106155E-2},{"$f":"IF(COUNT($H692:K692)='RFM input'!$AC$7, SUM($G692:K692), 0)","v":0},{"$f":"IF(COUNT($H692:L692)='RFM input'!$AC$7, SUM($G692:L692), 0)","v":0},{"$f":"IF(COUNT($H692:M692)='RFM input'!$AC$7, SUM($G692:M692), 0)","v":0},{"$f":"IF(COUNT($H692:N692)='RFM input'!$AC$7, SUM($G692:N692), 0)","v":0},{"$f":"IF(COUNT($H692:O692)='RFM input'!$AC$7, SUM($G692:O692), 0)","v":0},{"$f":"IF(COUNT($H692:P692)='RFM input'!$AC$7, SUM($G692:P692), 0)","v":0},{"$f":"IF(COUNT($H692:Q692)='RFM input'!$AC$7, SUM($G692:Q692), 0)","v":0}]

{"sheet":"AST actual depreciation","index":6,"n_rows":697,"n_cols":78,"rows_kept":697,"cut":false,"hidden":false,"merged":[[42,0,42,1],[42,9,42,10],[43,0,43,1],[43,9,43,10],[44,0,44,1],[44,9,44,10],[39,0,39,1],[39,9,39,10],[40,0,40,1],[40,9,40,10],[41,0,41,1],[41,9,41,10],[48,0,48,1],[48,9,48,10],[49,0,49,1],[49,9,49,10],[50,0,50,1],[50,9,50,10],[45,0,45,1],[45,9,45,10],[46,0,46,1],[46,9,46,10],[47,0,47,1],[47,9,47,10],[54,0,54,1],[54,9,54,10],[61,0,61,1],[62,0,62,1],[63,0,63,1],[64,0,64,1],[51,0,51,1],[51,9,51,10],[52,0,52,1],[52,9,52,10],[53,0,53,1],[53,9,53,10],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[65,0,65,1],[66,0,66,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[70,0,70,1],[85,0,85,1],[86,0,86,1],[87,0,87,1],[88,0,88,1],[89,0,89,1],[90,0,90,1],[80,5,80,10],[80,11,80,16],[80,17,80,22],[82,0,82,1],[83,0,83,1],[84,0,84,1],[101,17,101,22],[103,0,103,1],[104,0,104,1],[91,0,91,1],[92,0,92,1],[93,0,93,1],[94,0,94,1],[95,0,95,1],[96,0,96,1],[105,0,105,1],[106,0,106,1],[107,0,107,1],[108,0,108,1],[109,0,109,1],[110,0,110,1],[97,0,97,1],[101,5,101,10],[101,11,101,16],[117,0,117,1],[118,0,118,1],[122,17,122,22],[123,0,123,1],[124,0,124,1],[125,0,125,1],[111,0,111,1],[112,0,112,1],[113,0,113,1],[114,0,114,1],[115,0,115,1],[116,0,116,1],[132,0,132,1],[133,0,133,1],[134,0,134,1],[135,0,135,1],[136,0,136,1],[137,0,137,1],[126,0,126,1],[127,0,127,1],[128,0,128,1],[129,0,129,1],[130,0,130,1],[131,0,131,1],[148,0,148,1],[149,0,149,1],[150,0,150,1],[151,0,151,1],[152,0,152,1],[153,0,153,1],[138,0,138,1],[139,0,139,1],[143,17,143,22],[145,0,145,1],[146,0,146,1],[147,0,147,1],[160,0,160,1],[166,17,166,22],[192,2,217,2],[221,2,231,2],[250,2,260,2],[279,2,289,2],[154,0,154,1],[155,0,155,1],[156,0,156,1],[157,0,157,1],[158,0,158,1],[159,0,159,1],[482,2,492,2],[511,2,521,2],[540,2,550,2],[569,2,579,2],[598,2,608,2],[627,2,637,2],[308,2,318,2],[337,2,347,2],[366,2,376,2],[395,2,405,2],[424,2,434,2],[453,2,463,2]]}
[]
[null,"AST Distribution Depreciation Schedule ($real 2013-14)",null,null,null,"2002-03","2003-04","2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2080-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75"]
[null,null,null,null,null,1,{"$f":"F3+1","v":2},{"$f":"G3+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BS3+1","v":67},68,69,70,71,72,73]
[]
["CPI"]
[null,null,"2001-09-01","2001-12-01","2002-09-01","2002-12-01","2003-12-01","2004-12-01","2005-12-01","2006-12-01","2007-12-01","2008-12-01","2009-12-01","2010-12-01","2011-12-01","2012-12-01","2013-12-01","2014-12-01","2015-12-01","2016-12-01","2017-12-01","2018-12-01","2019-12-01"]
["ABS Index December",null,134.19999999999999,135.4,138.5,139.5,142.80000000000001,146.5,150.6,155.5,160.1,166,169.5,174,179.4,{"$f":"O7*(102/99.8)","v":183.3547094188377},{"$f":"P7*(104.8/102)","v":188.38797595190383},{"$f":"Q7*(106.6/104.8)","v":191.62364729458918},{"$f":"R7*(1+'RFM input'!J385)","v":196.12680300601204},{"$f":"S7*(1+'RFM input'!K385)","v":200.73578287665333},{"$f":"T7*(1+'RFM input'!L385)","v":205.4530737742547},{"$f":"U7*(1+'RFM input'!M385)","v":210.28122100794971},{"$f":"V7*(1+'RFM input'!N385)","v":215.22282970163656}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-01","2013-09-01","2014-09-01","2015-09-01","2016-09-01","2017-09-01","2018-09-01","2019-09-01"]
["ABS Index Sept",null,null,null,null,null,null,null,null,null,null,null,null,null,null,101.8,104,106.4,{"$f":"R9*(1+'RFM input'!J385)","v":108.90040000000002},{"$f":"S9*(1+'RFM input'!K385)","v":111.45955940000003},{"$f":"T9*(1+'RFM input'!L385)","v":114.07885904590005},{"$f":"U9*(1+'RFM input'!M385)","v":116.75971223347871},{"$f":"V9*(1+'RFM input'!N385)","v":119.50356547096547}]
[]
[]
[]
[null,null,null,"TRR 2003-04 to 2007-08",null,null,null,null,null,null,"TRR 2008-09 to 2013-14",null,null,null,null,null,"TRR 2014-15 to 2006-17"]
["Actual Inflation",null,null,"2002-03","1st Qtr 2003","2003-04","2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20"]
["Actual Inflation Rate",null,null,{"$f":"E7/D7-1","v":2.2895125553914264E-2},7.2202166064982976E-3,{"$f":"G7/F7-1","v":2.3655913978494647E-2},2.5910364145658171E-2,2.7986348122866822E-2,{"$f":"J7/I7-1","v":3.253652058432932E-2},2.9581993569131715E-2,3.6851967520299844E-2,2.108433734939763E-2,2.6548672566371723E-2,3.1034482758620641E-2,2.2044088176352838E-2,{"$f":"Q7/P7-1","v":2.7450980392156765E-2},{"$f":"Q9/P9-1","v":2.16110019646365E-2},{"$f":"R9/Q9-1","v":2.3076923076923217E-2},{"$f":"S9/R9-1","v":2.3500000000000076E-2},2.3500000000000076E-2,2.3500000000000076E-2,2.3500000000000076E-2]
["Actual Accumulated Index (Real stub value)",null,null,{"$f":"E16/(1+E15)^3","v":0.97864841569564687},{"$f":"F7/$F$7","v":1},{"$f":"E16*(1+E15)^4","v":1.0291951639144503},{"$f":"F16*(1+F15)","v":1.0535417161790932},1.0808393656879351,1.1110881124409762,{"$f":"I16*(1+I15)","v":1.1472390536824155},{"$f":"J16*(1+J15)","v":1.1811766719907055},{"$f":"K16*(1+K15)","v":1.2247053563426429},1.2505274572293854,1.2837273012266257,1.3235671140233141,1.3527439441921649]
["Actual Accumulated Index (Real 2007-08 value)",null,null,{"$f":"$J$7/C7","v":1.1587183308494784},{"$f":"$J$7/D7","v":1.1484490398818317},{"$f":"$K$7/F7","v":1.1476702508960572},{"$f":"$J$7/G7","v":1.0889355742296918},1.0614334470989761,1.0325365205843293,1,0.97126795752654593,0.93674698795180722,0.91740412979351027,0.89367816091954022,0.86677814938684505,0.84808293440006988]
["Actual Accumulated Index (Real 2013-14 value)",null,null,{"$f":"$P$7/C7","v":1.3662795038661528},{"$f":"$P$7/D7","v":1.3541706751760538},{"$f":"$P$7/F7","v":1.3143706768375463},{"$f":"$P$7/G7","v":1.283996564557687},1.2515679823811448,1.2174947504570897,{"$f":"$P$7/J7","v":1.1791299641082811},{"$f":"$P$7/K7","v":1.1452511518977995},1.1045464422821549,1.0817386986362105,1.0537626978094121,1.0220440881763528,{"$f":"$P$7/P7","v":1},{"$f":"$P$9/Q9","v":0.97884615384615381},{"$f":"$P$9/R9","v":0.95676691729323304},0.93479913756055977]
[]
["Decision Inflation"]
["Initial forecast inflation rate (2002 - 2007)",null,null,null,5.6499999999999996E-3,2.0417000000000001E-2,{"$f":"$F$21","v":2.0417000000000001E-2},{"$f":"$F$21","v":2.0417000000000001E-2},{"$f":"$F$21","v":2.0417000000000001E-2},{"$f":"$F$21","v":2.0417000000000001E-2}]
["Initial forecast inflation cumulative index (2002-2007)",null,null,null,{"$f":"E21/E21","v":1},{"$f":"E22*(1+E21)^4","v":1.0227922574675459},{"$f":"F22*(1+F21)","v":1.0436746069882608},{"$f":"G22*(1+G21)","v":1.06498331143914},{"$f":"H22*(1+H21)","v":1.0867270757087928},{"$f":"I22*(1+I21)","v":1.108914782413539}]
["Initial forecast inflation rate (08/09 - 13/14)",null,null,null,null,null,null,null,null,2.5999999999999999E-2,2.5859063306679309E-2,2.5859063306679309E-2,2.5859063306679309E-2,2.5859063306679309E-2,2.5859063306679309E-2,2.5859063306679309E-2]
["Initial forecast inflation cumulative index (08/09 - 13/14)",null,null,null,null,null,null,null,null,{"$f":"J23/J23","v":1},{"$f":"J24*(1+J23)","v":1.026},{"$f":"K24*(1+K23)","v":1.052531398952653},1.0797488750304374,1.1076701695451652,1.1363134825823538,1.1656974848646842]
["Initial forecast inflation (14/15-16/17)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2]
[]
["Rate of Return"]
["Initial forecast nominal vanilla WACC",null,null,null,8.2299999999999998E-2,{"$f":"E28","v":8.2299999999999998E-2},{"$f":"F28","v":8.2299999999999998E-2},{"$f":"G28","v":8.2299999999999998E-2},{"$f":"H28","v":8.2299999999999998E-2},{"$f":"I28","v":8.2299999999999998E-2},9.7603443271767801E-2,{"$f":"K28","v":9.7603443271767801E-2},{"$f":"L28","v":9.7603443271767801E-2},{"$f":"M28","v":9.7603443271767801E-2},{"$f":"N28","v":9.7603443271767801E-2},{"$f":"O28","v":9.7603443271767801E-2},7.8738616643835177E-2,{"$f":"$Q28","v":7.8738616643835177E-2},{"$f":"$Q28","v":7.8738616643835177E-2}]
["Constant real vanilla WACC ($2003-04)",null,null,null,{"$f":"F29","v":6.064481481590378E-2},{"$f":"(1+F28)/(1+F21)-1","v":6.064481481590378E-2},{"$f":"(1+G28)/(1+G21)-1","v":6.064481481590378E-2},{"$f":"(1+H28)/(1+H21)-1","v":6.064481481590378E-2},{"$f":"(1+I28)/(1+I21)-1","v":6.064481481590378E-2},{"$f":"(1+J28)/(1+J21)-1","v":6.064481481590378E-2},{"$f":"(1+K28)/(1+K23)-1","v":6.9935903021447254E-2},{"$f":"(1+L28)/(1+L23)-1","v":6.9935903021447254E-2},6.9935903021447254E-2,6.9935903021447254E-2,6.9935903021447254E-2,6.9935903021447254E-2,{"$f":"(1+Q28)/(1+Q25)-1","v":5.2941548700668806E-2},{"$f":"(1+R28)/(1+R25)-1","v":5.2941548700668806E-2},5.2941548700668806E-2]
["Constant real vanilla WACC ($2007-08)"]
["Nominal vanilla WACC (fixed real time varying)",null,null,null,{"$f":"(1+E29)*(1+E21)^4-1","v":8.4819304516805305E-2},{"$f":"(1+F29)*(1+E15)^4-1","v":9.1610514039465851E-2},{"$f":"(1+G29)*(1+F15)-1","v":8.5735337316925175E-2},8.8126508196987974E-2,9.0328389838055356E-2,{"$f":"(1+J29)*(1+J15)-1","v":9.2020802906920718E-2},{"$f":"(1+K29)*(1+K15)-1","v":0.10936514616839621},9.2494792542983761E-2,9.8341280977768841E-2,0.10314081035659561,{"$f":"(1+O29)*(1+O15)-1","v":9.3521664410697758E-2},9.930669251615365E-2,7.569667057828644E-2,7.7240199824530453E-2,7.7685675095134687E-2]
[]
[]
["Half Nominal WACC factor",null,null,null,{"$f":"(1+E31)^0.125","v":1.010228637693503},{"$f":"(1+F31)^0.5","v":1.0448016625367065},1.0419862462225331,{"$f":"(1+H31)^0.5","v":1.0431330251684048},1.0441879092567847,{"$f":"(1+J31)^0.5","v":1.0449979918195635},{"$f":"(1+K31)^0.5","v":1.0532640438980134},{"$f":"(1+L31)^0.5","v":1.0452247569508597},1.0480177865750986,1.0503051034611779,{"$f":"(1+O31)^0.5","v":1.0457158621780096},1.0484782746991725,1.0371579776380677,1.0379018257159636,1.0381164072950271]
[]
[]
[]
["Opening RAB as at 01/01/03 ('000) and Decision Depreciation"]
["Opening RAB as at 01/01/03 ('000)",null,"Decision RAB Nominal","Underspend Nominal","Actual Nominal","Actual Real (2013-14 value)","Actual Real (2007-08 value)",null,null,"Decision Depreciation (Decision Nominal)",null,null,"1st Qtr 2003","2003-04","2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14"]
["Secondary",null,81973.372000000003,7979,{"$f":"C40-D40","v":73994.372000000003},{"$f":"E40*$D$18","v":101096.99386504755},{"$f":"E40*$D$17","v":85738.635216095383},null,null,{"$f":"A40","v":"Secondary"},null,null,-1108.8710724975001,-5202.6917994003979,-5932.6760805928825,-6779.7471591730027,-7584.1335422165967,-8361.0592076010835,-19269.841317755028,-21728.878932361455,-23452.782468979924,-26238.694870770007,-25457.845565596992,-17589.035848500986]
["Switchgear",null,216279.03900000002,2798,{"$f":"C41-D41","v":213481.03900000002},{"$f":"E41*$D$18","v":291674.76804975083},{"$f":"E41*$D$17","v":247364.39317809243},null,null,{"$f":"A41","v":"Switchgear"},null,null,-3026.0913445326391,-12690.306853134551,-13134.822015066402,-13621.900799356972,-14706.295703154601,-15962.840373109384,-18003.952591472716,-19161.549802371861,-20355.719666232573,-21873.728351892525,-23478.911282192439,-24979.534261116798]
["Transformers",null,158248.74100000001,7722,{"$f":"C42-D42","v":150526.74100000001},205661.60101206889,174418.09407973176,null,null,"Transformers",null,null,-2665.4642796108333,-10955.001144884034,-11523.155520659941,-11917.060013633582,-12337.948892324735,-12768.611448354239,-12899.05082377134,-13250.839524361936,-13882.05276290304,-14764.632068196343,-15349.792678196236,-16559.048932249574]
["Reactive",null,79792.2,46.999999999999901,79745.2,108954.23229170713,92402.225037257827,null,null,"Reactive",null,null,-836.09740999999985,-3553.2949424411909,-3673.1625471806492,-3762.1603731064347,-3888.5687459073133,-3984.6505090718324,-4377.6100385257851,-4677.277752662998,-4808.6475351679428,-5009.0432614015535,-5417.8479341383354,-5569.6136219795017]
["Towers and Conductor",null,1000229.27,4611,995618.27,1360292.8359756775,1153641.1399776454,null,null,"Towers and Conductor",null,null,-7622.6617915132574,-31163.532898061556,-31825.879364772307,-32555.98492339149,-33242.294424558539,-33952.340311029264,-36896.931300435899,-37963.553825226416,-39167.99786949563,-40372.970575424224,-41651.068448396807,-42997.876253157607]
["Establishment",null,38874.605000000003,4869,34005.605000000003,46461.161128068372,39402.917865126677,null,null,"Establishment",null,null,-552.3773561979167,-2566.4048237536917,-2987.8494055185006,-3291.3288524338241,-3601.9547861579863,-3993.6967338728714,-3813.8209626457988,-4296.4997972401134,-4940.1518325577226,-5536.2398575970074,-6302.0059239947277,-6854.6213126306311]
["Communications",null,46961.998999999996,15888,31073.998999999996,42455.767936857323,36006.012254098358,null,null,"Communications",null,null,-1226.5326169420832,-5569.7209355101577,-6219.7631681532694,-6521.3186448531724,-7022.7266920677248,-7414.5882118985874,-1662.515204706724,-2749.9447740326218,-2990.7156971100812,-4303.7849718430698,-5365.5962283028693,-5105.1464153123061]
["Inventory",null,2326.5179173713118,-123.28951630259735,2449.8074336739091,3347.1216850476017,2838.6367804492761,null,null,"Inventory",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["IT",null,18459.648158837026,2735.5216317386817,15724.126527098344,21483.55179017254,18219.8336435454,null,null,"IT",null,null,-707.20047450783852,-3610.0888395357424,-3799.4706975134159,-4276.2213734795541,-4054.6266362325446,-4245.0120898732857,-7638.6942555866935,-9512.0093780191419,-11320.629840305239,-11460.973759468279,-13336.327753857695,-12493.786857090068]
["Vehicles",null,2508.2076955585385,216.82800322583751,2291.3796923327009,3130.6651092093002,2655.0636524421384,null,null,"Vehicles",null,null,-41.198863656911193,-145.32137446903093,-168.33758420565664,-190.33532971895102,-228.22440112318128,-244.25656532894553,-1011.3070735559887,-1129.3061428617034,-1085.1366135776937,-694.06978599535807,-811.17651739172345,-933.87567122280609]
["Other",null,4487.887671219386,270.9014991135823,4216.9861721058041,5761.5817750351453,4886.2991785577688,null,null,"Other",null,null,-151.64229562565322,-672.81231064276301,-912.34680106629071,-1210.1508060959072,-1497.877562851495,-1590.9096562427421,-1869.9197995236384,-2013.1147300126477,-1967.8273193548266,-1618.4827581907387,-1711.9589941756587,-1731.7394477885396]
["Premises",null,5085.3295570137407,329.45686222449638,4755.8726947892446,6497.851385887232,5510.7168706388047,null,null,"Premises",null,null,-171.0205876205344,-761.73463391442863,-817.0795063880264,-888.98468344917978,-1543.4031864857595,-1837.4138190471033,-1360.6252363407457,-1409.9376249991337,-1342.931080685318,-1029.4967508511938,-1071.3710552882314,-1023.9356958713969]
["Land",null,85847.96,0,85847.96,117292.30819672134,99473.604918032797,null,null,"Land"]
["Easements",null,94527.698999999993,0,94527.698999999993,129151.25769132902,109530.9776043219,null,null,"Easements"]
["Equity Raising costs (2003-08)",null,0,0,0,0,0,null,null,"Equity Raising costs (2003-08)"]
[0,null,0,0,0,0,0,null,null,0]
["Sub-total",null,{"$f":"SUM(C40:C55)","v":1835602.476},{"$f":"SUM(D40:D55)","v":47343.418480000008},1788259.0575199998,2443261.6978925797,{"$f":"SUM(G40:G55)","v":2072088.5502560358},null,null,"Sub-total",null,null,{"$f":"SUM(M40:M55)","v":-18109.158092705165},-76890.910555747541,-80994.542691117342,-85015.19295869206,-89708.054573080473,-94355.378925429337,-108804.26860432036,-117892.91228415005,-125314.59268636997,-132902.11701163033,-139953.90238153172,-135838.2143169202]
[]
[]
["Depreciation (Straight Line) of 2002-03 Opening RAB",null,null,null,null,{"$f":"E59+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BQ59+1","v":65},66,67,68,69,70,71,72,73]
[null,"Depreciation (Straight Line) of 2002-03 Opening RAB",null,null,null,"Depreciation of 2003 Opening RAB as per TRR 2003-04 to 2007-08",null,null,null,null,null,"Depreciation of 2003 Opening RAB as per TRR 2008-09 to 2013-14",null,null,null,null,null,"Depreciation of 2003 Opening RAB as per TRR 2013-14 to 2017-18",null,null,null,"(Real 2013-14)"]
[null,null,"Adjusted OAV at 01/04/2008","Opening RAB RL as at 01/01/2003","Opening RAB RL as at 01/04/2008",{"$f":"F2","v":"2002-03"},{"$f":"G2","v":"2003-04"},"2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2080-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67",{"$f":"BS2","v":"2067-68"},"2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75"]
[{"$f":"A40","v":"Secondary"},null,{"$f":"F40-SUM(F62:K62)","v":63216.885317412023},10,{"$f":"IF(OR(D62=\"n/a\",C62<0),\"n/a\",D62-5.25)","v":4.75},{"$f":"-(M40*E$16/E$22*E$18)-SUMIF($B$199:$B$655,$A62,F$199:F$655)","v":1501.6006889271346},6805.8333913724682,7087.1840650386657,7539.2008744187706,7565.9695780080947,7380.3199498703925,{"$f":"IF($E62=\"n/a\",\"n/a\",$C62/$E62)","v":13308.817961560426},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(M$3>$D62,$C62-SUM(L62:$L62),$C62/$E62))","v":13308.817961560426},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(N$3>$D62,$C62-SUM($L62:M62),$C62/$E62))","v":13308.817961560426},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(O$3>$D62,$C62-SUM($L62:N62),$C62/$E62))","v":13308.817961560426},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(P$3>$D62,$C62-SUM($L62:O62),$C62/$E62))","v":9981.6134711703198},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(Q$3>$D62,$C62-SUM($L62:P62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(R$3>$D62,$C62-SUM($L62:Q62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(S$3>$D62,$C62-SUM($L62:R62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(T$3>$D62,$C62-SUM($L62:S62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(U$3>$D62,$C62-SUM($L62:T62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(V$3>$D62,$C62-SUM($L62:U62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(W$3>$D62,$C62-SUM($L62:V62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(X$3>$D62,$C62-SUM($L62:W62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(Y$3>$D62,$C62-SUM($L62:X62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(Z$3>$D62,$C62-SUM($L62:Y62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AA$3>$D62,$C62-SUM($L62:Z62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AB$3>$D62,$C62-SUM($L62:AA62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AC$3>$D62,$C62-SUM($L62:AB62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AD$3>$D62,$C62-SUM($L62:AC62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AE$3>$D62,$C62-SUM($L62:AD62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AF$3>$D62,$C62-SUM($L62:AE62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AG$3>$D62,$C62-SUM($L62:AF62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AH$3>$D62,$C62-SUM($L62:AG62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AI$3>$D62,$C62-SUM($L62:AH62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AJ$3>$D62,$C62-SUM($L62:AI62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AK$3>$D62,$C62-SUM($L62:AJ62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AL$3>$D62,$C62-SUM($L62:AK62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AM$3>$D62,$C62-SUM($L62:AL62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AN$3>$D62,$C62-SUM($L62:AM62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AO$3>$D62,$C62-SUM($L62:AN62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AP$3>$D62,$C62-SUM($L62:AO62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AQ$3>$D62,$C62-SUM($L62:AP62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AR$3>$D62,$C62-SUM($L62:AQ62),$C62/$E62))","v":0}]
[{"$f":"A41","v":"Switchgear"},null,{"$f":"F41-SUM(F63:K63)","v":202756.4762884982},18,{"$f":"IF(OR(D63=\"n/a\",C63<0),\"n/a\",D63-5.25)","v":12.75},4097.8441591701767,16736.214279759799,16921.482419527983,16644.618898322864,17330.946501865881,17187.185502605917,{"$f":"IF($E63=\"n/a\",\"n/a\",$C63/$E63)","v":15902.468728509662},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(M$3>$D63,$C63-SUM(L63:$L63),$C63/$E63))","v":15902.468728509662},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(N$3>$D63,$C63-SUM($L63:M63),$C63/$E63))","v":15902.468728509662},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(O$3>$D63,$C63-SUM($L63:N63),$C63/$E63))","v":15902.468728509662},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(P$3>$D63,$C63-SUM($L63:O63),$C63/$E63))","v":15902.468728509662},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(Q$3>$D63,$C63-SUM($L63:P63),$C63/$E63))","v":15902.468728509662},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(R$3>$D63,$C63-SUM($L63:Q63),$C63/$E63))","v":15902.468728509662},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(S$3>$D63,$C63-SUM($L63:R63),$C63/$E63))","v":15902.468728509662},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(T$3>$D63,$C63-SUM($L63:S63),$C63/$E63))","v":15902.468728509662},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(U$3>$D63,$C63-SUM($L63:T63),$C63/$E63))","v":15902.468728509662},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(V$3>$D63,$C63-SUM($L63:U63),$C63/$E63))","v":15902.468728509662},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(W$3>$D63,$C63-SUM($L63:V63),$C63/$E63))","v":15902.468728509662},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(X$3>$D63,$C63-SUM($L63:W63),$C63/$E63))","v":11926.85154638224},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(Y$3>$D63,$C63-SUM($L63:X63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(Z$3>$D63,$C63-SUM($L63:Y63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AA$3>$D63,$C63-SUM($L63:Z63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AB$3>$D63,$C63-SUM($L63:AA63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AC$3>$D63,$C63-SUM($L63:AB63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AD$3>$D63,$C63-SUM($L63:AC63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AE$3>$D63,$C63-SUM($L63:AD63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AF$3>$D63,$C63-SUM($L63:AE63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AG$3>$D63,$C63-SUM($L63:AF63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AH$3>$D63,$C63-SUM($L63:AG63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AI$3>$D63,$C63-SUM($L63:AH63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AJ$3>$D63,$C63-SUM($L63:AI63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AK$3>$D63,$C63-SUM($L63:AJ63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AL$3>$D63,$C63-SUM($L63:AK63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AM$3>$D63,$C63-SUM($L63:AL63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AN$3>$D63,$C63-SUM($L63:AM63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AO$3>$D63,$C63-SUM($L63:AN63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AP$3>$D63,$C63-SUM($L63:AO63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AQ$3>$D63,$C63-SUM($L63:AP63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AR$3>$D63,$C63-SUM($L63:AQ63),$C63/$E63))","v":0}]
[{"$f":"A42","v":"Transformers"},null,{"$f":"F42-SUM(F64:K64)","v":128929.64419610129},15,9.75,3609.493563178256,14298.157710372196,14676.628925690115,14855.830146796601,14719.410078805287,14572.436391125148,13223.553250882183,{"$f":"IF($E64=\"n/a\",\"n/a\",IF(M$3>$D64,$C64-SUM(L64:$L64),$C64/$E64))","v":13223.553250882183},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(N$3>$D64,$C64-SUM($L64:M64),$C64/$E64))","v":13223.553250882183},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(O$3>$D64,$C64-SUM($L64:N64),$C64/$E64))","v":13223.553250882183},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(P$3>$D64,$C64-SUM($L64:O64),$C64/$E64))","v":13223.553250882183},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(Q$3>$D64,$C64-SUM($L64:P64),$C64/$E64))","v":13223.553250882183},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(R$3>$D64,$C64-SUM($L64:Q64),$C64/$E64))","v":13223.553250882183},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(S$3>$D64,$C64-SUM($L64:R64),$C64/$E64))","v":13223.553250882183},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(T$3>$D64,$C64-SUM($L64:S64),$C64/$E64))","v":13223.553250882183},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(U$3>$D64,$C64-SUM($L64:T64),$C64/$E64))","v":9917.6649381616589},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(V$3>$D64,$C64-SUM($L64:U64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(W$3>$D64,$C64-SUM($L64:V64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(X$3>$D64,$C64-SUM($L64:W64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(Y$3>$D64,$C64-SUM($L64:X64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(Z$3>$D64,$C64-SUM($L64:Y64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AA$3>$D64,$C64-SUM($L64:Z64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AB$3>$D64,$C64-SUM($L64:AA64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AC$3>$D64,$C64-SUM($L64:AB64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AD$3>$D64,$C64-SUM($L64:AC64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AE$3>$D64,$C64-SUM($L64:AD64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AF$3>$D64,$C64-SUM($L64:AE64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AG$3>$D64,$C64-SUM($L64:AF64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AH$3>$D64,$C64-SUM($L64:AG64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AI$3>$D64,$C64-SUM($L64:AH64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AJ$3>$D64,$C64-SUM($L64:AI64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AK$3>$D64,$C64-SUM($L64:AJ64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AL$3>$D64,$C64-SUM($L64:AK64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AM$3>$D64,$C64-SUM($L64:AL64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AN$3>$D64,$C64-SUM($L64:AM64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AO$3>$D64,$C64-SUM($L64:AN64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AP$3>$D64,$C64-SUM($L64:AO64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AQ$3>$D64,$C64-SUM($L64:AP64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AR$3>$D64,$C64-SUM($L64:AQ64),$C64/$E64))","v":0}]
["Reactive",null,84417.227540995722,24,18.75,1132.2185942126498,4699.5840848633834,4735.0201237058645,4650.4079606249488,4622.1369752147602,4697.6370120898073,4502.2521355197714,{"$f":"IF($E65=\"n/a\",\"n/a\",IF(M$3>$D65,$C65-SUM(L65:$L65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(N$3>$D65,$C65-SUM($L65:M65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(O$3>$D65,$C65-SUM($L65:N65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(P$3>$D65,$C65-SUM($L65:O65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(Q$3>$D65,$C65-SUM($L65:P65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(R$3>$D65,$C65-SUM($L65:Q65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(S$3>$D65,$C65-SUM($L65:R65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(T$3>$D65,$C65-SUM($L65:S65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(U$3>$D65,$C65-SUM($L65:T65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(V$3>$D65,$C65-SUM($L65:U65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(W$3>$D65,$C65-SUM($L65:V65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(X$3>$D65,$C65-SUM($L65:W65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(Y$3>$D65,$C65-SUM($L65:X65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(Z$3>$D65,$C65-SUM($L65:Y65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AA$3>$D65,$C65-SUM($L65:Z65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AB$3>$D65,$C65-SUM($L65:AA65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AC$3>$D65,$C65-SUM($L65:AB65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AD$3>$D65,$C65-SUM($L65:AC65),$C65/$E65))","v":3376.6891016398731},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AE$3>$D65,$C65-SUM($L65:AD65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AF$3>$D65,$C65-SUM($L65:AE65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AG$3>$D65,$C65-SUM($L65:AF65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AH$3>$D65,$C65-SUM($L65:AG65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AI$3>$D65,$C65-SUM($L65:AH65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AJ$3>$D65,$C65-SUM($L65:AI65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AK$3>$D65,$C65-SUM($L65:AJ65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AL$3>$D65,$C65-SUM($L65:AK65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AM$3>$D65,$C65-SUM($L65:AL65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AN$3>$D65,$C65-SUM($L65:AM65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AO$3>$D65,$C65-SUM($L65:AN65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AP$3>$D65,$C65-SUM($L65:AO65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AQ$3>$D65,$C65-SUM($L65:AP65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AR$3>$D65,$C65-SUM($L65:AQ65),$C65/$E65))","v":0}]
["Towers and Conductor",null,{"$f":"F44-SUM(F66:K66)","v":1147367.2283268939},33,27.75,10322.385064852217,40910.053498000743,40639.719614687798,40413.883379879073,40306.509872788411,40333.056218575482,41346.566786554737,{"$f":"IF($E66=\"n/a\",\"n/a\",IF(M$3>$D66,$C66-SUM(L66:$L66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(N$3>$D66,$C66-SUM($L66:M66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(O$3>$D66,$C66-SUM($L66:N66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(P$3>$D66,$C66-SUM($L66:O66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(Q$3>$D66,$C66-SUM($L66:P66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(R$3>$D66,$C66-SUM($L66:Q66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(S$3>$D66,$C66-SUM($L66:R66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(T$3>$D66,$C66-SUM($L66:S66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(U$3>$D66,$C66-SUM($L66:T66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(V$3>$D66,$C66-SUM($L66:U66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(W$3>$D66,$C66-SUM($L66:V66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(X$3>$D66,$C66-SUM($L66:W66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(Y$3>$D66,$C66-SUM($L66:X66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(Z$3>$D66,$C66-SUM($L66:Y66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AA$3>$D66,$C66-SUM($L66:Z66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AB$3>$D66,$C66-SUM($L66:AA66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AC$3>$D66,$C66-SUM($L66:AB66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AD$3>$D66,$C66-SUM($L66:AC66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AE$3>$D66,$C66-SUM($L66:AD66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AF$3>$D66,$C66-SUM($L66:AE66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AG$3>$D66,$C66-SUM($L66:AF66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AH$3>$D66,$C66-SUM($L66:AG66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AI$3>$D66,$C66-SUM($L66:AH66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AJ$3>$D66,$C66-SUM($L66:AI66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AK$3>$D66,$C66-SUM($L66:AJ66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AL$3>$D66,$C66-SUM($L66:AK66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AM$3>$D66,$C66-SUM($L66:AL66),$C66/$E66))","v":31009.925089915749},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AN$3>$D66,$C66-SUM($L66:AM66),$C66/$E66))","v":0},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AO$3>$D66,$C66-SUM($L66:AN66),$C66/$E66))","v":0},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AP$3>$D66,$C66-SUM($L66:AO66),$C66/$E66))","v":0},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AQ$3>$D66,$C66-SUM($L66:AP66),$C66/$E66))","v":0},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AR$3>$D66,$C66-SUM($L66:AQ66),$C66/$E66))","v":0}]
["Establishment",null,28694.355720906497,18,12.75,748.01321739449645,3372.5271204903916,3597.3132275636503,3709.3088091357458,3253.3840076337228,3086.2590249438686,2250.5377036005098,{"$f":"IF($E67=\"n/a\",\"n/a\",IF(M$3>$D67,$C67-SUM(L67:$L67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(N$3>$D67,$C67-SUM($L67:M67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(O$3>$D67,$C67-SUM($L67:N67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(P$3>$D67,$C67-SUM($L67:O67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(Q$3>$D67,$C67-SUM($L67:P67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(R$3>$D67,$C67-SUM($L67:Q67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(S$3>$D67,$C67-SUM($L67:R67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(T$3>$D67,$C67-SUM($L67:S67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(U$3>$D67,$C67-SUM($L67:T67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(V$3>$D67,$C67-SUM($L67:U67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(W$3>$D67,$C67-SUM($L67:V67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(X$3>$D67,$C67-SUM($L67:W67),$C67/$E67))","v":1687.9032777003849},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(Y$3>$D67,$C67-SUM($L67:X67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(Z$3>$D67,$C67-SUM($L67:Y67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AA$3>$D67,$C67-SUM($L67:Z67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AB$3>$D67,$C67-SUM($L67:AA67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AC$3>$D67,$C67-SUM($L67:AB67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AD$3>$D67,$C67-SUM($L67:AC67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AE$3>$D67,$C67-SUM($L67:AD67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AF$3>$D67,$C67-SUM($L67:AE67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AG$3>$D67,$C67-SUM($L67:AF67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AH$3>$D67,$C67-SUM($L67:AG67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AI$3>$D67,$C67-SUM($L67:AH67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AJ$3>$D67,$C67-SUM($L67:AI67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AK$3>$D67,$C67-SUM($L67:AJ67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AL$3>$D67,$C67-SUM($L67:AK67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AM$3>$D67,$C67-SUM($L67:AL67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AN$3>$D67,$C67-SUM($L67:AM67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AO$3>$D67,$C67-SUM($L67:AN67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AP$3>$D67,$C67-SUM($L67:AO67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AQ$3>$D67,$C67-SUM($L67:AP67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AR$3>$D67,$C67-SUM($L67:AQ67),$C67/$E67))","v":0}]
["Communications",null,2746.2159532041187,10,4.75,1660.9345020099131,7276.9471034297121,7736.4026195140113,7436.5248343415687,7657.1030610374846,7941.6398633205172,578.15072699034079,{"$f":"IF($E68=\"n/a\",\"n/a\",IF(M$3>$D68,$C68-SUM(L68:$L68),$C68/$E68))","v":578.15072699034079},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(N$3>$D68,$C68-SUM($L68:M68),$C68/$E68))","v":578.15072699034079},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(O$3>$D68,$C68-SUM($L68:N68),$C68/$E68))","v":578.15072699034079},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(P$3>$D68,$C68-SUM($L68:O68),$C68/$E68))","v":433.61304524275556},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(Q$3>$D68,$C68-SUM($L68:P68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(R$3>$D68,$C68-SUM($L68:Q68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(S$3>$D68,$C68-SUM($L68:R68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(T$3>$D68,$C68-SUM($L68:S68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(U$3>$D68,$C68-SUM($L68:T68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(V$3>$D68,$C68-SUM($L68:U68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(W$3>$D68,$C68-SUM($L68:V68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(X$3>$D68,$C68-SUM($L68:W68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(Y$3>$D68,$C68-SUM($L68:X68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(Z$3>$D68,$C68-SUM($L68:Y68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AA$3>$D68,$C68-SUM($L68:Z68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AB$3>$D68,$C68-SUM($L68:AA68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AC$3>$D68,$C68-SUM($L68:AB68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AD$3>$D68,$C68-SUM($L68:AC68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AE$3>$D68,$C68-SUM($L68:AD68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AF$3>$D68,$C68-SUM($L68:AE68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AG$3>$D68,$C68-SUM($L68:AF68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AH$3>$D68,$C68-SUM($L68:AG68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AI$3>$D68,$C68-SUM($L68:AH68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AJ$3>$D68,$C68-SUM($L68:AI68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AK$3>$D68,$C68-SUM($L68:AJ68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AL$3>$D68,$C68-SUM($L68:AK68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AM$3>$D68,$C68-SUM($L68:AL68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AN$3>$D68,$C68-SUM($L68:AM68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AO$3>$D68,$C68-SUM($L68:AN68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AP$3>$D68,$C68-SUM($L68:AO68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AQ$3>$D68,$C68-SUM($L68:AP68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AR$3>$D68,$C68-SUM($L68:AQ68),$C68/$E68))","v":0}]
["Inventory",null,3347.1216850476017,"n/a","n/a",0,0,0,0,0,0,"n/a",{"$f":"IF($E69=\"n/a\",\"n/a\",IF(M$3>$D69,$C69-SUM(L69:$L69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(N$3>$D69,$C69-SUM($L69:M69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(O$3>$D69,$C69-SUM($L69:N69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(P$3>$D69,$C69-SUM($L69:O69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(Q$3>$D69,$C69-SUM($L69:P69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(R$3>$D69,$C69-SUM($L69:Q69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(S$3>$D69,$C69-SUM($L69:R69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(T$3>$D69,$C69-SUM($L69:S69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(U$3>$D69,$C69-SUM($L69:T69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(V$3>$D69,$C69-SUM($L69:U69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(W$3>$D69,$C69-SUM($L69:V69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(X$3>$D69,$C69-SUM($L69:W69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(Y$3>$D69,$C69-SUM($L69:X69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(Z$3>$D69,$C69-SUM($L69:Y69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AA$3>$D69,$C69-SUM($L69:Z69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AB$3>$D69,$C69-SUM($L69:AA69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AC$3>$D69,$C69-SUM($L69:AB69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AD$3>$D69,$C69-SUM($L69:AC69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AE$3>$D69,$C69-SUM($L69:AD69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AF$3>$D69,$C69-SUM($L69:AE69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AG$3>$D69,$C69-SUM($L69:AF69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AH$3>$D69,$C69-SUM($L69:AG69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AI$3>$D69,$C69-SUM($L69:AH69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AJ$3>$D69,$C69-SUM($L69:AI69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AK$3>$D69,$C69-SUM($L69:AJ69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AL$3>$D69,$C69-SUM($L69:AK69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AM$3>$D69,$C69-SUM($L69:AL69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AN$3>$D69,$C69-SUM($L69:AM69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AO$3>$D69,$C69-SUM($L69:AN69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AP$3>$D69,$C69-SUM($L69:AO69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AQ$3>$D69,$C69-SUM($L69:AP69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AR$3>$D69,$C69-SUM($L69:AQ69),$C69/$E69))","v":"n/a"}]
["IT",null,{"$f":"F48-SUM(F70:K70)","v":6300.9255571961839},8,2.75,957.67014404910537,4229.2900029492457,3511.2941473694273,3424.1512936622057,1782.2050259359939,1278.015619010378,2291.2456571622488,{"$f":"IF($E70=\"n/a\",\"n/a\",IF(M$3>$D70,$C70-SUM(L70:$L70),$C70/$E70))","v":2291.2456571622488},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(N$3>$D70,$C70-SUM($L70:M70),$C70/$E70))","v":1718.4342428716864},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(O$3>$D70,$C70-SUM($L70:N70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(P$3>$D70,$C70-SUM($L70:O70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(Q$3>$D70,$C70-SUM($L70:P70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(R$3>$D70,$C70-SUM($L70:Q70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(S$3>$D70,$C70-SUM($L70:R70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(T$3>$D70,$C70-SUM($L70:S70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(U$3>$D70,$C70-SUM($L70:T70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(V$3>$D70,$C70-SUM($L70:U70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(W$3>$D70,$C70-SUM($L70:V70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(X$3>$D70,$C70-SUM($L70:W70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(Y$3>$D70,$C70-SUM($L70:X70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(Z$3>$D70,$C70-SUM($L70:Y70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AA$3>$D70,$C70-SUM($L70:Z70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AB$3>$D70,$C70-SUM($L70:AA70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AC$3>$D70,$C70-SUM($L70:AB70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AD$3>$D70,$C70-SUM($L70:AC70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AE$3>$D70,$C70-SUM($L70:AD70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AF$3>$D70,$C70-SUM($L70:AE70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AG$3>$D70,$C70-SUM($L70:AF70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AH$3>$D70,$C70-SUM($L70:AG70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AI$3>$D70,$C70-SUM($L70:AH70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AJ$3>$D70,$C70-SUM($L70:AI70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AK$3>$D70,$C70-SUM($L70:AJ70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AL$3>$D70,$C70-SUM($L70:AK70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AM$3>$D70,$C70-SUM($L70:AL70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AN$3>$D70,$C70-SUM($L70:AM70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AO$3>$D70,$C70-SUM($L70:AN70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AP$3>$D70,$C70-SUM($L70:AO70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AQ$3>$D70,$C70-SUM($L70:AP70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AR$3>$D70,$C70-SUM($L70:AQ70),$C70/$E70))","v":0}]
["Vehicles",null,{"$f":"F49-SUM(F71:K71)","v":2259.6152321597347},8,2.75,55.790293014765616,238.46125295488508,209.88559465229531,181.55351145604749,134.30524511880409,51.053979852767924,821.67826623990356,{"$f":"IF($E71=\"n/a\",\"n/a\",IF(M$3>$D71,$C71-SUM(L71:$L71),$C71/$E71))","v":821.67826623990356},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(N$3>$D71,$C71-SUM($L71:M71),$C71/$E71))","v":616.25869967992753},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(O$3>$D71,$C71-SUM($L71:N71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(P$3>$D71,$C71-SUM($L71:O71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(Q$3>$D71,$C71-SUM($L71:P71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(R$3>$D71,$C71-SUM($L71:Q71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(S$3>$D71,$C71-SUM($L71:R71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(T$3>$D71,$C71-SUM($L71:S71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(U$3>$D71,$C71-SUM($L71:T71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(V$3>$D71,$C71-SUM($L71:U71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(W$3>$D71,$C71-SUM($L71:V71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(X$3>$D71,$C71-SUM($L71:W71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(Y$3>$D71,$C71-SUM($L71:X71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(Z$3>$D71,$C71-SUM($L71:Y71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AA$3>$D71,$C71-SUM($L71:Z71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AB$3>$D71,$C71-SUM($L71:AA71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AC$3>$D71,$C71-SUM($L71:AB71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AD$3>$D71,$C71-SUM($L71:AC71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AE$3>$D71,$C71-SUM($L71:AD71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AF$3>$D71,$C71-SUM($L71:AE71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AG$3>$D71,$C71-SUM($L71:AF71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AH$3>$D71,$C71-SUM($L71:AG71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AI$3>$D71,$C71-SUM($L71:AH71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AJ$3>$D71,$C71-SUM($L71:AI71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AK$3>$D71,$C71-SUM($L71:AJ71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AL$3>$D71,$C71-SUM($L71:AK71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AM$3>$D71,$C71-SUM($L71:AL71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AN$3>$D71,$C71-SUM($L71:AM71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AO$3>$D71,$C71-SUM($L71:AN71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AP$3>$D71,$C71-SUM($L71:AO71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AQ$3>$D71,$C71-SUM($L71:AP71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AR$3>$D71,$C71-SUM($L71:AQ71),$C71/$E71))","v":0}]
["Other",null,1779.4469110557875,8,2.75,205.34954985263758,811.18280875473124,819.92756974679867,702.76284855497067,695.27588342828267,747.63620364193662,647.07160402028637,{"$f":"IF($E72=\"n/a\",\"n/a\",IF(M$3>$D72,$C72-SUM(L72:$L72),$C72/$E72))","v":647.07160402028637},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(N$3>$D72,$C72-SUM($L72:M72),$C72/$E72))","v":485.30370301521475},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(O$3>$D72,$C72-SUM($L72:N72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(P$3>$D72,$C72-SUM($L72:O72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(Q$3>$D72,$C72-SUM($L72:P72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(R$3>$D72,$C72-SUM($L72:Q72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(S$3>$D72,$C72-SUM($L72:R72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(T$3>$D72,$C72-SUM($L72:S72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(U$3>$D72,$C72-SUM($L72:T72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(V$3>$D72,$C72-SUM($L72:U72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(W$3>$D72,$C72-SUM($L72:V72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(X$3>$D72,$C72-SUM($L72:W72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(Y$3>$D72,$C72-SUM($L72:X72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(Z$3>$D72,$C72-SUM($L72:Y72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AA$3>$D72,$C72-SUM($L72:Z72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AB$3>$D72,$C72-SUM($L72:AA72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AC$3>$D72,$C72-SUM($L72:AB72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AD$3>$D72,$C72-SUM($L72:AC72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AE$3>$D72,$C72-SUM($L72:AD72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AF$3>$D72,$C72-SUM($L72:AE72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AG$3>$D72,$C72-SUM($L72:AF72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AH$3>$D72,$C72-SUM($L72:AG72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AI$3>$D72,$C72-SUM($L72:AH72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AJ$3>$D72,$C72-SUM($L72:AI72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AK$3>$D72,$C72-SUM($L72:AJ72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AL$3>$D72,$C72-SUM($L72:AK72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AM$3>$D72,$C72-SUM($L72:AL72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AN$3>$D72,$C72-SUM($L72:AM72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AO$3>$D72,$C72-SUM($L72:AN72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AP$3>$D72,$C72-SUM($L72:AO72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AQ$3>$D72,$C72-SUM($L72:AP72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AR$3>$D72,$C72-SUM($L72:AQ72),$C72/$E72))","v":0}]
["Premises",null,1446.6773382351848,8,2.75,231.59106460710453,915.24054035171025,901.21691837223625,886.52384655914784,904.97643109428896,1211.6252466675598,526.06448663097626,{"$f":"IF($E73=\"n/a\",\"n/a\",IF(M$3>$D73,$C73-SUM(L73:$L73),$C73/$E73))","v":526.06448663097626},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(N$3>$D73,$C73-SUM($L73:M73),$C73/$E73))","v":394.54836497323231},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(O$3>$D73,$C73-SUM($L73:N73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(P$3>$D73,$C73-SUM($L73:O73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(Q$3>$D73,$C73-SUM($L73:P73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(R$3>$D73,$C73-SUM($L73:Q73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(S$3>$D73,$C73-SUM($L73:R73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(T$3>$D73,$C73-SUM($L73:S73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(U$3>$D73,$C73-SUM($L73:T73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(V$3>$D73,$C73-SUM($L73:U73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(W$3>$D73,$C73-SUM($L73:V73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(X$3>$D73,$C73-SUM($L73:W73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(Y$3>$D73,$C73-SUM($L73:X73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(Z$3>$D73,$C73-SUM($L73:Y73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AA$3>$D73,$C73-SUM($L73:Z73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AB$3>$D73,$C73-SUM($L73:AA73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AC$3>$D73,$C73-SUM($L73:AB73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AD$3>$D73,$C73-SUM($L73:AC73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AE$3>$D73,$C73-SUM($L73:AD73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AF$3>$D73,$C73-SUM($L73:AE73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AG$3>$D73,$C73-SUM($L73:AF73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AH$3>$D73,$C73-SUM($L73:AG73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AI$3>$D73,$C73-SUM($L73:AH73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AJ$3>$D73,$C73-SUM($L73:AI73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AK$3>$D73,$C73-SUM($L73:AJ73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AL$3>$D73,$C73-SUM($L73:AK73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AM$3>$D73,$C73-SUM($L73:AL73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AN$3>$D73,$C73-SUM($L73:AM73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AO$3>$D73,$C73-SUM($L73:AN73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AP$3>$D73,$C73-SUM($L73:AO73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AQ$3>$D73,$C73-SUM($L73:AP73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AR$3>$D73,$C73-SUM($L73:AQ73),$C73/$E73))","v":0}]
["Land",null,117292.30819672134,"n/a","n/a",0,0,0,0,0,0,"n/a",{"$f":"IF($E74=\"n/a\",\"n/a\",IF(M$3>$D74,$C74-SUM(L74:$L74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(N$3>$D74,$C74-SUM($L74:M74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(O$3>$D74,$C74-SUM($L74:N74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(P$3>$D74,$C74-SUM($L74:O74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(Q$3>$D74,$C74-SUM($L74:P74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(R$3>$D74,$C74-SUM($L74:Q74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(S$3>$D74,$C74-SUM($L74:R74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(T$3>$D74,$C74-SUM($L74:S74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(U$3>$D74,$C74-SUM($L74:T74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(V$3>$D74,$C74-SUM($L74:U74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(W$3>$D74,$C74-SUM($L74:V74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(X$3>$D74,$C74-SUM($L74:W74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(Y$3>$D74,$C74-SUM($L74:X74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(Z$3>$D74,$C74-SUM($L74:Y74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AA$3>$D74,$C74-SUM($L74:Z74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AB$3>$D74,$C74-SUM($L74:AA74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AC$3>$D74,$C74-SUM($L74:AB74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AD$3>$D74,$C74-SUM($L74:AC74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AE$3>$D74,$C74-SUM($L74:AD74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AF$3>$D74,$C74-SUM($L74:AE74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AG$3>$D74,$C74-SUM($L74:AF74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AH$3>$D74,$C74-SUM($L74:AG74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AI$3>$D74,$C74-SUM($L74:AH74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AJ$3>$D74,$C74-SUM($L74:AI74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AK$3>$D74,$C74-SUM($L74:AJ74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AL$3>$D74,$C74-SUM($L74:AK74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AM$3>$D74,$C74-SUM($L74:AL74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AN$3>$D74,$C74-SUM($L74:AM74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AO$3>$D74,$C74-SUM($L74:AN74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AP$3>$D74,$C74-SUM($L74:AO74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AQ$3>$D74,$C74-SUM($L74:AP74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AR$3>$D74,$C74-SUM($L74:AQ74),$C74/$E74))","v":"n/a"}]
["Easements",null,129151.25769132902,"n/a","n/a",0,0,0,0,0,0,"n/a",{"$f":"IF($E75=\"n/a\",\"n/a\",IF(M$3>$D75,$C75-SUM(L75:$L75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(N$3>$D75,$C75-SUM($L75:M75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(O$3>$D75,$C75-SUM($L75:N75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(P$3>$D75,$C75-SUM($L75:O75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(Q$3>$D75,$C75-SUM($L75:P75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(R$3>$D75,$C75-SUM($L75:Q75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(S$3>$D75,$C75-SUM($L75:R75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(T$3>$D75,$C75-SUM($L75:S75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(U$3>$D75,$C75-SUM($L75:T75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(V$3>$D75,$C75-SUM($L75:U75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(W$3>$D75,$C75-SUM($L75:V75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(X$3>$D75,$C75-SUM($L75:W75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(Y$3>$D75,$C75-SUM($L75:X75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(Z$3>$D75,$C75-SUM($L75:Y75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AA$3>$D75,$C75-SUM($L75:Z75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AB$3>$D75,$C75-SUM($L75:AA75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AC$3>$D75,$C75-SUM($L75:AB75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AD$3>$D75,$C75-SUM($L75:AC75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AE$3>$D75,$C75-SUM($L75:AD75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AF$3>$D75,$C75-SUM($L75:AE75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AG$3>$D75,$C75-SUM($L75:AF75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AH$3>$D75,$C75-SUM($L75:AG75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AI$3>$D75,$C75-SUM($L75:AH75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AJ$3>$D75,$C75-SUM($L75:AI75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AK$3>$D75,$C75-SUM($L75:AJ75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AL$3>$D75,$C75-SUM($L75:AK75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AM$3>$D75,$C75-SUM($L75:AL75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AN$3>$D75,$C75-SUM($L75:AM75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AO$3>$D75,$C75-SUM($L75:AN75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AP$3>$D75,$C75-SUM($L75:AO75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AQ$3>$D75,$C75-SUM($L75:AP75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AR$3>$D75,$C75-SUM($L75:AQ75),$C75/$E75))","v":"n/a"}]
["Equity Raising costs (2003-08)",null,0,"n/a","n/a",0,0,0,0,0,0,"n/a",{"$f":"IF($E76=\"n/a\",\"n/a\",IF(M$3>$D76,$C76-SUM(L76:$L76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(N$3>$D76,$C76-SUM($L76:M76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(O$3>$D76,$C76-SUM($L76:N76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(P$3>$D76,$C76-SUM($L76:O76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(Q$3>$D76,$C76-SUM($L76:P76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(R$3>$D76,$C76-SUM($L76:Q76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(S$3>$D76,$C76-SUM($L76:R76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(T$3>$D76,$C76-SUM($L76:S76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(U$3>$D76,$C76-SUM($L76:T76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(V$3>$D76,$C76-SUM($L76:U76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(W$3>$D76,$C76-SUM($L76:V76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(X$3>$D76,$C76-SUM($L76:W76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(Y$3>$D76,$C76-SUM($L76:X76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(Z$3>$D76,$C76-SUM($L76:Y76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AA$3>$D76,$C76-SUM($L76:Z76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AB$3>$D76,$C76-SUM($L76:AA76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AC$3>$D76,$C76-SUM($L76:AB76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AD$3>$D76,$C76-SUM($L76:AC76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AE$3>$D76,$C76-SUM($L76:AD76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AF$3>$D76,$C76-SUM($L76:AE76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AG$3>$D76,$C76-SUM($L76:AF76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AH$3>$D76,$C76-SUM($L76:AG76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AI$3>$D76,$C76-SUM($L76:AH76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AJ$3>$D76,$C76-SUM($L76:AI76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AK$3>$D76,$C76-SUM($L76:AJ76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AL$3>$D76,$C76-SUM($L76:AK76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AM$3>$D76,$C76-SUM($L76:AL76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AN$3>$D76,$C76-SUM($L76:AM76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AO$3>$D76,$C76-SUM($L76:AN76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AP$3>$D76,$C76-SUM($L76:AO76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AQ$3>$D76,$C76-SUM($L76:AP76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AR$3>$D76,$C76-SUM($L76:AQ76),$C76/$E76))","v":"n/a"}]
[0,null,0,"n/a","n/a",0,0,0,0,0,0,"n/a",{"$f":"IF($E77=\"n/a\",\"n/a\",IF(M$3>$D77,$C77-SUM(L77:$L77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(N$3>$D77,$C77-SUM($L77:M77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(O$3>$D77,$C77-SUM($L77:N77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(P$3>$D77,$C77-SUM($L77:O77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(Q$3>$D77,$C77-SUM($L77:P77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(R$3>$D77,$C77-SUM($L77:Q77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(S$3>$D77,$C77-SUM($L77:R77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(T$3>$D77,$C77-SUM($L77:S77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(U$3>$D77,$C77-SUM($L77:T77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(V$3>$D77,$C77-SUM($L77:U77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(W$3>$D77,$C77-SUM($L77:V77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(X$3>$D77,$C77-SUM($L77:W77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(Y$3>$D77,$C77-SUM($L77:X77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(Z$3>$D77,$C77-SUM($L77:Y77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AA$3>$D77,$C77-SUM($L77:Z77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AB$3>$D77,$C77-SUM($L77:AA77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AC$3>$D77,$C77-SUM($L77:AB77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AD$3>$D77,$C77-SUM($L77:AC77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AE$3>$D77,$C77-SUM($L77:AD77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AF$3>$D77,$C77-SUM($L77:AE77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AG$3>$D77,$C77-SUM($L77:AF77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AH$3>$D77,$C77-SUM($L77:AG77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AI$3>$D77,$C77-SUM($L77:AH77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AJ$3>$D77,$C77-SUM($L77:AI77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AK$3>$D77,$C77-SUM($L77:AJ77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AL$3>$D77,$C77-SUM($L77:AK77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AM$3>$D77,$C77-SUM($L77:AL77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AN$3>$D77,$C77-SUM($L77:AM77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AO$3>$D77,$C77-SUM($L77:AN77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AP$3>$D77,$C77-SUM($L77:AO77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AQ$3>$D77,$C77-SUM($L77:AP77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AR$3>$D77,$C77-SUM($L77:AQ77),$C77/$E77))","v":"n/a"}]
["Sub-total",null,{"$f":"SUM(C62:C77)","v":1919705.3859557568},null,null,{"$f":"SUM(F62:F77)","v":24522.890841268458},{"$f":"SUM(G62:G77)","v":100293.49179329927},100836.07522586884,100444.76640375194,98972.222660931016,98486.865011703761,95398.407307671048,95398.407307671048,94326.892304157707,91112.34729361764,87640.605121479952,77225.378605066857,77225.378605066857,77225.378605066857,77225.378605066857,73919.490292346338,64001.825354184679,64001.825354184679,59463.573746157141,45848.818922074512,45848.818922074512,45848.818922074512,45848.818922074512,45848.818922074512,44723.25588819461,41346.566786554737,41346.566786554737,41346.566786554737,41346.566786554737,41346.566786554737,41346.566786554737,41346.566786554737,41346.566786554737,31009.925089915749,0,0,0,0,0]
[]
["Nominal Capex as per Reg Accounts and Forecasts"]
[null,"Nominal Capex as per Reg Accounts",null,null,null,"Nominal",null,null,null,null,null,"Nominal",null,null,null,null,null,"Nominal"]
[null,null,"Standard Life 2002-2008","Proposed Standard Life from 2008 to 2014","Proposed Standard Life from 2014 to 2020",{"$f":"F2","v":"2002-03"},{"$f":"G2","v":"2003-04"},"2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2080-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67",{"$f":"BS2","v":"2067-68"},"2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75"]
["Secondary",null,25,15,15,1375,9596.3149999999987,8783.8380213016517,15361.608971996598,18573.873366674292,18732.176215578311,7114.0047023382567,2907.5377874831497,10000.282885321434,11822.927495218299,13477.059207925748,{"$f":"'RFM input'!G223*1000","v":19725.339989496595},{"$f":"'RFM input'!H223*1000","v":40141.455986908171},{"$f":"'RFM input'!I223*1000","v":29758.079127640292},{"$f":"'RFM input'!J223*1000","v":23139.821075479595},0,0,0]
["Switchgear",null,45,45,45,1578,1804.175,18664.436822053038,10937.275392003299,46381.297832742079,47671.714760114271,6185.2527120347668,26042.09819347454,48763.049940649842,32798.176547020419,30047.232126262501,{"$f":"'RFM input'!G224*1000","v":28297.356189390579},{"$f":"'RFM input'!H224*1000","v":38183.230725857444},{"$f":"'RFM input'!I224*1000","v":43867.901598456992},{"$f":"'RFM input'!J224*1000","v":52487.68423697343},0,0,0]
["Transformers",null,45,45,45,6280,2229.248,750.01302049999993,12321.244996839758,12921.25731822608,12316.655489399336,4748.2420277257279,6058.4698151459288,10742.147775331678,8926.1229344597214,31745.216444802885,{"$f":"'RFM input'!G225*1000","v":37248.642642026978},{"$f":"'RFM input'!H225*1000","v":10513.331740807915},{"$f":"'RFM input'!I225*1000","v":29323.156404530873},{"$f":"'RFM input'!J225*1000","v":27687.502882970279},0,0,0]
["Reactive",null,40,40,40,0,754.32600000000002,3061.4579406553512,2757.6959607053113,-1734.9771822798921,107.41420130617492,3.0506341239812369,977.77923188388775,46.437706515155391,520.7217664160637,5186.4233332356716,{"$f":"'RFM input'!G226*1000","v":1540.6729361234836},{"$f":"'RFM input'!H226*1000","v":4957.9991996196177},{"$f":"'RFM input'!I226*1000","v":3159.8948049190699},{"$f":"'RFM input'!J226*1000","v":10702.416466929546},0,0,0]
["Towers and Conductor",null,60,60,60,13456,13288.32,14703.020814976366,6171.1043893891374,551.35509754618033,2356.2396072502011,5373.2404234088071,18850.413130018962,9042.788819159503,40476.023009096949,37671.501672084109,{"$f":"'RFM input'!G227*1000","v":27500.377860620651},{"$f":"'RFM input'!H227*1000","v":24261.954439198948},{"$f":"'RFM input'!I227*1000","v":23469.053904893062},{"$f":"'RFM input'!J227*1000","v":11116.298190917501},0,0,0]
["Establishment",null,45,45,45,717,8308.4680000000008,6592.3401861844077,26159.263039129535,19655.688081890312,14142.512632023376,12221.990218235274,10938.157138145752,6266.9510579040616,6292.569670330643,21123.723630333392,{"$f":"'RFM input'!G228*1000","v":23048.375485368488},{"$f":"'RFM input'!H228*1000","v":29331.77284673446},{"$f":"'RFM input'!I228*1000","v":6676.5044066210985},{"$f":"'RFM input'!J228*1000","v":14717.264928015255},0,0,0]
["Communications",null,15,15,15,982,2574.48,5848.0823727879515,2732.5219561541676,219.19466637632502,1132.8154523602714,326.53203990832304,1996.0558232233959,11787.99756800077,6611.4127277479092,5827.2848115700881,{"$f":"'RFM input'!G229*1000","v":8634.0423725876153},{"$f":"'RFM input'!H229*1000","v":19623.947351293613},{"$f":"'RFM input'!I229*1000","v":7599.0782912310688},{"$f":"'RFM input'!J229*1000","v":15476.918720539261},0,0,0]
["Inventory",null,"n/a","n/a","n/a",34.418480000000002,1578.05258,397.57900999999998,1653.5878700000001,-129.32106000000053,0,0,0,0,0,0,{"$f":"'RFM input'!G230*1000","v":822.68350999999973},{"$f":"'RFM input'!H230*1000","v":10564.472620506756},{"$f":"'RFM input'!I230*1000","v":0},{"$f":"'RFM input'!J230*1000","v":0},0,0,0]
["IT",null,10,5,5,3986.8483900000001,6320.2018479427115,4441.1027029653269,9631.3948491237425,4998.4626164749779,9661.5777238275296,2777.2882396711284,12100.843923290508,4614.2852957162841,8913.1624627816454,8364.1409152646102,{"$f":"'RFM input'!G231*1000","v":14719.180980357643},{"$f":"'RFM input'!H231*1000","v":3832.4488043039446},{"$f":"'RFM input'!I231*1000","v":32908.70454777222},{"$f":"'RFM input'!J231*1000","v":19650.72777582315},0,0,0]
["Vehicles",null,10,7,7,317.85222999999996,1323.3191772686262,929.97954000000004,1477.10646,960.62764248041708,988.92180108156833,427.29831163171673,523.02240367074944,-10.274339173780772,177.28579657636826,932.59868584292678,{"$f":"'RFM input'!G232*1000","v":1609.6788331765915},{"$f":"'RFM input'!H232*1000","v":672.64575391744722},{"$f":"'RFM input'!I232*1000","v":1374.7690869274809},{"$f":"'RFM input'!J232*1000","v":899.2421324228452},0,0,0]
["Other",null,10,10,10,575.12257000000011,2067.4917319485689,3526.2205099999996,2565.1204108266547,187.3773122388601,2240.7099944488282,415.21095910851022,1872.0587826366798,4436.7352786383635,2184.4912304845234,4483.092716434564,{"$f":"'RFM input'!G233*1000","v":4749.4108467278356},{"$f":"'RFM input'!H233*1000","v":3185.60478291964},{"$f":"'RFM input'!I233*1000","v":2024.3370101221262},{"$f":"'RFM input'!J233*1000","v":2604.3112322455404},0,0,0]
["Premises",null,10,10,10,674.17681000000005,477.69766284009137,634.10446999999999,5925.2014609521011,106.73114893948701,145.44680535415355,-20.064185163286577,350.40062433784232,82.982026031278366,138.55299403522781,63.726524792831306,{"$f":"'RFM input'!G234*1000","v":244.10758245008341},{"$f":"'RFM input'!H234*1000","v":444.86737042457037},{"$f":"'RFM input'!I234*1000","v":2719.9622810353035},{"$f":"'RFM input'!J234*1000","v":533.46648648394864},0,0,0]
["Land",null,"n/a","n/a","n/a",null,null,null,null,null,0,0,191.69200000000001,0,0,0,{"$f":"'RFM input'!G235*1000","v":0},{"$f":"'RFM input'!H235*1000","v":0},{"$f":"'RFM input'!I235*1000","v":0},{"$f":"'RFM input'!J235*1000","v":0},0,0,0]
["Easements",null,"n/a","n/a","n/a",0,57,0,0,null,0,0,0,0,0,0,{"$f":"'RFM input'!G236*1000","v":0},{"$f":"'RFM input'!H236*1000","v":0},{"$f":"'RFM input'!I236*1000","v":0},{"$f":"'RFM input'!J236*1000","v":0},0,0,0]
[0,null,"n/a","n/a","n/a",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[0,null,"n/a","n/a","n/a",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
["Sub-total",null,null,null,null,{"$f":"SUM(F83:F98)","v":29976.41848},{"$f":"SUM(G83:G98)","v":50379.095000000001},68332.175411424105,97693.125757120302,102691.56684130913,109496.18468274403,39572.046083023204,82808.528853311393,105773.38401409458,118861.44663416778,158922.00006854933,168139.86922832654,{"$f":"SUM(R83:R98)","v":185713.73162249255},{"$f":"SUM(S83:S98)","v":182881.4414641496},179015.65412880032,0,0,0,0,0,0]
[]
[]
[null,"Disposals as per Reg Accounts",null,null,null,"Nominal",null,null,null,null,null,"Nominal",null,null,null,null,null,"Nominal"]
[null,null,null,null,null,{"$f":"F2","v":"2002-03"},{"$f":"G2","v":"2003-04"},"2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2080-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67",{"$f":"BS2","v":"2067-68"},"2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75"]
["Secondary",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'RFM input'!G277*1000","v":0},{"$f":"'RFM input'!H277*1000","v":0},{"$f":"'RFM input'!I277*1000","v":0},{"$f":"'RFM input'!J277*1000","v":0},0,0,0]
["Switchgear",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'RFM input'!G278*1000","v":0},{"$f":"'RFM input'!H278*1000","v":0},{"$f":"'RFM input'!I278*1000","v":0},{"$f":"'RFM input'!J278*1000","v":0},0,0,0]
["Transformers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'RFM input'!G279*1000","v":0},{"$f":"'RFM input'!H279*1000","v":0},{"$f":"'RFM input'!I279*1000","v":0},{"$f":"'RFM input'!J279*1000","v":0},0,0,0]
["Reactive",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'RFM input'!G280*1000","v":0},{"$f":"'RFM input'!H280*1000","v":0},{"$f":"'RFM input'!I280*1000","v":0},{"$f":"'RFM input'!J280*1000","v":0},0,0,0]
["Towers and Conductor",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'RFM input'!G281*1000","v":0},{"$f":"'RFM input'!H281*1000","v":0},{"$f":"'RFM input'!I281*1000","v":0},{"$f":"'RFM input'!J281*1000","v":0},0,0,0]
["Establishment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'RFM input'!G282*1000","v":0},{"$f":"'RFM input'!H282*1000","v":0},{"$f":"'RFM input'!I282*1000","v":0},{"$f":"'RFM input'!J282*1000","v":0},0,0,0]
["Communications",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'RFM input'!G283*1000","v":0},{"$f":"'RFM input'!H283*1000","v":0},{"$f":"'RFM input'!I283*1000","v":0},{"$f":"'RFM input'!J283*1000","v":0},0,0,0]
["Inventory",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'RFM input'!G284*1000","v":0},{"$f":"'RFM input'!H284*1000","v":0},{"$f":"'RFM input'!I284*1000","v":0},{"$f":"'RFM input'!J284*1000","v":0},0,0,0]
["IT",null,null,null,null,0,0,0,0,0,-51.79999999999999,-194.38300000000001,0,-0.754,0,0,{"$f":"'RFM input'!G285*1000","v":0},{"$f":"'RFM input'!H285*1000","v":0},{"$f":"'RFM input'!I285*1000","v":0},{"$f":"'RFM input'!J285*1000","v":0},0,0,0]
["Vehicles",null,null,null,null,-656,-926,-542,-791,-196.64682999999999,-2.2199999999999998,-476.95289511527199,-31.290331880908809,-141.208,0,0,{"$f":"'RFM input'!G286*1000","v":0},{"$f":"'RFM input'!H286*1000","v":0},{"$f":"'RFM input'!I286*1000","v":0},{"$f":"'RFM input'!J286*1000","v":0},0,0,0]
["Other",null,null,null,null,0,0,0,0,0,-17.02,-11.655238422892385,0,-8.1669999999999998,0,0,{"$f":"'RFM input'!G287*1000","v":0},{"$f":"'RFM input'!H287*1000","v":0},{"$f":"'RFM input'!I287*1000","v":0},{"$f":"'RFM input'!J287*1000","v":0},0,0,0]
["Premises",null,null,null,null,0,0,0,0,0,-2.96,0,0,0,0,0,{"$f":"'RFM input'!G288*1000","v":0},{"$f":"'RFM input'!H288*1000","v":0},{"$f":"'RFM input'!I288*1000","v":0},{"$f":"'RFM input'!J288*1000","v":0},0,0,0]
["Land",null,null,null,null,-61,0,-1522,-786,0,0,0,0,-474,-968,-2110.27171260261,{"$f":"'RFM input'!G289*1000","v":0},{"$f":"'RFM input'!H289*1000","v":0},{"$f":"'RFM input'!I289*1000","v":0},{"$f":"'RFM input'!J289*1000","v":0},0,0,0]
["Easements",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"'RFM input'!G290*1000","v":0},{"$f":"'RFM input'!H290*1000","v":0},{"$f":"'RFM input'!I290*1000","v":0},{"$f":"'RFM input'!J290*1000","v":0},0,0,0]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["Sub-total",null,null,null,null,{"$f":"SUM(F104:F119)","v":-717},{"$f":"SUM(G104:G119)","v":-926},-2064,-1577,-196.64682999999999,-73.999999999999986,-682.99113353816438,-31.290331880908809,-624.12900000000002,-968,-2110.27171260261,0,{"$f":"SUM(R104:R119)","v":0},{"$f":"SUM(S104:S119)","v":0},0,0,0,0,0,0,0]
[]
[]
[null,"Real  2013-14 NET Capex including idc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Real 2013-14"]
[null,null,"Standard Life 2002-2008","Proposed Standard Life from 2008 to 2014","Proposed Standard Life from 2014 to 2020",{"$f":"F2","v":"2002-03"},{"$f":"G2","v":"2003-04"},"2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2080-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67",{"$f":"BS2","v":"2067-68"},"2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75"]
[{"$f":"A40","v":"Secondary"},null,25,15,15,{"$f":"(F104+F83)*E$34*E$18","v":1881.0302450329443},{"$f":"(G104+G83)*F$34*F$18","v":13178.203565331029},11751.956271538585,20055.377713857091,23612.840729156167,23081.57107481105,8581.2814008774531,3356.7503016307828,11337.13466779977,13085.289121803791,14403.845772570101,20681.590440041986,40752.332571561637,29550.6691919105,22455.584022549505,0,0,0]
[{"$f":"A41","v":"Switchgear"},null,45,45,45,{"$f":"(F105+F84)*E$34*E$18","v":2158.7387102996267},2477.5953496192146,24971.276204517031,14279.180621441816,58964.233087812456,58740.536061080726,7460.9725855347142,30065.583787894531,55281.762559062183,36300.114583236922,32113.511617191318,29669.163196000187,38764.306847870925,43562.148037815183,50935.640327027708,0,0,0]
["Transformers",null,45,45,45,8591.1781373141039,3061.3296814044838,1003.447490564544,16086.024762579018,16426.707830535102,15176.440570002173,5727.5757754271508,6994.4990799298239,12178.173092393123,9879.1859614641508,33928.262437171012,39054.392572198471,10673.324646626983,29118.777823535387,26868.792344377911,0,0,0]
["Reactive",null,40,40,40,0,1035.8832096093026,4095.9452756853962,3600.3151891669745,-2205.6648640342614,132.35453763405653,3.6798330847880774,1128.8454257358733,52.645563976879174,576.32044756481559,5543.0818141136087,1615.3621019424586,5033.4505140603806,3137.8707496838506,10385.949460608472,0,0,0]
["Towers and Conductor",null,60,60,60,18408.103983391495,18248.274051160228,19671.270947630557,8056.6970339145792,700.93404033460467,2903.3312167329168,6481.4812524210911,21762.788512141644,10251.641457639638,44797.742673210647,40262.084757089222,28833.548732878862,24631.175223558879,23305.477655862538,10787.592835381911,0,0,0]
["Establishment",null,45,45,45,980.87177140990639,11409.659084767309,8819.9365023884184,34152.275449939123,24988.14452629986,17426.240642610934,14742.798427863856,12628.094613531635,7104.7258277319106,6964.4420545310722,22576.353833541245,24165.720963517855,29778.146621125914,6629.9700404767882,14282.08014639188,0,0,0]
["Communications",null,15,15,15,1343.3976004526194,3535.4218275320723,7824.188942315589,3567.4492198037451,278.66071032395701,1395.842110248406,393.87988033447243,2304.4450240754936,13363.833545977266,7317.3287310730884,6228.0138718492908,9052.6058504902139,19922.586492317485,7546.1137052700769,15019.271221051808,0,0,0]
["Inventory",null,"n/a","n/a","n/a",47.085237722226545,2167.0712284909191,531.9236452984162,2158.8447783274146,-164.40499686966609,0,0,0,0,0,0,862.56578718825915,10725.243793211232,0,0,0,0,0]
["IT",null,10,5,5,5454.0962937824734,8679.2593330013042,5941.7813302215482,12574.285803173161,6354.5120246826637,11841.057066353957,3115.6342483346443,13970.415677608056,5230.274602573214,9864.8416699059744,8939.3237727013893,15432.741479270257,3890.7713832656054,32679.335163211897,19069.662087484332,0,0,0]
["Vehicles",null,10,7,7,-462.5935873894137,545.62120964722408,519.08044948852489,895.74758948111241,971.24368671527577,1215.8025575463112,-59.895933661063992,567.70432611673948,-171.73270983436507,196.2150158096895,996.73136634164462,1687.7132858287698,682.88214247716371,1365.1871254460325,872.65183232706875,0,0,0]
["Other",null,10,10,10,786.78032637896513,2839.196807655549,4717.754259223193,3348.8978149641339,238.21152124855851,2740.0051155045276,486.7898384996779,2161.2905291682814,5020.5854710534568,2417.7344694447124,4791.3847580101528,4979.6540904147369,3234.0836265988628,2010.2276448178688,2527.3025882870656,0,0,0]
["Premises",null,10,10,10,922.28870553442107,656.00150095006188,848.37265725476857,7735.6579995439924,135.68659433577295,175.57059506356603,-24.202460663103146,404.53727084861947,94.075179163617221,153.34662133179535,68.108852278247269,255.94149688824947,451.63740537191666,2701.0044981932988,517.6920543758481,0,0,0]
["Land",null,"n/a","n/a","n/a",-83.449341779643362,0,-2036.2940894293931,-1026.163789992816,0,0,0,221.30827726136204,-537.36498198714344,-1071.3556244871647,-2255.3902759935727,0,0,0,0,0,0,0]
["Easements",null,"n/a","n/a","n/a",0,78.275630095913783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity Raising costs (2003-08)",null,27.570707579950131,{"$f":"C139","v":27.570707579950131},"n/a",0,0,0,0,0,0,0,0,0,0,0,53400,0,0,0,0,0,0]
[0,null,"n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Q119+Q98)*P$34*P$18","v":0},0,0,0,0,0,0]
["Sub-total",null,null,null,null,{"$f":"SUM(F125:F140)","v":40027.528082149729},{"$f":"SUM(G125:G140)","v":67911.792479264608},88660.639886697201,125484.59018619935,130301.10489054048,134828.75154758862,46909.994848053684,95566.26282594286,119205.75427554954,130481.2057248895,167595.31257686365,229690.99999666031,{"$f":"SUM(R125:R140)","v":188539.94126804703},{"$f":"SUM(S125:S140)","v":181606.78163622343},173722.21891986352,0,0,0,0,0,0]
[]
["Depreciation for Group 3 assets based on Opening RAB as at 1/4/08"]
[null,"Group 3",null,null,null,null,null,null,null,null,null,"Depreciation for Group 3 assets based on Opening RAB as at 1/4/08",null,null,null,null,null," Real 2013-14"]
[null,null," OAV 1/4/08"," OAV 1/4/08 in 2013-14","Group 3 RL as at 01/04/2008",{"$f":"F2","v":"2002-03"},"2003-04","2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2080-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66",{"$f":"BR2","v":"2066-67"},"2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75"]
[{"$f":"A40","v":"Secondary"},null,17805.840342812513,{"$f":"C146*$J$18","v":20995.399884338301},11.51,null,null,null,null,null,null,{"$f":"IF($E146=\"n/a\",\"n/a\",IF(L$3-6>$E146,$D146-SUM($F146:K146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(M$3-6>$E146,$D146-SUM($F146:L146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(N$3-6>$E146,$D146-SUM($F146:M146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(O$3-6>$E146,$D146-SUM($F146:N146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(P$3-6>$E146,$D146-SUM($F146:O146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(Q$3-6>$E146,$D146-SUM($F146:P146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(R$3-6>$E146,$D146-SUM($F146:Q146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(S$3-6>$E146,$D146-SUM($F146:R146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(T$3-6>$E146,$D146-SUM($F146:S146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(U$3-6>$E146,$D146-SUM($F146:T146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(V$3-6>$E146,$D146-SUM($F146:U146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(W$3-6>$E146,$D146-SUM($F146:V146),$D146/$E146))","v":930.29139365877927},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(X$3-6>$E146,$D146-SUM($F146:W146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(Y$3-6>$E146,$D146-SUM($F146:X146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(Z$3-6>$E146,$D146-SUM($F146:Y146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AA$3-6>$E146,$D146-SUM($F146:Z146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AB$3-6>$E146,$D146-SUM($F146:AA146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AC$3-6>$E146,$D146-SUM($F146:AB146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AD$3-6>$E146,$D146-SUM($F146:AC146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AE$3-6>$E146,$D146-SUM($F146:AD146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AF$3-6>$E146,$D146-SUM($F146:AE146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AG$3-6>$E146,$D146-SUM($F146:AF146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AH$3-6>$E146,$D146-SUM($F146:AG146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AI$3-6>$E146,$D146-SUM($F146:AH146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AJ$3-6>$E146,$D146-SUM($F146:AI146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AK$3-6>$E146,$D146-SUM($F146:AJ146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AL$3-6>$E146,$D146-SUM($F146:AK146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AM$3-6>$E146,$D146-SUM($F146:AL146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AN$3-6>$E146,$D146-SUM($F146:AM146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AO$3-6>$E146,$D146-SUM($F146:AN146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AP$3-6>$E146,$D146-SUM($F146:AO146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AQ$3-6>$E146,$D146-SUM($F146:AP146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AR$3-6>$E146,$D146-SUM($F146:AQ146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AS$3-6>$E146,$D146-SUM($F146:AR146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AT$3-6>$E146,$D146-SUM($F146:AS146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AU$3-6>$E146,$D146-SUM($F146:AT146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AV$3-6>$E146,$D146-SUM($F146:AU146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AW$3-6>$E146,$D146-SUM($F146:AV146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AX$3-6>$E146,$D146-SUM($F146:AW146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AY$3-6>$E146,$D146-SUM($F146:AX146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AZ$3-6>$E146,$D146-SUM($F146:AY146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BA$3-6>$E146,$D146-SUM($F146:AZ146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BB$3-6>$E146,$D146-SUM($F146:BA146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BC$3-6>$E146,$D146-SUM($F146:BB146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BD$3-6>$E146,$D146-SUM($F146:BC146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BE$3-6>$E146,$D146-SUM($F146:BD146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BF$3-6>$E146,$D146-SUM($F146:BE146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BG$3-6>$E146,$D146-SUM($F146:BF146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BH$3-6>$E146,$D146-SUM($F146:BG146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BI$3-6>$E146,$D146-SUM($F146:BH146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BJ$3-6>$E146,$D146-SUM($F146:BI146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BK$3-6>$E146,$D146-SUM($F146:BJ146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BL$3-6>$E146,$D146-SUM($F146:BK146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BM$3-6>$E146,$D146-SUM($F146:BL146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BN$3-6>$E146,$D146-SUM($F146:BM146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BO$3-6>$E146,$D146-SUM($F146:BN146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BP$3-6>$E146,$D146-SUM($F146:BO146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BQ$3-6>$E146,$D146-SUM($F146:BP146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BR$3-6>$E146,$D146-SUM($F146:BQ146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BS$3-6>$E146,$D146-SUM($F146:BR146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BT$3-6>$E146,$D146-SUM($F146:BS146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BU$3-6>$E146,$D146-SUM($F146:BT146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BV$3-6>$E146,$D146-SUM($F146:BU146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BW$3-6>$E146,$D146-SUM($F146:BV146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BX$3-6>$E146,$D146-SUM($F146:BW146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BY$3-6>$E146,$D146-SUM($F146:BX146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BZ$3-6>$E146,$D146-SUM($F146:BY146),$D146/$E146))","v":0}]
["Switchgear",null,59496.41665183803,{"$f":"C147*$J$18","v":70154.007631253116},42.4,null,null,null,null,null,null,{"$f":"IF($E147=\"n/a\",\"n/a\",IF(L$3-6>$E147,$D147-SUM($F147:K147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(M$3-6>$E147,$D147-SUM($F147:L147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(N$3-6>$E147,$D147-SUM($F147:M147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(O$3-6>$E147,$D147-SUM($F147:N147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(P$3-6>$E147,$D147-SUM($F147:O147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(Q$3-6>$E147,$D147-SUM($F147:P147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(R$3-6>$E147,$D147-SUM($F147:Q147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(S$3-6>$E147,$D147-SUM($F147:R147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(T$3-6>$E147,$D147-SUM($F147:S147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(U$3-6>$E147,$D147-SUM($F147:T147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(V$3-6>$E147,$D147-SUM($F147:U147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(W$3-6>$E147,$D147-SUM($F147:V147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(X$3-6>$E147,$D147-SUM($F147:W147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(Y$3-6>$E147,$D147-SUM($F147:X147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(Z$3-6>$E147,$D147-SUM($F147:Y147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AA$3-6>$E147,$D147-SUM($F147:Z147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AB$3-6>$E147,$D147-SUM($F147:AA147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AC$3-6>$E147,$D147-SUM($F147:AB147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AD$3-6>$E147,$D147-SUM($F147:AC147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AE$3-6>$E147,$D147-SUM($F147:AD147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AF$3-6>$E147,$D147-SUM($F147:AE147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AG$3-6>$E147,$D147-SUM($F147:AF147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AH$3-6>$E147,$D147-SUM($F147:AG147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AI$3-6>$E147,$D147-SUM($F147:AH147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AJ$3-6>$E147,$D147-SUM($F147:AI147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AK$3-6>$E147,$D147-SUM($F147:AJ147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AL$3-6>$E147,$D147-SUM($F147:AK147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AM$3-6>$E147,$D147-SUM($F147:AL147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AN$3-6>$E147,$D147-SUM($F147:AM147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AO$3-6>$E147,$D147-SUM($F147:AN147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AP$3-6>$E147,$D147-SUM($F147:AO147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AQ$3-6>$E147,$D147-SUM($F147:AP147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AR$3-6>$E147,$D147-SUM($F147:AQ147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AS$3-6>$E147,$D147-SUM($F147:AR147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AT$3-6>$E147,$D147-SUM($F147:AS147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AU$3-6>$E147,$D147-SUM($F147:AT147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AV$3-6>$E147,$D147-SUM($F147:AU147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AW$3-6>$E147,$D147-SUM($F147:AV147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AX$3-6>$E147,$D147-SUM($F147:AW147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AY$3-6>$E147,$D147-SUM($F147:AX147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AZ$3-6>$E147,$D147-SUM($F147:AY147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BA$3-6>$E147,$D147-SUM($F147:AZ147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BB$3-6>$E147,$D147-SUM($F147:BA147),$D147/$E147))","v":661.83026067219907},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BC$3-6>$E147,$D147-SUM($F147:BB147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BD$3-6>$E147,$D147-SUM($F147:BC147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BE$3-6>$E147,$D147-SUM($F147:BD147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BF$3-6>$E147,$D147-SUM($F147:BE147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BG$3-6>$E147,$D147-SUM($F147:BF147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BH$3-6>$E147,$D147-SUM($F147:BG147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BI$3-6>$E147,$D147-SUM($F147:BH147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BJ$3-6>$E147,$D147-SUM($F147:BI147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BK$3-6>$E147,$D147-SUM($F147:BJ147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BL$3-6>$E147,$D147-SUM($F147:BK147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BM$3-6>$E147,$D147-SUM($F147:BL147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BN$3-6>$E147,$D147-SUM($F147:BM147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BO$3-6>$E147,$D147-SUM($F147:BN147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BP$3-6>$E147,$D147-SUM($F147:BO147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BQ$3-6>$E147,$D147-SUM($F147:BP147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BR$3-6>$E147,$D147-SUM($F147:BQ147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BS$3-6>$E147,$D147-SUM($F147:BR147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BT$3-6>$E147,$D147-SUM($F147:BS147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BU$3-6>$E147,$D147-SUM($F147:BT147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BV$3-6>$E147,$D147-SUM($F147:BU147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BW$3-6>$E147,$D147-SUM($F147:BV147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BX$3-6>$E147,$D147-SUM($F147:BW147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BY$3-6>$E147,$D147-SUM($F147:BX147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BZ$3-6>$E147,$D147-SUM($F147:BY147),$D147/$E147))","v":0}]
["Transformers",null,15202.390413786939,17925.59406296867,41.86,null,null,null,null,null,null,{"$f":"IF($E148=\"n/a\",\"n/a\",IF(L$3-6>$E148,$D148-SUM($F148:K148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(M$3-6>$E148,$D148-SUM($F148:L148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(N$3-6>$E148,$D148-SUM($F148:M148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(O$3-6>$E148,$D148-SUM($F148:N148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(P$3-6>$E148,$D148-SUM($F148:O148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(Q$3-6>$E148,$D148-SUM($F148:P148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(R$3-6>$E148,$D148-SUM($F148:Q148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(S$3-6>$E148,$D148-SUM($F148:R148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(T$3-6>$E148,$D148-SUM($F148:S148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(U$3-6>$E148,$D148-SUM($F148:T148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(V$3-6>$E148,$D148-SUM($F148:U148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(W$3-6>$E148,$D148-SUM($F148:V148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(X$3-6>$E148,$D148-SUM($F148:W148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(Y$3-6>$E148,$D148-SUM($F148:X148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(Z$3-6>$E148,$D148-SUM($F148:Y148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AA$3-6>$E148,$D148-SUM($F148:Z148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AB$3-6>$E148,$D148-SUM($F148:AA148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AC$3-6>$E148,$D148-SUM($F148:AB148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AD$3-6>$E148,$D148-SUM($F148:AC148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AE$3-6>$E148,$D148-SUM($F148:AD148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AF$3-6>$E148,$D148-SUM($F148:AE148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AG$3-6>$E148,$D148-SUM($F148:AF148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AH$3-6>$E148,$D148-SUM($F148:AG148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AI$3-6>$E148,$D148-SUM($F148:AH148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AJ$3-6>$E148,$D148-SUM($F148:AI148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AK$3-6>$E148,$D148-SUM($F148:AJ148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AL$3-6>$E148,$D148-SUM($F148:AK148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AM$3-6>$E148,$D148-SUM($F148:AL148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AN$3-6>$E148,$D148-SUM($F148:AM148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AO$3-6>$E148,$D148-SUM($F148:AN148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AP$3-6>$E148,$D148-SUM($F148:AO148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AQ$3-6>$E148,$D148-SUM($F148:AP148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AR$3-6>$E148,$D148-SUM($F148:AQ148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AS$3-6>$E148,$D148-SUM($F148:AR148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AT$3-6>$E148,$D148-SUM($F148:AS148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AU$3-6>$E148,$D148-SUM($F148:AT148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AV$3-6>$E148,$D148-SUM($F148:AU148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AW$3-6>$E148,$D148-SUM($F148:AV148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AX$3-6>$E148,$D148-SUM($F148:AW148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AY$3-6>$E148,$D148-SUM($F148:AX148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AZ$3-6>$E148,$D148-SUM($F148:AY148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BA$3-6>$E148,$D148-SUM($F148:AZ148),$D148/$E148))","v":368.27546330992845},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BB$3-6>$E148,$D148-SUM($F148:BA148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BC$3-6>$E148,$D148-SUM($F148:BB148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BD$3-6>$E148,$D148-SUM($F148:BC148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BE$3-6>$E148,$D148-SUM($F148:BD148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BF$3-6>$E148,$D148-SUM($F148:BE148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BG$3-6>$E148,$D148-SUM($F148:BF148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BH$3-6>$E148,$D148-SUM($F148:BG148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BI$3-6>$E148,$D148-SUM($F148:BH148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BJ$3-6>$E148,$D148-SUM($F148:BI148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BK$3-6>$E148,$D148-SUM($F148:BJ148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BL$3-6>$E148,$D148-SUM($F148:BK148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BM$3-6>$E148,$D148-SUM($F148:BL148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BN$3-6>$E148,$D148-SUM($F148:BM148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BO$3-6>$E148,$D148-SUM($F148:BN148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BP$3-6>$E148,$D148-SUM($F148:BO148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BQ$3-6>$E148,$D148-SUM($F148:BP148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BR$3-6>$E148,$D148-SUM($F148:BQ148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BS$3-6>$E148,$D148-SUM($F148:BR148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BT$3-6>$E148,$D148-SUM($F148:BS148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BU$3-6>$E148,$D148-SUM($F148:BT148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BV$3-6>$E148,$D148-SUM($F148:BU148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BW$3-6>$E148,$D148-SUM($F148:BV148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BX$3-6>$E148,$D148-SUM($F148:BW148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BY$3-6>$E148,$D148-SUM($F148:BX148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BZ$3-6>$E148,$D148-SUM($F148:BY148),$D148/$E148))","v":0}]
["Reactive",null,12624.618775203748,14886.066283286726,37.24,null,null,null,null,null,null,{"$f":"IF($E149=\"n/a\",\"n/a\",IF(L$3-6>$E149,$D149-SUM($F149:K149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(M$3-6>$E149,$D149-SUM($F149:L149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(N$3-6>$E149,$D149-SUM($F149:M149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(O$3-6>$E149,$D149-SUM($F149:N149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(P$3-6>$E149,$D149-SUM($F149:O149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(Q$3-6>$E149,$D149-SUM($F149:P149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(R$3-6>$E149,$D149-SUM($F149:Q149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(S$3-6>$E149,$D149-SUM($F149:R149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(T$3-6>$E149,$D149-SUM($F149:S149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(U$3-6>$E149,$D149-SUM($F149:T149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(V$3-6>$E149,$D149-SUM($F149:U149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(W$3-6>$E149,$D149-SUM($F149:V149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(X$3-6>$E149,$D149-SUM($F149:W149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(Y$3-6>$E149,$D149-SUM($F149:X149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(Z$3-6>$E149,$D149-SUM($F149:Y149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AA$3-6>$E149,$D149-SUM($F149:Z149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AB$3-6>$E149,$D149-SUM($F149:AA149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AC$3-6>$E149,$D149-SUM($F149:AB149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AD$3-6>$E149,$D149-SUM($F149:AC149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AE$3-6>$E149,$D149-SUM($F149:AD149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AF$3-6>$E149,$D149-SUM($F149:AE149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AG$3-6>$E149,$D149-SUM($F149:AF149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AH$3-6>$E149,$D149-SUM($F149:AG149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AI$3-6>$E149,$D149-SUM($F149:AH149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AJ$3-6>$E149,$D149-SUM($F149:AI149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AK$3-6>$E149,$D149-SUM($F149:AJ149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AL$3-6>$E149,$D149-SUM($F149:AK149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AM$3-6>$E149,$D149-SUM($F149:AL149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AN$3-6>$E149,$D149-SUM($F149:AM149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AO$3-6>$E149,$D149-SUM($F149:AN149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AP$3-6>$E149,$D149-SUM($F149:AO149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AQ$3-6>$E149,$D149-SUM($F149:AP149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AR$3-6>$E149,$D149-SUM($F149:AQ149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AS$3-6>$E149,$D149-SUM($F149:AR149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AT$3-6>$E149,$D149-SUM($F149:AS149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AU$3-6>$E149,$D149-SUM($F149:AT149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AV$3-6>$E149,$D149-SUM($F149:AU149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AW$3-6>$E149,$D149-SUM($F149:AV149),$D149/$E149))","v":95.935980343421761},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AX$3-6>$E149,$D149-SUM($F149:AW149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AY$3-6>$E149,$D149-SUM($F149:AX149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AZ$3-6>$E149,$D149-SUM($F149:AY149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BA$3-6>$E149,$D149-SUM($F149:AZ149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BB$3-6>$E149,$D149-SUM($F149:BA149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BC$3-6>$E149,$D149-SUM($F149:BB149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BD$3-6>$E149,$D149-SUM($F149:BC149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BE$3-6>$E149,$D149-SUM($F149:BD149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BF$3-6>$E149,$D149-SUM($F149:BE149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BG$3-6>$E149,$D149-SUM($F149:BF149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BH$3-6>$E149,$D149-SUM($F149:BG149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BI$3-6>$E149,$D149-SUM($F149:BH149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BJ$3-6>$E149,$D149-SUM($F149:BI149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BK$3-6>$E149,$D149-SUM($F149:BJ149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BL$3-6>$E149,$D149-SUM($F149:BK149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BM$3-6>$E149,$D149-SUM($F149:BL149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BN$3-6>$E149,$D149-SUM($F149:BM149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BO$3-6>$E149,$D149-SUM($F149:BN149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BP$3-6>$E149,$D149-SUM($F149:BO149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BQ$3-6>$E149,$D149-SUM($F149:BP149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BR$3-6>$E149,$D149-SUM($F149:BQ149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BS$3-6>$E149,$D149-SUM($F149:BR149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BT$3-6>$E149,$D149-SUM($F149:BS149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BU$3-6>$E149,$D149-SUM($F149:BT149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BV$3-6>$E149,$D149-SUM($F149:BU149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BW$3-6>$E149,$D149-SUM($F149:BV149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BX$3-6>$E149,$D149-SUM($F149:BW149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BY$3-6>$E149,$D149-SUM($F149:BX149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BZ$3-6>$E149,$D149-SUM($F149:BY149),$D149/$E149))","v":0}]
["Towers and Conductor",null,5911.0622347904191,6969.9106007502423,54.7,null,null,null,null,null,null,{"$f":"IF($E150=\"n/a\",\"n/a\",IF(L$3-6>$E150,$D150-SUM($F150:K150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(M$3-6>$E150,$D150-SUM($F150:L150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(N$3-6>$E150,$D150-SUM($F150:M150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(O$3-6>$E150,$D150-SUM($F150:N150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(P$3-6>$E150,$D150-SUM($F150:O150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(Q$3-6>$E150,$D150-SUM($F150:P150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(R$3-6>$E150,$D150-SUM($F150:Q150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(S$3-6>$E150,$D150-SUM($F150:R150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(T$3-6>$E150,$D150-SUM($F150:S150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(U$3-6>$E150,$D150-SUM($F150:T150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(V$3-6>$E150,$D150-SUM($F150:U150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(W$3-6>$E150,$D150-SUM($F150:V150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(X$3-6>$E150,$D150-SUM($F150:W150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(Y$3-6>$E150,$D150-SUM($F150:X150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(Z$3-6>$E150,$D150-SUM($F150:Y150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AA$3-6>$E150,$D150-SUM($F150:Z150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AB$3-6>$E150,$D150-SUM($F150:AA150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AC$3-6>$E150,$D150-SUM($F150:AB150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AD$3-6>$E150,$D150-SUM($F150:AC150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AE$3-6>$E150,$D150-SUM($F150:AD150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AF$3-6>$E150,$D150-SUM($F150:AE150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AG$3-6>$E150,$D150-SUM($F150:AF150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AH$3-6>$E150,$D150-SUM($F150:AG150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AI$3-6>$E150,$D150-SUM($F150:AH150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AJ$3-6>$E150,$D150-SUM($F150:AI150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AK$3-6>$E150,$D150-SUM($F150:AJ150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AL$3-6>$E150,$D150-SUM($F150:AK150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AM$3-6>$E150,$D150-SUM($F150:AL150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AN$3-6>$E150,$D150-SUM($F150:AM150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AO$3-6>$E150,$D150-SUM($F150:AN150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AP$3-6>$E150,$D150-SUM($F150:AO150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AQ$3-6>$E150,$D150-SUM($F150:AP150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AR$3-6>$E150,$D150-SUM($F150:AQ150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AS$3-6>$E150,$D150-SUM($F150:AR150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AT$3-6>$E150,$D150-SUM($F150:AS150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AU$3-6>$E150,$D150-SUM($F150:AT150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AV$3-6>$E150,$D150-SUM($F150:AU150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AW$3-6>$E150,$D150-SUM($F150:AV150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AX$3-6>$E150,$D150-SUM($F150:AW150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AY$3-6>$E150,$D150-SUM($F150:AX150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AZ$3-6>$E150,$D150-SUM($F150:AY150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BA$3-6>$E150,$D150-SUM($F150:AZ150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BB$3-6>$E150,$D150-SUM($F150:BA150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BC$3-6>$E150,$D150-SUM($F150:BB150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BD$3-6>$E150,$D150-SUM($F150:BC150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BE$3-6>$E150,$D150-SUM($F150:BD150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BF$3-6>$E150,$D150-SUM($F150:BE150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BG$3-6>$E150,$D150-SUM($F150:BF150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BH$3-6>$E150,$D150-SUM($F150:BG150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BI$3-6>$E150,$D150-SUM($F150:BH150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BJ$3-6>$E150,$D150-SUM($F150:BI150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BK$3-6>$E150,$D150-SUM($F150:BJ150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BL$3-6>$E150,$D150-SUM($F150:BK150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BM$3-6>$E150,$D150-SUM($F150:BL150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BN$3-6>$E150,$D150-SUM($F150:BM150),$D150/$E150))","v":89.194468382540435},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BO$3-6>$E150,$D150-SUM($F150:BN150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BP$3-6>$E150,$D150-SUM($F150:BO150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BQ$3-6>$E150,$D150-SUM($F150:BP150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BR$3-6>$E150,$D150-SUM($F150:BQ150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BS$3-6>$E150,$D150-SUM($F150:BR150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BT$3-6>$E150,$D150-SUM($F150:BS150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BU$3-6>$E150,$D150-SUM($F150:BT150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BV$3-6>$E150,$D150-SUM($F150:BU150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BW$3-6>$E150,$D150-SUM($F150:BV150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BX$3-6>$E150,$D150-SUM($F150:BW150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BY$3-6>$E150,$D150-SUM($F150:BX150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BZ$3-6>$E150,$D150-SUM($F150:BY150),$D150/$E150))","v":0}]
["Establishment",null,4107.8273309182214,4843.6622932686187,40.97,null,null,null,null,null,null,{"$f":"IF($E151=\"n/a\",\"n/a\",IF(L$3-6>$E151,$D151-SUM($F151:K151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(M$3-6>$E151,$D151-SUM($F151:L151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(N$3-6>$E151,$D151-SUM($F151:M151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(O$3-6>$E151,$D151-SUM($F151:N151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(P$3-6>$E151,$D151-SUM($F151:O151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(Q$3-6>$E151,$D151-SUM($F151:P151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(R$3-6>$E151,$D151-SUM($F151:Q151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(S$3-6>$E151,$D151-SUM($F151:R151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(T$3-6>$E151,$D151-SUM($F151:S151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(U$3-6>$E151,$D151-SUM($F151:T151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(V$3-6>$E151,$D151-SUM($F151:U151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(W$3-6>$E151,$D151-SUM($F151:V151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(X$3-6>$E151,$D151-SUM($F151:W151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(Y$3-6>$E151,$D151-SUM($F151:X151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(Z$3-6>$E151,$D151-SUM($F151:Y151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AA$3-6>$E151,$D151-SUM($F151:Z151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AB$3-6>$E151,$D151-SUM($F151:AA151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AC$3-6>$E151,$D151-SUM($F151:AB151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AD$3-6>$E151,$D151-SUM($F151:AC151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AE$3-6>$E151,$D151-SUM($F151:AD151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AF$3-6>$E151,$D151-SUM($F151:AE151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AG$3-6>$E151,$D151-SUM($F151:AF151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AH$3-6>$E151,$D151-SUM($F151:AG151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AI$3-6>$E151,$D151-SUM($F151:AH151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AJ$3-6>$E151,$D151-SUM($F151:AI151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AK$3-6>$E151,$D151-SUM($F151:AJ151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AL$3-6>$E151,$D151-SUM($F151:AK151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AM$3-6>$E151,$D151-SUM($F151:AL151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AN$3-6>$E151,$D151-SUM($F151:AM151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AO$3-6>$E151,$D151-SUM($F151:AN151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AP$3-6>$E151,$D151-SUM($F151:AO151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AQ$3-6>$E151,$D151-SUM($F151:AP151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AR$3-6>$E151,$D151-SUM($F151:AQ151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AS$3-6>$E151,$D151-SUM($F151:AR151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AT$3-6>$E151,$D151-SUM($F151:AS151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AU$3-6>$E151,$D151-SUM($F151:AT151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AV$3-6>$E151,$D151-SUM($F151:AU151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AW$3-6>$E151,$D151-SUM($F151:AV151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AX$3-6>$E151,$D151-SUM($F151:AW151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AY$3-6>$E151,$D151-SUM($F151:AX151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AZ$3-6>$E151,$D151-SUM($F151:AY151),$D151/$E151))","v":114.67787221065555},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BA$3-6>$E151,$D151-SUM($F151:AZ151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BB$3-6>$E151,$D151-SUM($F151:BA151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BC$3-6>$E151,$D151-SUM($F151:BB151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BD$3-6>$E151,$D151-SUM($F151:BC151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BE$3-6>$E151,$D151-SUM($F151:BD151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BF$3-6>$E151,$D151-SUM($F151:BE151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BG$3-6>$E151,$D151-SUM($F151:BF151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BH$3-6>$E151,$D151-SUM($F151:BG151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BI$3-6>$E151,$D151-SUM($F151:BH151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BJ$3-6>$E151,$D151-SUM($F151:BI151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BK$3-6>$E151,$D151-SUM($F151:BJ151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BL$3-6>$E151,$D151-SUM($F151:BK151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BM$3-6>$E151,$D151-SUM($F151:BL151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BN$3-6>$E151,$D151-SUM($F151:BM151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BO$3-6>$E151,$D151-SUM($F151:BN151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BP$3-6>$E151,$D151-SUM($F151:BO151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BQ$3-6>$E151,$D151-SUM($F151:BP151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BR$3-6>$E151,$D151-SUM($F151:BQ151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BS$3-6>$E151,$D151-SUM($F151:BR151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BT$3-6>$E151,$D151-SUM($F151:BS151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BU$3-6>$E151,$D151-SUM($F151:BT151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BV$3-6>$E151,$D151-SUM($F151:BU151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BW$3-6>$E151,$D151-SUM($F151:BV151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BX$3-6>$E151,$D151-SUM($F151:BW151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BY$3-6>$E151,$D151-SUM($F151:BX151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BZ$3-6>$E151,$D151-SUM($F151:BY151),$D151/$E151))","v":0}]
["Communications",null,1366.5862382849805,1611.3827820998399,13.13,null,null,null,null,null,null,{"$f":"IF($E152=\"n/a\",\"n/a\",IF(L$3-6>$E152,$D152-SUM($F152:K152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(M$3-6>$E152,$D152-SUM($F152:L152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(N$3-6>$E152,$D152-SUM($F152:M152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(O$3-6>$E152,$D152-SUM($F152:N152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(P$3-6>$E152,$D152-SUM($F152:O152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(Q$3-6>$E152,$D152-SUM($F152:P152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(R$3-6>$E152,$D152-SUM($F152:Q152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(S$3-6>$E152,$D152-SUM($F152:R152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(T$3-6>$E152,$D152-SUM($F152:S152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(U$3-6>$E152,$D152-SUM($F152:T152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(V$3-6>$E152,$D152-SUM($F152:U152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(W$3-6>$E152,$D152-SUM($F152:V152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(X$3-6>$E152,$D152-SUM($F152:W152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(Y$3-6>$E152,$D152-SUM($F152:X152),$D152/$E152))","v":15.954284971286143},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(Z$3-6>$E152,$D152-SUM($F152:Y152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AA$3-6>$E152,$D152-SUM($F152:Z152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AB$3-6>$E152,$D152-SUM($F152:AA152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AC$3-6>$E152,$D152-SUM($F152:AB152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AD$3-6>$E152,$D152-SUM($F152:AC152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AE$3-6>$E152,$D152-SUM($F152:AD152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AF$3-6>$E152,$D152-SUM($F152:AE152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AG$3-6>$E152,$D152-SUM($F152:AF152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AH$3-6>$E152,$D152-SUM($F152:AG152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AI$3-6>$E152,$D152-SUM($F152:AH152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AJ$3-6>$E152,$D152-SUM($F152:AI152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AK$3-6>$E152,$D152-SUM($F152:AJ152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AL$3-6>$E152,$D152-SUM($F152:AK152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AM$3-6>$E152,$D152-SUM($F152:AL152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AN$3-6>$E152,$D152-SUM($F152:AM152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AO$3-6>$E152,$D152-SUM($F152:AN152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AP$3-6>$E152,$D152-SUM($F152:AO152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AQ$3-6>$E152,$D152-SUM($F152:AP152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AR$3-6>$E152,$D152-SUM($F152:AQ152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AS$3-6>$E152,$D152-SUM($F152:AR152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AT$3-6>$E152,$D152-SUM($F152:AS152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AU$3-6>$E152,$D152-SUM($F152:AT152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AV$3-6>$E152,$D152-SUM($F152:AU152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AW$3-6>$E152,$D152-SUM($F152:AV152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AX$3-6>$E152,$D152-SUM($F152:AW152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AY$3-6>$E152,$D152-SUM($F152:AX152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AZ$3-6>$E152,$D152-SUM($F152:AY152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BA$3-6>$E152,$D152-SUM($F152:AZ152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BB$3-6>$E152,$D152-SUM($F152:BA152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BC$3-6>$E152,$D152-SUM($F152:BB152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BD$3-6>$E152,$D152-SUM($F152:BC152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BE$3-6>$E152,$D152-SUM($F152:BD152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BF$3-6>$E152,$D152-SUM($F152:BE152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BG$3-6>$E152,$D152-SUM($F152:BF152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BH$3-6>$E152,$D152-SUM($F152:BG152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BI$3-6>$E152,$D152-SUM($F152:BH152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BJ$3-6>$E152,$D152-SUM($F152:BI152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BK$3-6>$E152,$D152-SUM($F152:BJ152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BL$3-6>$E152,$D152-SUM($F152:BK152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BM$3-6>$E152,$D152-SUM($F152:BL152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BN$3-6>$E152,$D152-SUM($F152:BM152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BO$3-6>$E152,$D152-SUM($F152:BN152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BP$3-6>$E152,$D152-SUM($F152:BO152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BQ$3-6>$E152,$D152-SUM($F152:BP152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BR$3-6>$E152,$D152-SUM($F152:BQ152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BS$3-6>$E152,$D152-SUM($F152:BR152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BT$3-6>$E152,$D152-SUM($F152:BS152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BU$3-6>$E152,$D152-SUM($F152:BT152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BV$3-6>$E152,$D152-SUM($F152:BU152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BW$3-6>$E152,$D152-SUM($F152:BV152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BX$3-6>$E152,$D152-SUM($F152:BW152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BY$3-6>$E152,$D152-SUM($F152:BX152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BZ$3-6>$E152,$D152-SUM($F152:BY152),$D152/$E152))","v":0}]
["Inventory",null,0,0,null,null,null,null,null,null,null,{"$f":"IF($E153=\"n/a\",\"n/a\",IF(L$3-6>$E153,$D153-SUM($F153:K153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(M$3-6>$E153,$D153-SUM($F153:L153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(N$3-6>$E153,$D153-SUM($F153:M153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(O$3-6>$E153,$D153-SUM($F153:N153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(P$3-6>$E153,$D153-SUM($F153:O153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(Q$3-6>$E153,$D153-SUM($F153:P153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(R$3-6>$E153,$D153-SUM($F153:Q153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(S$3-6>$E153,$D153-SUM($F153:R153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(T$3-6>$E153,$D153-SUM($F153:S153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(U$3-6>$E153,$D153-SUM($F153:T153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(V$3-6>$E153,$D153-SUM($F153:U153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(W$3-6>$E153,$D153-SUM($F153:V153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(X$3-6>$E153,$D153-SUM($F153:W153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(Y$3-6>$E153,$D153-SUM($F153:X153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(Z$3-6>$E153,$D153-SUM($F153:Y153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AA$3-6>$E153,$D153-SUM($F153:Z153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AB$3-6>$E153,$D153-SUM($F153:AA153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AC$3-6>$E153,$D153-SUM($F153:AB153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AD$3-6>$E153,$D153-SUM($F153:AC153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AE$3-6>$E153,$D153-SUM($F153:AD153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AF$3-6>$E153,$D153-SUM($F153:AE153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AG$3-6>$E153,$D153-SUM($F153:AF153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AH$3-6>$E153,$D153-SUM($F153:AG153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AI$3-6>$E153,$D153-SUM($F153:AH153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AJ$3-6>$E153,$D153-SUM($F153:AI153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AK$3-6>$E153,$D153-SUM($F153:AJ153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AL$3-6>$E153,$D153-SUM($F153:AK153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AM$3-6>$E153,$D153-SUM($F153:AL153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AN$3-6>$E153,$D153-SUM($F153:AM153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AO$3-6>$E153,$D153-SUM($F153:AN153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AP$3-6>$E153,$D153-SUM($F153:AO153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AQ$3-6>$E153,$D153-SUM($F153:AP153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AR$3-6>$E153,$D153-SUM($F153:AQ153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AS$3-6>$E153,$D153-SUM($F153:AR153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AT$3-6>$E153,$D153-SUM($F153:AS153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AU$3-6>$E153,$D153-SUM($F153:AT153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AV$3-6>$E153,$D153-SUM($F153:AU153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AW$3-6>$E153,$D153-SUM($F153:AV153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AX$3-6>$E153,$D153-SUM($F153:AW153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AY$3-6>$E153,$D153-SUM($F153:AX153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AZ$3-6>$E153,$D153-SUM($F153:AY153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BA$3-6>$E153,$D153-SUM($F153:AZ153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BB$3-6>$E153,$D153-SUM($F153:BA153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BC$3-6>$E153,$D153-SUM($F153:BB153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BD$3-6>$E153,$D153-SUM($F153:BC153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BE$3-6>$E153,$D153-SUM($F153:BD153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BF$3-6>$E153,$D153-SUM($F153:BE153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BG$3-6>$E153,$D153-SUM($F153:BF153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BH$3-6>$E153,$D153-SUM($F153:BG153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BI$3-6>$E153,$D153-SUM($F153:BH153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BJ$3-6>$E153,$D153-SUM($F153:BI153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BK$3-6>$E153,$D153-SUM($F153:BJ153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BL$3-6>$E153,$D153-SUM($F153:BK153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BM$3-6>$E153,$D153-SUM($F153:BL153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BN$3-6>$E153,$D153-SUM($F153:BM153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BO$3-6>$E153,$D153-SUM($F153:BN153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BP$3-6>$E153,$D153-SUM($F153:BO153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BQ$3-6>$E153,$D153-SUM($F153:BP153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BR$3-6>$E153,$D153-SUM($F153:BQ153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BS$3-6>$E153,$D153-SUM($F153:BR153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BT$3-6>$E153,$D153-SUM($F153:BS153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BU$3-6>$E153,$D153-SUM($F153:BT153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BV$3-6>$E153,$D153-SUM($F153:BU153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BW$3-6>$E153,$D153-SUM($F153:BV153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BX$3-6>$E153,$D153-SUM($F153:BW153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BY$3-6>$E153,$D153-SUM($F153:BX153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BZ$3-6>$E153,$D153-SUM($F153:BY153),$D153/$E153))","v":0}]
["IT",null,0,0,null,null,null,null,null,null,null,{"$f":"IF($E154=\"n/a\",\"n/a\",IF(L$3-6>$E154,$D154-SUM($F154:K154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(M$3-6>$E154,$D154-SUM($F154:L154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(N$3-6>$E154,$D154-SUM($F154:M154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(O$3-6>$E154,$D154-SUM($F154:N154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(P$3-6>$E154,$D154-SUM($F154:O154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(Q$3-6>$E154,$D154-SUM($F154:P154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(R$3-6>$E154,$D154-SUM($F154:Q154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(S$3-6>$E154,$D154-SUM($F154:R154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(T$3-6>$E154,$D154-SUM($F154:S154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(U$3-6>$E154,$D154-SUM($F154:T154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(V$3-6>$E154,$D154-SUM($F154:U154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(W$3-6>$E154,$D154-SUM($F154:V154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(X$3-6>$E154,$D154-SUM($F154:W154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(Y$3-6>$E154,$D154-SUM($F154:X154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(Z$3-6>$E154,$D154-SUM($F154:Y154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AA$3-6>$E154,$D154-SUM($F154:Z154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AB$3-6>$E154,$D154-SUM($F154:AA154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AC$3-6>$E154,$D154-SUM($F154:AB154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AD$3-6>$E154,$D154-SUM($F154:AC154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AE$3-6>$E154,$D154-SUM($F154:AD154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AF$3-6>$E154,$D154-SUM($F154:AE154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AG$3-6>$E154,$D154-SUM($F154:AF154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AH$3-6>$E154,$D154-SUM($F154:AG154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AI$3-6>$E154,$D154-SUM($F154:AH154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AJ$3-6>$E154,$D154-SUM($F154:AI154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AK$3-6>$E154,$D154-SUM($F154:AJ154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AL$3-6>$E154,$D154-SUM($F154:AK154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AM$3-6>$E154,$D154-SUM($F154:AL154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AN$3-6>$E154,$D154-SUM($F154:AM154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AO$3-6>$E154,$D154-SUM($F154:AN154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AP$3-6>$E154,$D154-SUM($F154:AO154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AQ$3-6>$E154,$D154-SUM($F154:AP154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AR$3-6>$E154,$D154-SUM($F154:AQ154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AS$3-6>$E154,$D154-SUM($F154:AR154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AT$3-6>$E154,$D154-SUM($F154:AS154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AU$3-6>$E154,$D154-SUM($F154:AT154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AV$3-6>$E154,$D154-SUM($F154:AU154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AW$3-6>$E154,$D154-SUM($F154:AV154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AX$3-6>$E154,$D154-SUM($F154:AW154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AY$3-6>$E154,$D154-SUM($F154:AX154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AZ$3-6>$E154,$D154-SUM($F154:AY154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BA$3-6>$E154,$D154-SUM($F154:AZ154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BB$3-6>$E154,$D154-SUM($F154:BA154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BC$3-6>$E154,$D154-SUM($F154:BB154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BD$3-6>$E154,$D154-SUM($F154:BC154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BE$3-6>$E154,$D154-SUM($F154:BD154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BF$3-6>$E154,$D154-SUM($F154:BE154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BG$3-6>$E154,$D154-SUM($F154:BF154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BH$3-6>$E154,$D154-SUM($F154:BG154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BI$3-6>$E154,$D154-SUM($F154:BH154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BJ$3-6>$E154,$D154-SUM($F154:BI154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BK$3-6>$E154,$D154-SUM($F154:BJ154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BL$3-6>$E154,$D154-SUM($F154:BK154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BM$3-6>$E154,$D154-SUM($F154:BL154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BN$3-6>$E154,$D154-SUM($F154:BM154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BO$3-6>$E154,$D154-SUM($F154:BN154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BP$3-6>$E154,$D154-SUM($F154:BO154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BQ$3-6>$E154,$D154-SUM($F154:BP154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BR$3-6>$E154,$D154-SUM($F154:BQ154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BS$3-6>$E154,$D154-SUM($F154:BR154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BT$3-6>$E154,$D154-SUM($F154:BS154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BU$3-6>$E154,$D154-SUM($F154:BT154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BV$3-6>$E154,$D154-SUM($F154:BU154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BW$3-6>$E154,$D154-SUM($F154:BV154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BX$3-6>$E154,$D154-SUM($F154:BW154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BY$3-6>$E154,$D154-SUM($F154:BX154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BZ$3-6>$E154,$D154-SUM($F154:BY154),$D154/$E154))","v":0}]
["Vehicles",null,0,0,null,null,null,null,null,null,null,{"$f":"IF($E155=\"n/a\",\"n/a\",IF(L$3-6>$E155,$D155-SUM($F155:K155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(M$3-6>$E155,$D155-SUM($F155:L155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(N$3-6>$E155,$D155-SUM($F155:M155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(O$3-6>$E155,$D155-SUM($F155:N155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(P$3-6>$E155,$D155-SUM($F155:O155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(Q$3-6>$E155,$D155-SUM($F155:P155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(R$3-6>$E155,$D155-SUM($F155:Q155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(S$3-6>$E155,$D155-SUM($F155:R155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(T$3-6>$E155,$D155-SUM($F155:S155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(U$3-6>$E155,$D155-SUM($F155:T155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(V$3-6>$E155,$D155-SUM($F155:U155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(W$3-6>$E155,$D155-SUM($F155:V155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(X$3-6>$E155,$D155-SUM($F155:W155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(Y$3-6>$E155,$D155-SUM($F155:X155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(Z$3-6>$E155,$D155-SUM($F155:Y155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AA$3-6>$E155,$D155-SUM($F155:Z155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AB$3-6>$E155,$D155-SUM($F155:AA155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AC$3-6>$E155,$D155-SUM($F155:AB155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AD$3-6>$E155,$D155-SUM($F155:AC155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AE$3-6>$E155,$D155-SUM($F155:AD155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AF$3-6>$E155,$D155-SUM($F155:AE155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AG$3-6>$E155,$D155-SUM($F155:AF155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AH$3-6>$E155,$D155-SUM($F155:AG155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AI$3-6>$E155,$D155-SUM($F155:AH155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AJ$3-6>$E155,$D155-SUM($F155:AI155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AK$3-6>$E155,$D155-SUM($F155:AJ155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AL$3-6>$E155,$D155-SUM($F155:AK155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AM$3-6>$E155,$D155-SUM($F155:AL155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AN$3-6>$E155,$D155-SUM($F155:AM155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AO$3-6>$E155,$D155-SUM($F155:AN155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AP$3-6>$E155,$D155-SUM($F155:AO155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AQ$3-6>$E155,$D155-SUM($F155:AP155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AR$3-6>$E155,$D155-SUM($F155:AQ155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AS$3-6>$E155,$D155-SUM($F155:AR155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AT$3-6>$E155,$D155-SUM($F155:AS155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AU$3-6>$E155,$D155-SUM($F155:AT155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AV$3-6>$E155,$D155-SUM($F155:AU155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AW$3-6>$E155,$D155-SUM($F155:AV155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AX$3-6>$E155,$D155-SUM($F155:AW155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AY$3-6>$E155,$D155-SUM($F155:AX155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AZ$3-6>$E155,$D155-SUM($F155:AY155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BA$3-6>$E155,$D155-SUM($F155:AZ155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BB$3-6>$E155,$D155-SUM($F155:BA155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BC$3-6>$E155,$D155-SUM($F155:BB155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BD$3-6>$E155,$D155-SUM($F155:BC155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BE$3-6>$E155,$D155-SUM($F155:BD155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BF$3-6>$E155,$D155-SUM($F155:BE155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BG$3-6>$E155,$D155-SUM($F155:BF155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BH$3-6>$E155,$D155-SUM($F155:BG155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BI$3-6>$E155,$D155-SUM($F155:BH155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BJ$3-6>$E155,$D155-SUM($F155:BI155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BK$3-6>$E155,$D155-SUM($F155:BJ155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BL$3-6>$E155,$D155-SUM($F155:BK155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BM$3-6>$E155,$D155-SUM($F155:BL155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BN$3-6>$E155,$D155-SUM($F155:BM155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BO$3-6>$E155,$D155-SUM($F155:BN155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BP$3-6>$E155,$D155-SUM($F155:BO155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BQ$3-6>$E155,$D155-SUM($F155:BP155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BR$3-6>$E155,$D155-SUM($F155:BQ155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BS$3-6>$E155,$D155-SUM($F155:BR155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BT$3-6>$E155,$D155-SUM($F155:BS155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BU$3-6>$E155,$D155-SUM($F155:BT155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BV$3-6>$E155,$D155-SUM($F155:BU155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BW$3-6>$E155,$D155-SUM($F155:BV155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BX$3-6>$E155,$D155-SUM($F155:BW155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BY$3-6>$E155,$D155-SUM($F155:BX155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BZ$3-6>$E155,$D155-SUM($F155:BY155),$D155/$E155))","v":0}]
["Other",null,0,0,null,null,null,null,null,null,null,{"$f":"IF($E156=\"n/a\",\"n/a\",IF(L$3-6>$E156,$D156-SUM($F156:K156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(M$3-6>$E156,$D156-SUM($F156:L156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(N$3-6>$E156,$D156-SUM($F156:M156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(O$3-6>$E156,$D156-SUM($F156:N156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(P$3-6>$E156,$D156-SUM($F156:O156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(Q$3-6>$E156,$D156-SUM($F156:P156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(R$3-6>$E156,$D156-SUM($F156:Q156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(S$3-6>$E156,$D156-SUM($F156:R156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(T$3-6>$E156,$D156-SUM($F156:S156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(U$3-6>$E156,$D156-SUM($F156:T156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(V$3-6>$E156,$D156-SUM($F156:U156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(W$3-6>$E156,$D156-SUM($F156:V156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(X$3-6>$E156,$D156-SUM($F156:W156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(Y$3-6>$E156,$D156-SUM($F156:X156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(Z$3-6>$E156,$D156-SUM($F156:Y156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AA$3-6>$E156,$D156-SUM($F156:Z156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AB$3-6>$E156,$D156-SUM($F156:AA156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AC$3-6>$E156,$D156-SUM($F156:AB156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AD$3-6>$E156,$D156-SUM($F156:AC156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AE$3-6>$E156,$D156-SUM($F156:AD156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AF$3-6>$E156,$D156-SUM($F156:AE156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AG$3-6>$E156,$D156-SUM($F156:AF156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AH$3-6>$E156,$D156-SUM($F156:AG156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AI$3-6>$E156,$D156-SUM($F156:AH156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AJ$3-6>$E156,$D156-SUM($F156:AI156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AK$3-6>$E156,$D156-SUM($F156:AJ156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AL$3-6>$E156,$D156-SUM($F156:AK156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AM$3-6>$E156,$D156-SUM($F156:AL156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AN$3-6>$E156,$D156-SUM($F156:AM156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AO$3-6>$E156,$D156-SUM($F156:AN156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AP$3-6>$E156,$D156-SUM($F156:AO156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AQ$3-6>$E156,$D156-SUM($F156:AP156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AR$3-6>$E156,$D156-SUM($F156:AQ156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AS$3-6>$E156,$D156-SUM($F156:AR156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AT$3-6>$E156,$D156-SUM($F156:AS156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AU$3-6>$E156,$D156-SUM($F156:AT156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AV$3-6>$E156,$D156-SUM($F156:AU156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AW$3-6>$E156,$D156-SUM($F156:AV156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AX$3-6>$E156,$D156-SUM($F156:AW156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AY$3-6>$E156,$D156-SUM($F156:AX156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AZ$3-6>$E156,$D156-SUM($F156:AY156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BA$3-6>$E156,$D156-SUM($F156:AZ156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BB$3-6>$E156,$D156-SUM($F156:BA156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BC$3-6>$E156,$D156-SUM($F156:BB156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BD$3-6>$E156,$D156-SUM($F156:BC156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BE$3-6>$E156,$D156-SUM($F156:BD156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BF$3-6>$E156,$D156-SUM($F156:BE156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BG$3-6>$E156,$D156-SUM($F156:BF156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BH$3-6>$E156,$D156-SUM($F156:BG156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BI$3-6>$E156,$D156-SUM($F156:BH156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BJ$3-6>$E156,$D156-SUM($F156:BI156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BK$3-6>$E156,$D156-SUM($F156:BJ156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BL$3-6>$E156,$D156-SUM($F156:BK156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BM$3-6>$E156,$D156-SUM($F156:BL156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BN$3-6>$E156,$D156-SUM($F156:BM156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BO$3-6>$E156,$D156-SUM($F156:BN156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BP$3-6>$E156,$D156-SUM($F156:BO156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BQ$3-6>$E156,$D156-SUM($F156:BP156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BR$3-6>$E156,$D156-SUM($F156:BQ156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BS$3-6>$E156,$D156-SUM($F156:BR156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BT$3-6>$E156,$D156-SUM($F156:BS156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BU$3-6>$E156,$D156-SUM($F156:BT156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BV$3-6>$E156,$D156-SUM($F156:BU156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BW$3-6>$E156,$D156-SUM($F156:BV156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BX$3-6>$E156,$D156-SUM($F156:BW156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BY$3-6>$E156,$D156-SUM($F156:BX156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BZ$3-6>$E156,$D156-SUM($F156:BY156),$D156/$E156))","v":0}]
["Premises",null,0,0,null,null,null,null,null,null,null,{"$f":"IF($E157=\"n/a\",\"n/a\",IF(L$3-6>$E157,$D157-SUM($F157:K157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(M$3-6>$E157,$D157-SUM($F157:L157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(N$3-6>$E157,$D157-SUM($F157:M157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(O$3-6>$E157,$D157-SUM($F157:N157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(P$3-6>$E157,$D157-SUM($F157:O157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(Q$3-6>$E157,$D157-SUM($F157:P157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(R$3-6>$E157,$D157-SUM($F157:Q157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(S$3-6>$E157,$D157-SUM($F157:R157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(T$3-6>$E157,$D157-SUM($F157:S157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(U$3-6>$E157,$D157-SUM($F157:T157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(V$3-6>$E157,$D157-SUM($F157:U157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(W$3-6>$E157,$D157-SUM($F157:V157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(X$3-6>$E157,$D157-SUM($F157:W157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(Y$3-6>$E157,$D157-SUM($F157:X157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(Z$3-6>$E157,$D157-SUM($F157:Y157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AA$3-6>$E157,$D157-SUM($F157:Z157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AB$3-6>$E157,$D157-SUM($F157:AA157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AC$3-6>$E157,$D157-SUM($F157:AB157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AD$3-6>$E157,$D157-SUM($F157:AC157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AE$3-6>$E157,$D157-SUM($F157:AD157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AF$3-6>$E157,$D157-SUM($F157:AE157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AG$3-6>$E157,$D157-SUM($F157:AF157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AH$3-6>$E157,$D157-SUM($F157:AG157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AI$3-6>$E157,$D157-SUM($F157:AH157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AJ$3-6>$E157,$D157-SUM($F157:AI157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AK$3-6>$E157,$D157-SUM($F157:AJ157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AL$3-6>$E157,$D157-SUM($F157:AK157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AM$3-6>$E157,$D157-SUM($F157:AL157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AN$3-6>$E157,$D157-SUM($F157:AM157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AO$3-6>$E157,$D157-SUM($F157:AN157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AP$3-6>$E157,$D157-SUM($F157:AO157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AQ$3-6>$E157,$D157-SUM($F157:AP157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AR$3-6>$E157,$D157-SUM($F157:AQ157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AS$3-6>$E157,$D157-SUM($F157:AR157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AT$3-6>$E157,$D157-SUM($F157:AS157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AU$3-6>$E157,$D157-SUM($F157:AT157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AV$3-6>$E157,$D157-SUM($F157:AU157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AW$3-6>$E157,$D157-SUM($F157:AV157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AX$3-6>$E157,$D157-SUM($F157:AW157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AY$3-6>$E157,$D157-SUM($F157:AX157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AZ$3-6>$E157,$D157-SUM($F157:AY157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BA$3-6>$E157,$D157-SUM($F157:AZ157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BB$3-6>$E157,$D157-SUM($F157:BA157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BC$3-6>$E157,$D157-SUM($F157:BB157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BD$3-6>$E157,$D157-SUM($F157:BC157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BE$3-6>$E157,$D157-SUM($F157:BD157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BF$3-6>$E157,$D157-SUM($F157:BE157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BG$3-6>$E157,$D157-SUM($F157:BF157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BH$3-6>$E157,$D157-SUM($F157:BG157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BI$3-6>$E157,$D157-SUM($F157:BH157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BJ$3-6>$E157,$D157-SUM($F157:BI157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BK$3-6>$E157,$D157-SUM($F157:BJ157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BL$3-6>$E157,$D157-SUM($F157:BK157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BM$3-6>$E157,$D157-SUM($F157:BL157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BN$3-6>$E157,$D157-SUM($F157:BM157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BO$3-6>$E157,$D157-SUM($F157:BN157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BP$3-6>$E157,$D157-SUM($F157:BO157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BQ$3-6>$E157,$D157-SUM($F157:BP157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BR$3-6>$E157,$D157-SUM($F157:BQ157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BS$3-6>$E157,$D157-SUM($F157:BR157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BT$3-6>$E157,$D157-SUM($F157:BS157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BU$3-6>$E157,$D157-SUM($F157:BT157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BV$3-6>$E157,$D157-SUM($F157:BU157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BW$3-6>$E157,$D157-SUM($F157:BV157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BX$3-6>$E157,$D157-SUM($F157:BW157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BY$3-6>$E157,$D157-SUM($F157:BX157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BZ$3-6>$E157,$D157-SUM($F157:BY157),$D157/$E157))","v":0}]
["Land",null,0,0,null,null,null,null,null,null,null,{"$f":"IF($E158=\"n/a\",\"n/a\",IF(L$3-6>$E158,$D158-SUM($F158:K158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(M$3-6>$E158,$D158-SUM($F158:L158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(N$3-6>$E158,$D158-SUM($F158:M158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(O$3-6>$E158,$D158-SUM($F158:N158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(P$3-6>$E158,$D158-SUM($F158:O158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(Q$3-6>$E158,$D158-SUM($F158:P158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(R$3-6>$E158,$D158-SUM($F158:Q158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(S$3-6>$E158,$D158-SUM($F158:R158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(T$3-6>$E158,$D158-SUM($F158:S158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(U$3-6>$E158,$D158-SUM($F158:T158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(V$3-6>$E158,$D158-SUM($F158:U158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(W$3-6>$E158,$D158-SUM($F158:V158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(X$3-6>$E158,$D158-SUM($F158:W158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(Y$3-6>$E158,$D158-SUM($F158:X158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(Z$3-6>$E158,$D158-SUM($F158:Y158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AA$3-6>$E158,$D158-SUM($F158:Z158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AB$3-6>$E158,$D158-SUM($F158:AA158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AC$3-6>$E158,$D158-SUM($F158:AB158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AD$3-6>$E158,$D158-SUM($F158:AC158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AE$3-6>$E158,$D158-SUM($F158:AD158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AF$3-6>$E158,$D158-SUM($F158:AE158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AG$3-6>$E158,$D158-SUM($F158:AF158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AH$3-6>$E158,$D158-SUM($F158:AG158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AI$3-6>$E158,$D158-SUM($F158:AH158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AJ$3-6>$E158,$D158-SUM($F158:AI158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AK$3-6>$E158,$D158-SUM($F158:AJ158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AL$3-6>$E158,$D158-SUM($F158:AK158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AM$3-6>$E158,$D158-SUM($F158:AL158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AN$3-6>$E158,$D158-SUM($F158:AM158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AO$3-6>$E158,$D158-SUM($F158:AN158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AP$3-6>$E158,$D158-SUM($F158:AO158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AQ$3-6>$E158,$D158-SUM($F158:AP158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AR$3-6>$E158,$D158-SUM($F158:AQ158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AS$3-6>$E158,$D158-SUM($F158:AR158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AT$3-6>$E158,$D158-SUM($F158:AS158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AU$3-6>$E158,$D158-SUM($F158:AT158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AV$3-6>$E158,$D158-SUM($F158:AU158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AW$3-6>$E158,$D158-SUM($F158:AV158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AX$3-6>$E158,$D158-SUM($F158:AW158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AY$3-6>$E158,$D158-SUM($F158:AX158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AZ$3-6>$E158,$D158-SUM($F158:AY158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BA$3-6>$E158,$D158-SUM($F158:AZ158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BB$3-6>$E158,$D158-SUM($F158:BA158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BC$3-6>$E158,$D158-SUM($F158:BB158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BD$3-6>$E158,$D158-SUM($F158:BC158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BE$3-6>$E158,$D158-SUM($F158:BD158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BF$3-6>$E158,$D158-SUM($F158:BE158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BG$3-6>$E158,$D158-SUM($F158:BF158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BH$3-6>$E158,$D158-SUM($F158:BG158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BI$3-6>$E158,$D158-SUM($F158:BH158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BJ$3-6>$E158,$D158-SUM($F158:BI158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BK$3-6>$E158,$D158-SUM($F158:BJ158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BL$3-6>$E158,$D158-SUM($F158:BK158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BM$3-6>$E158,$D158-SUM($F158:BL158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BN$3-6>$E158,$D158-SUM($F158:BM158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BO$3-6>$E158,$D158-SUM($F158:BN158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BP$3-6>$E158,$D158-SUM($F158:BO158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BQ$3-6>$E158,$D158-SUM($F158:BP158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BR$3-6>$E158,$D158-SUM($F158:BQ158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BS$3-6>$E158,$D158-SUM($F158:BR158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BT$3-6>$E158,$D158-SUM($F158:BS158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BU$3-6>$E158,$D158-SUM($F158:BT158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BV$3-6>$E158,$D158-SUM($F158:BU158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BW$3-6>$E158,$D158-SUM($F158:BV158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BX$3-6>$E158,$D158-SUM($F158:BW158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BY$3-6>$E158,$D158-SUM($F158:BX158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BZ$3-6>$E158,$D158-SUM($F158:BY158),$D158/$E158))","v":0}]
["Easements",null,0,0,null,null,null,null,null,null,null,{"$f":"IF($E159=\"n/a\",\"n/a\",IF(L$3-6>$E159,$D159-SUM($F159:K159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(M$3-6>$E159,$D159-SUM($F159:L159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(N$3-6>$E159,$D159-SUM($F159:M159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(O$3-6>$E159,$D159-SUM($F159:N159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(P$3-6>$E159,$D159-SUM($F159:O159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(Q$3-6>$E159,$D159-SUM($F159:P159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(R$3-6>$E159,$D159-SUM($F159:Q159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(S$3-6>$E159,$D159-SUM($F159:R159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(T$3-6>$E159,$D159-SUM($F159:S159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(U$3-6>$E159,$D159-SUM($F159:T159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(V$3-6>$E159,$D159-SUM($F159:U159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(W$3-6>$E159,$D159-SUM($F159:V159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(X$3-6>$E159,$D159-SUM($F159:W159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(Y$3-6>$E159,$D159-SUM($F159:X159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(Z$3-6>$E159,$D159-SUM($F159:Y159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AA$3-6>$E159,$D159-SUM($F159:Z159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AB$3-6>$E159,$D159-SUM($F159:AA159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AC$3-6>$E159,$D159-SUM($F159:AB159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AD$3-6>$E159,$D159-SUM($F159:AC159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AE$3-6>$E159,$D159-SUM($F159:AD159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AF$3-6>$E159,$D159-SUM($F159:AE159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AG$3-6>$E159,$D159-SUM($F159:AF159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AH$3-6>$E159,$D159-SUM($F159:AG159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AI$3-6>$E159,$D159-SUM($F159:AH159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AJ$3-6>$E159,$D159-SUM($F159:AI159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AK$3-6>$E159,$D159-SUM($F159:AJ159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AL$3-6>$E159,$D159-SUM($F159:AK159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AM$3-6>$E159,$D159-SUM($F159:AL159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AN$3-6>$E159,$D159-SUM($F159:AM159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AO$3-6>$E159,$D159-SUM($F159:AN159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AP$3-6>$E159,$D159-SUM($F159:AO159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AQ$3-6>$E159,$D159-SUM($F159:AP159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AR$3-6>$E159,$D159-SUM($F159:AQ159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AS$3-6>$E159,$D159-SUM($F159:AR159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AT$3-6>$E159,$D159-SUM($F159:AS159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AU$3-6>$E159,$D159-SUM($F159:AT159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AV$3-6>$E159,$D159-SUM($F159:AU159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AW$3-6>$E159,$D159-SUM($F159:AV159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AX$3-6>$E159,$D159-SUM($F159:AW159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AY$3-6>$E159,$D159-SUM($F159:AX159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AZ$3-6>$E159,$D159-SUM($F159:AY159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BA$3-6>$E159,$D159-SUM($F159:AZ159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BB$3-6>$E159,$D159-SUM($F159:BA159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BC$3-6>$E159,$D159-SUM($F159:BB159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BD$3-6>$E159,$D159-SUM($F159:BC159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BE$3-6>$E159,$D159-SUM($F159:BD159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BF$3-6>$E159,$D159-SUM($F159:BE159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BG$3-6>$E159,$D159-SUM($F159:BF159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BH$3-6>$E159,$D159-SUM($F159:BG159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BI$3-6>$E159,$D159-SUM($F159:BH159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BJ$3-6>$E159,$D159-SUM($F159:BI159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BK$3-6>$E159,$D159-SUM($F159:BJ159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BL$3-6>$E159,$D159-SUM($F159:BK159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BM$3-6>$E159,$D159-SUM($F159:BL159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BN$3-6>$E159,$D159-SUM($F159:BM159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BO$3-6>$E159,$D159-SUM($F159:BN159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BP$3-6>$E159,$D159-SUM($F159:BO159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BQ$3-6>$E159,$D159-SUM($F159:BP159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BR$3-6>$E159,$D159-SUM($F159:BQ159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BS$3-6>$E159,$D159-SUM($F159:BR159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BT$3-6>$E159,$D159-SUM($F159:BS159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BU$3-6>$E159,$D159-SUM($F159:BT159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BV$3-6>$E159,$D159-SUM($F159:BU159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BW$3-6>$E159,$D159-SUM($F159:BV159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BX$3-6>$E159,$D159-SUM($F159:BW159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BY$3-6>$E159,$D159-SUM($F159:BX159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BZ$3-6>$E159,$D159-SUM($F159:BY159),$D159/$E159))","v":0}]
["Equity Raising costs (2003-08)",null,0,0,null,null,null,null,null,null,null,{"$f":"IF($E160=\"n/a\",\"n/a\",IF(L$3-6>$E160,$D160-SUM($F160:K160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(M$3-6>$E160,$D160-SUM($F160:L160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(N$3-6>$E160,$D160-SUM($F160:M160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(O$3-6>$E160,$D160-SUM($F160:N160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(P$3-6>$E160,$D160-SUM($F160:O160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(Q$3-6>$E160,$D160-SUM($F160:P160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(R$3-6>$E160,$D160-SUM($F160:Q160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(S$3-6>$E160,$D160-SUM($F160:R160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(T$3-6>$E160,$D160-SUM($F160:S160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(U$3-6>$E160,$D160-SUM($F160:T160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(V$3-6>$E160,$D160-SUM($F160:U160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(W$3-6>$E160,$D160-SUM($F160:V160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(X$3-6>$E160,$D160-SUM($F160:W160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(Y$3-6>$E160,$D160-SUM($F160:X160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(Z$3-6>$E160,$D160-SUM($F160:Y160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AA$3-6>$E160,$D160-SUM($F160:Z160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AB$3-6>$E160,$D160-SUM($F160:AA160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AC$3-6>$E160,$D160-SUM($F160:AB160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AD$3-6>$E160,$D160-SUM($F160:AC160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AE$3-6>$E160,$D160-SUM($F160:AD160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AF$3-6>$E160,$D160-SUM($F160:AE160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AG$3-6>$E160,$D160-SUM($F160:AF160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AH$3-6>$E160,$D160-SUM($F160:AG160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AI$3-6>$E160,$D160-SUM($F160:AH160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AJ$3-6>$E160,$D160-SUM($F160:AI160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AK$3-6>$E160,$D160-SUM($F160:AJ160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AL$3-6>$E160,$D160-SUM($F160:AK160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AM$3-6>$E160,$D160-SUM($F160:AL160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AN$3-6>$E160,$D160-SUM($F160:AM160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AO$3-6>$E160,$D160-SUM($F160:AN160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AP$3-6>$E160,$D160-SUM($F160:AO160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AQ$3-6>$E160,$D160-SUM($F160:AP160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AR$3-6>$E160,$D160-SUM($F160:AQ160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AS$3-6>$E160,$D160-SUM($F160:AR160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AT$3-6>$E160,$D160-SUM($F160:AS160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AU$3-6>$E160,$D160-SUM($F160:AT160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AV$3-6>$E160,$D160-SUM($F160:AU160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AW$3-6>$E160,$D160-SUM($F160:AV160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AX$3-6>$E160,$D160-SUM($F160:AW160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AY$3-6>$E160,$D160-SUM($F160:AX160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AZ$3-6>$E160,$D160-SUM($F160:AY160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BA$3-6>$E160,$D160-SUM($F160:AZ160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BB$3-6>$E160,$D160-SUM($F160:BA160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BC$3-6>$E160,$D160-SUM($F160:BB160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BD$3-6>$E160,$D160-SUM($F160:BC160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BE$3-6>$E160,$D160-SUM($F160:BD160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BF$3-6>$E160,$D160-SUM($F160:BE160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BG$3-6>$E160,$D160-SUM($F160:BF160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BH$3-6>$E160,$D160-SUM($F160:BG160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BI$3-6>$E160,$D160-SUM($F160:BH160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BJ$3-6>$E160,$D160-SUM($F160:BI160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BK$3-6>$E160,$D160-SUM($F160:BJ160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BL$3-6>$E160,$D160-SUM($F160:BK160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BM$3-6>$E160,$D160-SUM($F160:BL160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BN$3-6>$E160,$D160-SUM($F160:BM160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BO$3-6>$E160,$D160-SUM($F160:BN160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BP$3-6>$E160,$D160-SUM($F160:BO160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BQ$3-6>$E160,$D160-SUM($F160:BP160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BR$3-6>$E160,$D160-SUM($F160:BQ160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BS$3-6>$E160,$D160-SUM($F160:BR160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BT$3-6>$E160,$D160-SUM($F160:BS160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BU$3-6>$E160,$D160-SUM($F160:BT160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BV$3-6>$E160,$D160-SUM($F160:BU160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BW$3-6>$E160,$D160-SUM($F160:BV160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BX$3-6>$E160,$D160-SUM($F160:BW160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BY$3-6>$E160,$D160-SUM($F160:BX160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BZ$3-6>$E160,$D160-SUM($F160:BY160),$D160/$E160))","v":0}]
[0,null,0,0,null,null,null,null,null,null,null,{"$f":"IF($E161=\"n/a\",\"n/a\",IF(L$3-6>$E161,$D161-SUM($F161:K161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(M$3-6>$E161,$D161-SUM($F161:L161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(N$3-6>$E161,$D161-SUM($F161:M161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(O$3-6>$E161,$D161-SUM($F161:N161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(P$3-6>$E161,$D161-SUM($F161:O161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(Q$3-6>$E161,$D161-SUM($F161:P161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(R$3-6>$E161,$D161-SUM($F161:Q161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(S$3-6>$E161,$D161-SUM($F161:R161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(T$3-6>$E161,$D161-SUM($F161:S161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(U$3-6>$E161,$D161-SUM($F161:T161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(V$3-6>$E161,$D161-SUM($F161:U161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(W$3-6>$E161,$D161-SUM($F161:V161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(X$3-6>$E161,$D161-SUM($F161:W161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(Y$3-6>$E161,$D161-SUM($F161:X161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(Z$3-6>$E161,$D161-SUM($F161:Y161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AA$3-6>$E161,$D161-SUM($F161:Z161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AB$3-6>$E161,$D161-SUM($F161:AA161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AC$3-6>$E161,$D161-SUM($F161:AB161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AD$3-6>$E161,$D161-SUM($F161:AC161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AE$3-6>$E161,$D161-SUM($F161:AD161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AF$3-6>$E161,$D161-SUM($F161:AE161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AG$3-6>$E161,$D161-SUM($F161:AF161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AH$3-6>$E161,$D161-SUM($F161:AG161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AI$3-6>$E161,$D161-SUM($F161:AH161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AJ$3-6>$E161,$D161-SUM($F161:AI161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AK$3-6>$E161,$D161-SUM($F161:AJ161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AL$3-6>$E161,$D161-SUM($F161:AK161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AM$3-6>$E161,$D161-SUM($F161:AL161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AN$3-6>$E161,$D161-SUM($F161:AM161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AO$3-6>$E161,$D161-SUM($F161:AN161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AP$3-6>$E161,$D161-SUM($F161:AO161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AQ$3-6>$E161,$D161-SUM($F161:AP161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AR$3-6>$E161,$D161-SUM($F161:AQ161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AS$3-6>$E161,$D161-SUM($F161:AR161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AT$3-6>$E161,$D161-SUM($F161:AS161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AU$3-6>$E161,$D161-SUM($F161:AT161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AV$3-6>$E161,$D161-SUM($F161:AU161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AW$3-6>$E161,$D161-SUM($F161:AV161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AX$3-6>$E161,$D161-SUM($F161:AW161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AY$3-6>$E161,$D161-SUM($F161:AX161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AZ$3-6>$E161,$D161-SUM($F161:AY161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BA$3-6>$E161,$D161-SUM($F161:AZ161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BB$3-6>$E161,$D161-SUM($F161:BA161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BC$3-6>$E161,$D161-SUM($F161:BB161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BD$3-6>$E161,$D161-SUM($F161:BC161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BE$3-6>$E161,$D161-SUM($F161:BD161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BF$3-6>$E161,$D161-SUM($F161:BE161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BG$3-6>$E161,$D161-SUM($F161:BF161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BH$3-6>$E161,$D161-SUM($F161:BG161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BI$3-6>$E161,$D161-SUM($F161:BH161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BJ$3-6>$E161,$D161-SUM($F161:BI161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BK$3-6>$E161,$D161-SUM($F161:BJ161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BL$3-6>$E161,$D161-SUM($F161:BK161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BM$3-6>$E161,$D161-SUM($F161:BL161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BN$3-6>$E161,$D161-SUM($F161:BM161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BO$3-6>$E161,$D161-SUM($F161:BN161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BP$3-6>$E161,$D161-SUM($F161:BO161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BQ$3-6>$E161,$D161-SUM($F161:BP161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BR$3-6>$E161,$D161-SUM($F161:BQ161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BS$3-6>$E161,$D161-SUM($F161:BR161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BT$3-6>$E161,$D161-SUM($F161:BS161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BU$3-6>$E161,$D161-SUM($F161:BT161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BV$3-6>$E161,$D161-SUM($F161:BU161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BW$3-6>$E161,$D161-SUM($F161:BV161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BX$3-6>$E161,$D161-SUM($F161:BW161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BY$3-6>$E161,$D161-SUM($F161:BX161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BZ$3-6>$E161,$D161-SUM($F161:BY161),$D161/$E161))","v":0}]
["Sub-total",null,{"$f":"SUM(C146:C161)","v":116514.74198763484},{"$f":"SUM(D146:D161)","v":137386.02353796549},null,{"$f":"SUM(F146:F161)","v":0},{"$f":"SUM(G146:G161)","v":0},0,0,0,0,4675.0075065641204,4675.0075065641204,4675.0075065641204,4675.0075065641204,4675.0075065641204,4675.0075065641204,{"$f":"SUM(R146:R161)","v":4675.0075065641204},{"$f":"SUM(S146:S161)","v":4675.0075065641204},4675.0075065641204,4675.0075065641204,4675.0075065641204,3781.1981283429418,2850.9067346841625,2744.1357506455597,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2424.3841945867953,2328.4482142433735,2328.4482142433735,2324.9014759275801,2150.2717841083468,789.25092979011936,127.42066911792033,127.42066911792033,127.42066911792033,127.42066911792033,127.42066911792033,127.42066911792033,127.42066911792033,127.42066911792033,127.42066911792033,127.42066911792033,127.42066911792033,89.194468382540435,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Depreciation for Group 3 assets based on Opening RAB as at 1/4/14"]
[null,"Group 3",null,null,null,null,null,null,null,null,null,"Depreciation for Group 3 assets based on Opening RAB as at 1/4/08",null,null,null,null,null," Real 2013-14"]
[null,null,null," OAV 1/4/14 in 2013-14","Group 3 RL as at 01/04/2014",{"$f":"F2","v":"2002-03"},{"$f":"G2","v":"2003-04"},{"$f":"H2","v":"2004-05"},"2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2080-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68",{"$f":"BT2","v":"2068-69"},"2069-70","2070-71","2071-72","2072-73","2073-74","2074-75"]
[{"$f":"A40","v":"Secondary"},null,null,25801.917933809822,9.7805346956875781,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E169=\"n/a\",\"n/a\",IF(R$3-12>$E169,$D169-SUM($F169:Q169),$D169/$E169))","v":2638.0886870312288},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(S$3-12>$E169,$D169-SUM($F169:R169),$D169/$E169))","v":2638.0886870312288},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(T$3-12>$E169,$D169-SUM($F169:S169),$D169/$E169))","v":2638.0886870312288},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(U$3-12>$E169,$D169-SUM($F169:T169),$D169/$E169))","v":2638.0886870312288},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(V$3-12>$E169,$D169-SUM($F169:U169),$D169/$E169))","v":2638.0886870312288},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(W$3-12>$E169,$D169-SUM($F169:V169),$D169/$E169))","v":2638.0886870312288},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(X$3-12>$E169,$D169-SUM($F169:W169),$D169/$E169))","v":2638.0886870312288},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(Y$3-12>$E169,$D169-SUM($F169:X169),$D169/$E169))","v":2638.0886870312288},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(Z$3-12>$E169,$D169-SUM($F169:Y169),$D169/$E169))","v":2638.0886870312288},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AA$3-12>$E169,$D169-SUM($F169:Z169),$D169/$E169))","v":2059.1197505287673},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AB$3-12>$E169,$D169-SUM($F169:AA169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AC$3-12>$E169,$D169-SUM($F169:AB169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AD$3-12>$E169,$D169-SUM($F169:AC169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AE$3-12>$E169,$D169-SUM($F169:AD169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AF$3-12>$E169,$D169-SUM($F169:AE169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AG$3-12>$E169,$D169-SUM($F169:AF169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AH$3-12>$E169,$D169-SUM($F169:AG169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AI$3-12>$E169,$D169-SUM($F169:AH169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AJ$3-12>$E169,$D169-SUM($F169:AI169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AK$3-12>$E169,$D169-SUM($F169:AJ169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AL$3-12>$E169,$D169-SUM($F169:AK169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AM$3-12>$E169,$D169-SUM($F169:AL169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AN$3-12>$E169,$D169-SUM($F169:AM169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AO$3-12>$E169,$D169-SUM($F169:AN169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AP$3-12>$E169,$D169-SUM($F169:AO169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AQ$3-12>$E169,$D169-SUM($F169:AP169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AR$3-12>$E169,$D169-SUM($F169:AQ169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AS$3-12>$E169,$D169-SUM($F169:AR169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AT$3-12>$E169,$D169-SUM($F169:AS169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AU$3-12>$E169,$D169-SUM($F169:AT169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AV$3-12>$E169,$D169-SUM($F169:AU169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AW$3-12>$E169,$D169-SUM($F169:AV169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AX$3-12>$E169,$D169-SUM($F169:AW169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AY$3-12>$E169,$D169-SUM($F169:AX169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AZ$3-12>$E169,$D169-SUM($F169:AY169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BA$3-12>$E169,$D169-SUM($F169:AZ169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BB$3-12>$E169,$D169-SUM($F169:BA169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BC$3-12>$E169,$D169-SUM($F169:BB169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BD$3-12>$E169,$D169-SUM($F169:BC169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BE$3-12>$E169,$D169-SUM($F169:BD169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BF$3-12>$E169,$D169-SUM($F169:BE169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BG$3-12>$E169,$D169-SUM($F169:BF169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BH$3-12>$E169,$D169-SUM($F169:BG169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BI$3-12>$E169,$D169-SUM($F169:BH169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BJ$3-12>$E169,$D169-SUM($F169:BI169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BK$3-12>$E169,$D169-SUM($F169:BJ169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BL$3-12>$E169,$D169-SUM($F169:BK169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BM$3-12>$E169,$D169-SUM($F169:BL169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BN$3-12>$E169,$D169-SUM($F169:BM169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BO$3-12>$E169,$D169-SUM($F169:BN169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BP$3-12>$E169,$D169-SUM($F169:BO169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BQ$3-12>$E169,$D169-SUM($F169:BP169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BR$3-12>$E169,$D169-SUM($F169:BQ169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BS$3-12>$E169,$D169-SUM($F169:BR169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BT$3-12>$E169,$D169-SUM($F169:BS169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BU$3-12>$E169,$D169-SUM($F169:BT169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BV$3-12>$E169,$D169-SUM($F169:BU169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BW$3-12>$E169,$D169-SUM($F169:BV169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BX$3-12>$E169,$D169-SUM($F169:BW169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BY$3-12>$E169,$D169-SUM($F169:BX169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BZ$3-12>$E169,$D169-SUM($F169:BY169),$D169/$E169))","v":0}]
[{"$f":"A41","v":"Switchgear"},null,null,64455.035043619326,39.548151979294147,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E170=\"n/a\",\"n/a\",IF(R$3-12>$E170,$D170-SUM($F170:Q170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(S$3-12>$E170,$D170-SUM($F170:R170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(T$3-12>$E170,$D170-SUM($F170:S170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(U$3-12>$E170,$D170-SUM($F170:T170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(V$3-12>$E170,$D170-SUM($F170:U170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(W$3-12>$E170,$D170-SUM($F170:V170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(X$3-12>$E170,$D170-SUM($F170:W170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(Y$3-12>$E170,$D170-SUM($F170:X170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(Z$3-12>$E170,$D170-SUM($F170:Y170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AA$3-12>$E170,$D170-SUM($F170:Z170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AB$3-12>$E170,$D170-SUM($F170:AA170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AC$3-12>$E170,$D170-SUM($F170:AB170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AD$3-12>$E170,$D170-SUM($F170:AC170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AE$3-12>$E170,$D170-SUM($F170:AD170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AF$3-12>$E170,$D170-SUM($F170:AE170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AG$3-12>$E170,$D170-SUM($F170:AF170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AH$3-12>$E170,$D170-SUM($F170:AG170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AI$3-12>$E170,$D170-SUM($F170:AH170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AJ$3-12>$E170,$D170-SUM($F170:AI170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AK$3-12>$E170,$D170-SUM($F170:AJ170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AL$3-12>$E170,$D170-SUM($F170:AK170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AM$3-12>$E170,$D170-SUM($F170:AL170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AN$3-12>$E170,$D170-SUM($F170:AM170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AO$3-12>$E170,$D170-SUM($F170:AN170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AP$3-12>$E170,$D170-SUM($F170:AO170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AQ$3-12>$E170,$D170-SUM($F170:AP170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AR$3-12>$E170,$D170-SUM($F170:AQ170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AS$3-12>$E170,$D170-SUM($F170:AR170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AT$3-12>$E170,$D170-SUM($F170:AS170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AU$3-12>$E170,$D170-SUM($F170:AT170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AV$3-12>$E170,$D170-SUM($F170:AU170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AW$3-12>$E170,$D170-SUM($F170:AV170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AX$3-12>$E170,$D170-SUM($F170:AW170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AY$3-12>$E170,$D170-SUM($F170:AX170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AZ$3-12>$E170,$D170-SUM($F170:AY170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BA$3-12>$E170,$D170-SUM($F170:AZ170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BB$3-12>$E170,$D170-SUM($F170:BA170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BC$3-12>$E170,$D170-SUM($F170:BB170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BD$3-12>$E170,$D170-SUM($F170:BC170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BE$3-12>$E170,$D170-SUM($F170:BD170),$D170/$E170))","v":893.37056894920534},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BF$3-12>$E170,$D170-SUM($F170:BE170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BG$3-12>$E170,$D170-SUM($F170:BF170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BH$3-12>$E170,$D170-SUM($F170:BG170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BI$3-12>$E170,$D170-SUM($F170:BH170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BJ$3-12>$E170,$D170-SUM($F170:BI170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BK$3-12>$E170,$D170-SUM($F170:BJ170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BL$3-12>$E170,$D170-SUM($F170:BK170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BM$3-12>$E170,$D170-SUM($F170:BL170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BN$3-12>$E170,$D170-SUM($F170:BM170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BO$3-12>$E170,$D170-SUM($F170:BN170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BP$3-12>$E170,$D170-SUM($F170:BO170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BQ$3-12>$E170,$D170-SUM($F170:BP170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BR$3-12>$E170,$D170-SUM($F170:BQ170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BS$3-12>$E170,$D170-SUM($F170:BR170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BT$3-12>$E170,$D170-SUM($F170:BS170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BU$3-12>$E170,$D170-SUM($F170:BT170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BV$3-12>$E170,$D170-SUM($F170:BU170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BW$3-12>$E170,$D170-SUM($F170:BV170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BX$3-12>$E170,$D170-SUM($F170:BW170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BY$3-12>$E170,$D170-SUM($F170:BX170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BZ$3-12>$E170,$D170-SUM($F170:BY170),$D170/$E170))","v":0}]
["Transformers",null,null,45354.417822658681,39.299361248056258,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E171=\"n/a\",\"n/a\",IF(R$3-12>$E171,$D171-SUM($F171:Q171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(S$3-12>$E171,$D171-SUM($F171:R171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(T$3-12>$E171,$D171-SUM($F171:S171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(U$3-12>$E171,$D171-SUM($F171:T171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(V$3-12>$E171,$D171-SUM($F171:U171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(W$3-12>$E171,$D171-SUM($F171:V171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(X$3-12>$E171,$D171-SUM($F171:W171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(Y$3-12>$E171,$D171-SUM($F171:X171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(Z$3-12>$E171,$D171-SUM($F171:Y171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AA$3-12>$E171,$D171-SUM($F171:Z171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AB$3-12>$E171,$D171-SUM($F171:AA171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AC$3-12>$E171,$D171-SUM($F171:AB171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AD$3-12>$E171,$D171-SUM($F171:AC171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AE$3-12>$E171,$D171-SUM($F171:AD171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AF$3-12>$E171,$D171-SUM($F171:AE171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AG$3-12>$E171,$D171-SUM($F171:AF171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AH$3-12>$E171,$D171-SUM($F171:AG171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AI$3-12>$E171,$D171-SUM($F171:AH171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AJ$3-12>$E171,$D171-SUM($F171:AI171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AK$3-12>$E171,$D171-SUM($F171:AJ171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AL$3-12>$E171,$D171-SUM($F171:AK171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AM$3-12>$E171,$D171-SUM($F171:AL171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AN$3-12>$E171,$D171-SUM($F171:AM171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AO$3-12>$E171,$D171-SUM($F171:AN171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AP$3-12>$E171,$D171-SUM($F171:AO171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AQ$3-12>$E171,$D171-SUM($F171:AP171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AR$3-12>$E171,$D171-SUM($F171:AQ171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AS$3-12>$E171,$D171-SUM($F171:AR171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AT$3-12>$E171,$D171-SUM($F171:AS171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AU$3-12>$E171,$D171-SUM($F171:AT171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AV$3-12>$E171,$D171-SUM($F171:AU171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AW$3-12>$E171,$D171-SUM($F171:AV171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AX$3-12>$E171,$D171-SUM($F171:AW171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AY$3-12>$E171,$D171-SUM($F171:AX171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AZ$3-12>$E171,$D171-SUM($F171:AY171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BA$3-12>$E171,$D171-SUM($F171:AZ171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BB$3-12>$E171,$D171-SUM($F171:BA171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BC$3-12>$E171,$D171-SUM($F171:BB171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BD$3-12>$E171,$D171-SUM($F171:BC171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BE$3-12>$E171,$D171-SUM($F171:BD171),$D171/$E171))","v":345.48538940763683},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BF$3-12>$E171,$D171-SUM($F171:BE171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BG$3-12>$E171,$D171-SUM($F171:BF171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BH$3-12>$E171,$D171-SUM($F171:BG171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BI$3-12>$E171,$D171-SUM($F171:BH171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BJ$3-12>$E171,$D171-SUM($F171:BI171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BK$3-12>$E171,$D171-SUM($F171:BJ171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BL$3-12>$E171,$D171-SUM($F171:BK171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BM$3-12>$E171,$D171-SUM($F171:BL171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BN$3-12>$E171,$D171-SUM($F171:BM171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BO$3-12>$E171,$D171-SUM($F171:BN171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BP$3-12>$E171,$D171-SUM($F171:BO171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BQ$3-12>$E171,$D171-SUM($F171:BP171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BR$3-12>$E171,$D171-SUM($F171:BQ171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BS$3-12>$E171,$D171-SUM($F171:BR171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BT$3-12>$E171,$D171-SUM($F171:BS171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BU$3-12>$E171,$D171-SUM($F171:BT171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BV$3-12>$E171,$D171-SUM($F171:BU171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BW$3-12>$E171,$D171-SUM($F171:BV171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BX$3-12>$E171,$D171-SUM($F171:BW171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BY$3-12>$E171,$D171-SUM($F171:BX171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BZ$3-12>$E171,$D171-SUM($F171:BY171),$D171/$E171))","v":0}]
["Reactive",null,null,100.82534870465435,35.827397260273969,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E172=\"n/a\",\"n/a\",IF(R$3-12>$E172,$D172-SUM($F172:Q172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(S$3-12>$E172,$D172-SUM($F172:R172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(T$3-12>$E172,$D172-SUM($F172:S172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(U$3-12>$E172,$D172-SUM($F172:T172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(V$3-12>$E172,$D172-SUM($F172:U172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(W$3-12>$E172,$D172-SUM($F172:V172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(X$3-12>$E172,$D172-SUM($F172:W172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(Y$3-12>$E172,$D172-SUM($F172:X172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(Z$3-12>$E172,$D172-SUM($F172:Y172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AA$3-12>$E172,$D172-SUM($F172:Z172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AB$3-12>$E172,$D172-SUM($F172:AA172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AC$3-12>$E172,$D172-SUM($F172:AB172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AD$3-12>$E172,$D172-SUM($F172:AC172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AE$3-12>$E172,$D172-SUM($F172:AD172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AF$3-12>$E172,$D172-SUM($F172:AE172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AG$3-12>$E172,$D172-SUM($F172:AF172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AH$3-12>$E172,$D172-SUM($F172:AG172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AI$3-12>$E172,$D172-SUM($F172:AH172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AJ$3-12>$E172,$D172-SUM($F172:AI172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AK$3-12>$E172,$D172-SUM($F172:AJ172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AL$3-12>$E172,$D172-SUM($F172:AK172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AM$3-12>$E172,$D172-SUM($F172:AL172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AN$3-12>$E172,$D172-SUM($F172:AM172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AO$3-12>$E172,$D172-SUM($F172:AN172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AP$3-12>$E172,$D172-SUM($F172:AO172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AQ$3-12>$E172,$D172-SUM($F172:AP172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AR$3-12>$E172,$D172-SUM($F172:AQ172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AS$3-12>$E172,$D172-SUM($F172:AR172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AT$3-12>$E172,$D172-SUM($F172:AS172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AU$3-12>$E172,$D172-SUM($F172:AT172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AV$3-12>$E172,$D172-SUM($F172:AU172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AW$3-12>$E172,$D172-SUM($F172:AV172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AX$3-12>$E172,$D172-SUM($F172:AW172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AY$3-12>$E172,$D172-SUM($F172:AX172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AZ$3-12>$E172,$D172-SUM($F172:AY172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BA$3-12>$E172,$D172-SUM($F172:AZ172),$D172/$E172))","v":2.3284587679746807},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BB$3-12>$E172,$D172-SUM($F172:BA172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BC$3-12>$E172,$D172-SUM($F172:BB172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BD$3-12>$E172,$D172-SUM($F172:BC172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BE$3-12>$E172,$D172-SUM($F172:BD172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BF$3-12>$E172,$D172-SUM($F172:BE172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BG$3-12>$E172,$D172-SUM($F172:BF172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BH$3-12>$E172,$D172-SUM($F172:BG172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BI$3-12>$E172,$D172-SUM($F172:BH172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BJ$3-12>$E172,$D172-SUM($F172:BI172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BK$3-12>$E172,$D172-SUM($F172:BJ172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BL$3-12>$E172,$D172-SUM($F172:BK172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BM$3-12>$E172,$D172-SUM($F172:BL172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BN$3-12>$E172,$D172-SUM($F172:BM172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BO$3-12>$E172,$D172-SUM($F172:BN172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BP$3-12>$E172,$D172-SUM($F172:BO172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BQ$3-12>$E172,$D172-SUM($F172:BP172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BR$3-12>$E172,$D172-SUM($F172:BQ172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BS$3-12>$E172,$D172-SUM($F172:BR172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BT$3-12>$E172,$D172-SUM($F172:BS172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BU$3-12>$E172,$D172-SUM($F172:BT172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BV$3-12>$E172,$D172-SUM($F172:BU172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BW$3-12>$E172,$D172-SUM($F172:BV172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BX$3-12>$E172,$D172-SUM($F172:BW172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BY$3-12>$E172,$D172-SUM($F172:BX172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BZ$3-12>$E172,$D172-SUM($F172:BY172),$D172/$E172))","v":0}]
["Towers and Conductor",null,null,3977.7804257033786,53.67781740899143,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E173=\"n/a\",\"n/a\",IF(R$3-12>$E173,$D173-SUM($F173:Q173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(S$3-12>$E173,$D173-SUM($F173:R173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(T$3-12>$E173,$D173-SUM($F173:S173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(U$3-12>$E173,$D173-SUM($F173:T173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(V$3-12>$E173,$D173-SUM($F173:U173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(W$3-12>$E173,$D173-SUM($F173:V173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(X$3-12>$E173,$D173-SUM($F173:W173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(Y$3-12>$E173,$D173-SUM($F173:X173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(Z$3-12>$E173,$D173-SUM($F173:Y173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AA$3-12>$E173,$D173-SUM($F173:Z173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AB$3-12>$E173,$D173-SUM($F173:AA173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AC$3-12>$E173,$D173-SUM($F173:AB173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AD$3-12>$E173,$D173-SUM($F173:AC173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AE$3-12>$E173,$D173-SUM($F173:AD173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AF$3-12>$E173,$D173-SUM($F173:AE173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AG$3-12>$E173,$D173-SUM($F173:AF173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AH$3-12>$E173,$D173-SUM($F173:AG173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AI$3-12>$E173,$D173-SUM($F173:AH173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AJ$3-12>$E173,$D173-SUM($F173:AI173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AK$3-12>$E173,$D173-SUM($F173:AJ173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AL$3-12>$E173,$D173-SUM($F173:AK173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AM$3-12>$E173,$D173-SUM($F173:AL173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AN$3-12>$E173,$D173-SUM($F173:AM173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AO$3-12>$E173,$D173-SUM($F173:AN173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AP$3-12>$E173,$D173-SUM($F173:AO173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AQ$3-12>$E173,$D173-SUM($F173:AP173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AR$3-12>$E173,$D173-SUM($F173:AQ173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AS$3-12>$E173,$D173-SUM($F173:AR173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AT$3-12>$E173,$D173-SUM($F173:AS173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AU$3-12>$E173,$D173-SUM($F173:AT173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AV$3-12>$E173,$D173-SUM($F173:AU173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AW$3-12>$E173,$D173-SUM($F173:AV173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AX$3-12>$E173,$D173-SUM($F173:AW173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AY$3-12>$E173,$D173-SUM($F173:AX173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AZ$3-12>$E173,$D173-SUM($F173:AY173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BA$3-12>$E173,$D173-SUM($F173:AZ173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BB$3-12>$E173,$D173-SUM($F173:BA173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BC$3-12>$E173,$D173-SUM($F173:BB173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BD$3-12>$E173,$D173-SUM($F173:BC173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BE$3-12>$E173,$D173-SUM($F173:BD173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BF$3-12>$E173,$D173-SUM($F173:BE173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BG$3-12>$E173,$D173-SUM($F173:BF173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BH$3-12>$E173,$D173-SUM($F173:BG173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BI$3-12>$E173,$D173-SUM($F173:BH173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BJ$3-12>$E173,$D173-SUM($F173:BI173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BK$3-12>$E173,$D173-SUM($F173:BJ173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BL$3-12>$E173,$D173-SUM($F173:BK173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BM$3-12>$E173,$D173-SUM($F173:BL173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BN$3-12>$E173,$D173-SUM($F173:BM173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BO$3-12>$E173,$D173-SUM($F173:BN173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BP$3-12>$E173,$D173-SUM($F173:BO173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BQ$3-12>$E173,$D173-SUM($F173:BP173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BR$3-12>$E173,$D173-SUM($F173:BQ173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BS$3-12>$E173,$D173-SUM($F173:BR173),$D173/$E173))","v":50.229479360972164},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BT$3-12>$E173,$D173-SUM($F173:BS173),$D173/$E173))","v":0},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BU$3-12>$E173,$D173-SUM($F173:BT173),$D173/$E173))","v":0},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BV$3-12>$E173,$D173-SUM($F173:BU173),$D173/$E173))","v":0},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BW$3-12>$E173,$D173-SUM($F173:BV173),$D173/$E173))","v":0},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BX$3-12>$E173,$D173-SUM($F173:BW173),$D173/$E173))","v":0},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BY$3-12>$E173,$D173-SUM($F173:BX173),$D173/$E173))","v":0},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BZ$3-12>$E173,$D173-SUM($F173:BY173),$D173/$E173))","v":0}]
["Establishment",null,null,4266.5843748716816,39.350624798057403,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E174=\"n/a\",\"n/a\",IF(R$3-12>$E174,$D174-SUM($F174:Q174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(S$3-12>$E174,$D174-SUM($F174:R174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(T$3-12>$E174,$D174-SUM($F174:S174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(U$3-12>$E174,$D174-SUM($F174:T174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(V$3-12>$E174,$D174-SUM($F174:U174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(W$3-12>$E174,$D174-SUM($F174:V174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(X$3-12>$E174,$D174-SUM($F174:W174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(Y$3-12>$E174,$D174-SUM($F174:X174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(Z$3-12>$E174,$D174-SUM($F174:Y174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AA$3-12>$E174,$D174-SUM($F174:Z174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AB$3-12>$E174,$D174-SUM($F174:AA174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AC$3-12>$E174,$D174-SUM($F174:AB174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AD$3-12>$E174,$D174-SUM($F174:AC174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AE$3-12>$E174,$D174-SUM($F174:AD174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AF$3-12>$E174,$D174-SUM($F174:AE174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AG$3-12>$E174,$D174-SUM($F174:AF174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AH$3-12>$E174,$D174-SUM($F174:AG174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AI$3-12>$E174,$D174-SUM($F174:AH174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AJ$3-12>$E174,$D174-SUM($F174:AI174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AK$3-12>$E174,$D174-SUM($F174:AJ174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AL$3-12>$E174,$D174-SUM($F174:AK174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AM$3-12>$E174,$D174-SUM($F174:AL174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AN$3-12>$E174,$D174-SUM($F174:AM174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AO$3-12>$E174,$D174-SUM($F174:AN174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AP$3-12>$E174,$D174-SUM($F174:AO174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AQ$3-12>$E174,$D174-SUM($F174:AP174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AR$3-12>$E174,$D174-SUM($F174:AQ174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AS$3-12>$E174,$D174-SUM($F174:AR174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AT$3-12>$E174,$D174-SUM($F174:AS174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AU$3-12>$E174,$D174-SUM($F174:AT174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AV$3-12>$E174,$D174-SUM($F174:AU174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AW$3-12>$E174,$D174-SUM($F174:AV174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AX$3-12>$E174,$D174-SUM($F174:AW174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AY$3-12>$E174,$D174-SUM($F174:AX174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AZ$3-12>$E174,$D174-SUM($F174:AY174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BA$3-12>$E174,$D174-SUM($F174:AZ174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BB$3-12>$E174,$D174-SUM($F174:BA174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BC$3-12>$E174,$D174-SUM($F174:BB174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BD$3-12>$E174,$D174-SUM($F174:BC174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BE$3-12>$E174,$D174-SUM($F174:BD174),$D174/$E174))","v":38.016430298410341},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BF$3-12>$E174,$D174-SUM($F174:BE174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BG$3-12>$E174,$D174-SUM($F174:BF174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BH$3-12>$E174,$D174-SUM($F174:BG174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BI$3-12>$E174,$D174-SUM($F174:BH174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BJ$3-12>$E174,$D174-SUM($F174:BI174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BK$3-12>$E174,$D174-SUM($F174:BJ174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BL$3-12>$E174,$D174-SUM($F174:BK174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BM$3-12>$E174,$D174-SUM($F174:BL174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BN$3-12>$E174,$D174-SUM($F174:BM174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BO$3-12>$E174,$D174-SUM($F174:BN174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BP$3-12>$E174,$D174-SUM($F174:BO174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BQ$3-12>$E174,$D174-SUM($F174:BP174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BR$3-12>$E174,$D174-SUM($F174:BQ174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BS$3-12>$E174,$D174-SUM($F174:BR174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BT$3-12>$E174,$D174-SUM($F174:BS174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BU$3-12>$E174,$D174-SUM($F174:BT174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BV$3-12>$E174,$D174-SUM($F174:BU174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BW$3-12>$E174,$D174-SUM($F174:BV174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BX$3-12>$E174,$D174-SUM($F174:BW174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BY$3-12>$E174,$D174-SUM($F174:BX174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BZ$3-12>$E174,$D174-SUM($F174:BY174),$D174/$E174))","v":0}]
["Communications",null,null,623.13249085487087,10.554510238045012,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E175=\"n/a\",\"n/a\",IF(R$3-12>$E175,$D175-SUM($F175:Q175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(S$3-12>$E175,$D175-SUM($F175:R175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(T$3-12>$E175,$D175-SUM($F175:S175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(U$3-12>$E175,$D175-SUM($F175:T175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(V$3-12>$E175,$D175-SUM($F175:U175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(W$3-12>$E175,$D175-SUM($F175:V175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(X$3-12>$E175,$D175-SUM($F175:W175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(Y$3-12>$E175,$D175-SUM($F175:X175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(Z$3-12>$E175,$D175-SUM($F175:Y175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AA$3-12>$E175,$D175-SUM($F175:Z175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AB$3-12>$E175,$D175-SUM($F175:AA175),$D175/$E175))","v":32.737980071495826},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AC$3-12>$E175,$D175-SUM($F175:AB175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AD$3-12>$E175,$D175-SUM($F175:AC175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AE$3-12>$E175,$D175-SUM($F175:AD175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AF$3-12>$E175,$D175-SUM($F175:AE175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AG$3-12>$E175,$D175-SUM($F175:AF175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AH$3-12>$E175,$D175-SUM($F175:AG175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AI$3-12>$E175,$D175-SUM($F175:AH175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AJ$3-12>$E175,$D175-SUM($F175:AI175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AK$3-12>$E175,$D175-SUM($F175:AJ175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AL$3-12>$E175,$D175-SUM($F175:AK175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AM$3-12>$E175,$D175-SUM($F175:AL175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AN$3-12>$E175,$D175-SUM($F175:AM175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AO$3-12>$E175,$D175-SUM($F175:AN175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AP$3-12>$E175,$D175-SUM($F175:AO175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AQ$3-12>$E175,$D175-SUM($F175:AP175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AR$3-12>$E175,$D175-SUM($F175:AQ175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AS$3-12>$E175,$D175-SUM($F175:AR175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AT$3-12>$E175,$D175-SUM($F175:AS175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AU$3-12>$E175,$D175-SUM($F175:AT175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AV$3-12>$E175,$D175-SUM($F175:AU175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AW$3-12>$E175,$D175-SUM($F175:AV175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AX$3-12>$E175,$D175-SUM($F175:AW175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AY$3-12>$E175,$D175-SUM($F175:AX175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AZ$3-12>$E175,$D175-SUM($F175:AY175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BA$3-12>$E175,$D175-SUM($F175:AZ175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BB$3-12>$E175,$D175-SUM($F175:BA175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BC$3-12>$E175,$D175-SUM($F175:BB175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BD$3-12>$E175,$D175-SUM($F175:BC175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BE$3-12>$E175,$D175-SUM($F175:BD175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BF$3-12>$E175,$D175-SUM($F175:BE175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BG$3-12>$E175,$D175-SUM($F175:BF175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BH$3-12>$E175,$D175-SUM($F175:BG175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BI$3-12>$E175,$D175-SUM($F175:BH175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BJ$3-12>$E175,$D175-SUM($F175:BI175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BK$3-12>$E175,$D175-SUM($F175:BJ175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BL$3-12>$E175,$D175-SUM($F175:BK175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BM$3-12>$E175,$D175-SUM($F175:BL175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BN$3-12>$E175,$D175-SUM($F175:BM175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BO$3-12>$E175,$D175-SUM($F175:BN175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BP$3-12>$E175,$D175-SUM($F175:BO175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BQ$3-12>$E175,$D175-SUM($F175:BP175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BR$3-12>$E175,$D175-SUM($F175:BQ175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BS$3-12>$E175,$D175-SUM($F175:BR175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BT$3-12>$E175,$D175-SUM($F175:BS175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BU$3-12>$E175,$D175-SUM($F175:BT175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BV$3-12>$E175,$D175-SUM($F175:BU175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BW$3-12>$E175,$D175-SUM($F175:BV175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BX$3-12>$E175,$D175-SUM($F175:BW175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BY$3-12>$E175,$D175-SUM($F175:BX175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BZ$3-12>$E175,$D175-SUM($F175:BY175),$D175/$E175))","v":0}]
["Inventory",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E176=\"n/a\",\"n/a\",IF(R$3-12>$E176,$D176-SUM($F176:Q176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(S$3-12>$E176,$D176-SUM($F176:R176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(T$3-12>$E176,$D176-SUM($F176:S176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(U$3-12>$E176,$D176-SUM($F176:T176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(V$3-12>$E176,$D176-SUM($F176:U176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(W$3-12>$E176,$D176-SUM($F176:V176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(X$3-12>$E176,$D176-SUM($F176:W176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(Y$3-12>$E176,$D176-SUM($F176:X176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(Z$3-12>$E176,$D176-SUM($F176:Y176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AA$3-12>$E176,$D176-SUM($F176:Z176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AB$3-12>$E176,$D176-SUM($F176:AA176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AC$3-12>$E176,$D176-SUM($F176:AB176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AD$3-12>$E176,$D176-SUM($F176:AC176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AE$3-12>$E176,$D176-SUM($F176:AD176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AF$3-12>$E176,$D176-SUM($F176:AE176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AG$3-12>$E176,$D176-SUM($F176:AF176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AH$3-12>$E176,$D176-SUM($F176:AG176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AI$3-12>$E176,$D176-SUM($F176:AH176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AJ$3-12>$E176,$D176-SUM($F176:AI176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AK$3-12>$E176,$D176-SUM($F176:AJ176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AL$3-12>$E176,$D176-SUM($F176:AK176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AM$3-12>$E176,$D176-SUM($F176:AL176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AN$3-12>$E176,$D176-SUM($F176:AM176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AO$3-12>$E176,$D176-SUM($F176:AN176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AP$3-12>$E176,$D176-SUM($F176:AO176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AQ$3-12>$E176,$D176-SUM($F176:AP176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AR$3-12>$E176,$D176-SUM($F176:AQ176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AS$3-12>$E176,$D176-SUM($F176:AR176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AT$3-12>$E176,$D176-SUM($F176:AS176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AU$3-12>$E176,$D176-SUM($F176:AT176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AV$3-12>$E176,$D176-SUM($F176:AU176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AW$3-12>$E176,$D176-SUM($F176:AV176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AX$3-12>$E176,$D176-SUM($F176:AW176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AY$3-12>$E176,$D176-SUM($F176:AX176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AZ$3-12>$E176,$D176-SUM($F176:AY176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BA$3-12>$E176,$D176-SUM($F176:AZ176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BB$3-12>$E176,$D176-SUM($F176:BA176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BC$3-12>$E176,$D176-SUM($F176:BB176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BD$3-12>$E176,$D176-SUM($F176:BC176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BE$3-12>$E176,$D176-SUM($F176:BD176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BF$3-12>$E176,$D176-SUM($F176:BE176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BG$3-12>$E176,$D176-SUM($F176:BF176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BH$3-12>$E176,$D176-SUM($F176:BG176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BI$3-12>$E176,$D176-SUM($F176:BH176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BJ$3-12>$E176,$D176-SUM($F176:BI176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BK$3-12>$E176,$D176-SUM($F176:BJ176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BL$3-12>$E176,$D176-SUM($F176:BK176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BM$3-12>$E176,$D176-SUM($F176:BL176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BN$3-12>$E176,$D176-SUM($F176:BM176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BO$3-12>$E176,$D176-SUM($F176:BN176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BP$3-12>$E176,$D176-SUM($F176:BO176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BQ$3-12>$E176,$D176-SUM($F176:BP176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BR$3-12>$E176,$D176-SUM($F176:BQ176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BS$3-12>$E176,$D176-SUM($F176:BR176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BT$3-12>$E176,$D176-SUM($F176:BS176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BU$3-12>$E176,$D176-SUM($F176:BT176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BV$3-12>$E176,$D176-SUM($F176:BU176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BW$3-12>$E176,$D176-SUM($F176:BV176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BX$3-12>$E176,$D176-SUM($F176:BW176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BY$3-12>$E176,$D176-SUM($F176:BX176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BZ$3-12>$E176,$D176-SUM($F176:BY176),$D176/$E176))","v":0}]
["IT",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E177=\"n/a\",\"n/a\",IF(R$3-12>$E177,$D177-SUM($F177:Q177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(S$3-12>$E177,$D177-SUM($F177:R177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(T$3-12>$E177,$D177-SUM($F177:S177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(U$3-12>$E177,$D177-SUM($F177:T177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(V$3-12>$E177,$D177-SUM($F177:U177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(W$3-12>$E177,$D177-SUM($F177:V177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(X$3-12>$E177,$D177-SUM($F177:W177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(Y$3-12>$E177,$D177-SUM($F177:X177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(Z$3-12>$E177,$D177-SUM($F177:Y177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AA$3-12>$E177,$D177-SUM($F177:Z177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AB$3-12>$E177,$D177-SUM($F177:AA177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AC$3-12>$E177,$D177-SUM($F177:AB177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AD$3-12>$E177,$D177-SUM($F177:AC177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AE$3-12>$E177,$D177-SUM($F177:AD177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AF$3-12>$E177,$D177-SUM($F177:AE177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AG$3-12>$E177,$D177-SUM($F177:AF177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AH$3-12>$E177,$D177-SUM($F177:AG177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AI$3-12>$E177,$D177-SUM($F177:AH177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AJ$3-12>$E177,$D177-SUM($F177:AI177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AK$3-12>$E177,$D177-SUM($F177:AJ177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AL$3-12>$E177,$D177-SUM($F177:AK177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AM$3-12>$E177,$D177-SUM($F177:AL177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AN$3-12>$E177,$D177-SUM($F177:AM177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AO$3-12>$E177,$D177-SUM($F177:AN177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AP$3-12>$E177,$D177-SUM($F177:AO177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AQ$3-12>$E177,$D177-SUM($F177:AP177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AR$3-12>$E177,$D177-SUM($F177:AQ177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AS$3-12>$E177,$D177-SUM($F177:AR177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AT$3-12>$E177,$D177-SUM($F177:AS177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AU$3-12>$E177,$D177-SUM($F177:AT177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AV$3-12>$E177,$D177-SUM($F177:AU177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AW$3-12>$E177,$D177-SUM($F177:AV177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AX$3-12>$E177,$D177-SUM($F177:AW177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AY$3-12>$E177,$D177-SUM($F177:AX177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AZ$3-12>$E177,$D177-SUM($F177:AY177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BA$3-12>$E177,$D177-SUM($F177:AZ177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BB$3-12>$E177,$D177-SUM($F177:BA177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BC$3-12>$E177,$D177-SUM($F177:BB177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BD$3-12>$E177,$D177-SUM($F177:BC177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BE$3-12>$E177,$D177-SUM($F177:BD177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BF$3-12>$E177,$D177-SUM($F177:BE177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BG$3-12>$E177,$D177-SUM($F177:BF177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BH$3-12>$E177,$D177-SUM($F177:BG177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BI$3-12>$E177,$D177-SUM($F177:BH177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BJ$3-12>$E177,$D177-SUM($F177:BI177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BK$3-12>$E177,$D177-SUM($F177:BJ177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BL$3-12>$E177,$D177-SUM($F177:BK177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BM$3-12>$E177,$D177-SUM($F177:BL177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BN$3-12>$E177,$D177-SUM($F177:BM177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BO$3-12>$E177,$D177-SUM($F177:BN177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BP$3-12>$E177,$D177-SUM($F177:BO177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BQ$3-12>$E177,$D177-SUM($F177:BP177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BR$3-12>$E177,$D177-SUM($F177:BQ177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BS$3-12>$E177,$D177-SUM($F177:BR177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BT$3-12>$E177,$D177-SUM($F177:BS177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BU$3-12>$E177,$D177-SUM($F177:BT177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BV$3-12>$E177,$D177-SUM($F177:BU177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BW$3-12>$E177,$D177-SUM($F177:BV177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BX$3-12>$E177,$D177-SUM($F177:BW177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BY$3-12>$E177,$D177-SUM($F177:BX177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BZ$3-12>$E177,$D177-SUM($F177:BY177),$D177/$E177))","v":0}]
["Vehicles",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E178=\"n/a\",\"n/a\",IF(R$3-12>$E178,$D178-SUM($F178:Q178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(S$3-12>$E178,$D178-SUM($F178:R178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(T$3-12>$E178,$D178-SUM($F178:S178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(U$3-12>$E178,$D178-SUM($F178:T178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(V$3-12>$E178,$D178-SUM($F178:U178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(W$3-12>$E178,$D178-SUM($F178:V178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(X$3-12>$E178,$D178-SUM($F178:W178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(Y$3-12>$E178,$D178-SUM($F178:X178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(Z$3-12>$E178,$D178-SUM($F178:Y178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AA$3-12>$E178,$D178-SUM($F178:Z178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AB$3-12>$E178,$D178-SUM($F178:AA178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AC$3-12>$E178,$D178-SUM($F178:AB178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AD$3-12>$E178,$D178-SUM($F178:AC178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AE$3-12>$E178,$D178-SUM($F178:AD178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AF$3-12>$E178,$D178-SUM($F178:AE178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AG$3-12>$E178,$D178-SUM($F178:AF178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AH$3-12>$E178,$D178-SUM($F178:AG178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AI$3-12>$E178,$D178-SUM($F178:AH178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AJ$3-12>$E178,$D178-SUM($F178:AI178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AK$3-12>$E178,$D178-SUM($F178:AJ178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AL$3-12>$E178,$D178-SUM($F178:AK178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AM$3-12>$E178,$D178-SUM($F178:AL178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AN$3-12>$E178,$D178-SUM($F178:AM178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AO$3-12>$E178,$D178-SUM($F178:AN178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AP$3-12>$E178,$D178-SUM($F178:AO178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AQ$3-12>$E178,$D178-SUM($F178:AP178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AR$3-12>$E178,$D178-SUM($F178:AQ178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AS$3-12>$E178,$D178-SUM($F178:AR178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AT$3-12>$E178,$D178-SUM($F178:AS178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AU$3-12>$E178,$D178-SUM($F178:AT178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AV$3-12>$E178,$D178-SUM($F178:AU178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AW$3-12>$E178,$D178-SUM($F178:AV178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AX$3-12>$E178,$D178-SUM($F178:AW178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AY$3-12>$E178,$D178-SUM($F178:AX178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AZ$3-12>$E178,$D178-SUM($F178:AY178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BA$3-12>$E178,$D178-SUM($F178:AZ178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BB$3-12>$E178,$D178-SUM($F178:BA178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BC$3-12>$E178,$D178-SUM($F178:BB178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BD$3-12>$E178,$D178-SUM($F178:BC178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BE$3-12>$E178,$D178-SUM($F178:BD178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BF$3-12>$E178,$D178-SUM($F178:BE178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BG$3-12>$E178,$D178-SUM($F178:BF178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BH$3-12>$E178,$D178-SUM($F178:BG178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BI$3-12>$E178,$D178-SUM($F178:BH178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BJ$3-12>$E178,$D178-SUM($F178:BI178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BK$3-12>$E178,$D178-SUM($F178:BJ178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BL$3-12>$E178,$D178-SUM($F178:BK178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BM$3-12>$E178,$D178-SUM($F178:BL178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BN$3-12>$E178,$D178-SUM($F178:BM178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BO$3-12>$E178,$D178-SUM($F178:BN178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BP$3-12>$E178,$D178-SUM($F178:BO178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BQ$3-12>$E178,$D178-SUM($F178:BP178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BR$3-12>$E178,$D178-SUM($F178:BQ178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BS$3-12>$E178,$D178-SUM($F178:BR178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BT$3-12>$E178,$D178-SUM($F178:BS178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BU$3-12>$E178,$D178-SUM($F178:BT178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BV$3-12>$E178,$D178-SUM($F178:BU178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BW$3-12>$E178,$D178-SUM($F178:BV178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BX$3-12>$E178,$D178-SUM($F178:BW178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BY$3-12>$E178,$D178-SUM($F178:BX178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BZ$3-12>$E178,$D178-SUM($F178:BY178),$D178/$E178))","v":0}]
["Other",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E179=\"n/a\",\"n/a\",IF(R$3-12>$E179,$D179-SUM($F179:Q179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(S$3-12>$E179,$D179-SUM($F179:R179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(T$3-12>$E179,$D179-SUM($F179:S179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(U$3-12>$E179,$D179-SUM($F179:T179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(V$3-12>$E179,$D179-SUM($F179:U179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(W$3-12>$E179,$D179-SUM($F179:V179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(X$3-12>$E179,$D179-SUM($F179:W179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(Y$3-12>$E179,$D179-SUM($F179:X179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(Z$3-12>$E179,$D179-SUM($F179:Y179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AA$3-12>$E179,$D179-SUM($F179:Z179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AB$3-12>$E179,$D179-SUM($F179:AA179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AC$3-12>$E179,$D179-SUM($F179:AB179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AD$3-12>$E179,$D179-SUM($F179:AC179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AE$3-12>$E179,$D179-SUM($F179:AD179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AF$3-12>$E179,$D179-SUM($F179:AE179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AG$3-12>$E179,$D179-SUM($F179:AF179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AH$3-12>$E179,$D179-SUM($F179:AG179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AI$3-12>$E179,$D179-SUM($F179:AH179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AJ$3-12>$E179,$D179-SUM($F179:AI179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AK$3-12>$E179,$D179-SUM($F179:AJ179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AL$3-12>$E179,$D179-SUM($F179:AK179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AM$3-12>$E179,$D179-SUM($F179:AL179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AN$3-12>$E179,$D179-SUM($F179:AM179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AO$3-12>$E179,$D179-SUM($F179:AN179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AP$3-12>$E179,$D179-SUM($F179:AO179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AQ$3-12>$E179,$D179-SUM($F179:AP179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AR$3-12>$E179,$D179-SUM($F179:AQ179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AS$3-12>$E179,$D179-SUM($F179:AR179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AT$3-12>$E179,$D179-SUM($F179:AS179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AU$3-12>$E179,$D179-SUM($F179:AT179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AV$3-12>$E179,$D179-SUM($F179:AU179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AW$3-12>$E179,$D179-SUM($F179:AV179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AX$3-12>$E179,$D179-SUM($F179:AW179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AY$3-12>$E179,$D179-SUM($F179:AX179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AZ$3-12>$E179,$D179-SUM($F179:AY179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BA$3-12>$E179,$D179-SUM($F179:AZ179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BB$3-12>$E179,$D179-SUM($F179:BA179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BC$3-12>$E179,$D179-SUM($F179:BB179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BD$3-12>$E179,$D179-SUM($F179:BC179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BE$3-12>$E179,$D179-SUM($F179:BD179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BF$3-12>$E179,$D179-SUM($F179:BE179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BG$3-12>$E179,$D179-SUM($F179:BF179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BH$3-12>$E179,$D179-SUM($F179:BG179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BI$3-12>$E179,$D179-SUM($F179:BH179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BJ$3-12>$E179,$D179-SUM($F179:BI179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BK$3-12>$E179,$D179-SUM($F179:BJ179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BL$3-12>$E179,$D179-SUM($F179:BK179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BM$3-12>$E179,$D179-SUM($F179:BL179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BN$3-12>$E179,$D179-SUM($F179:BM179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BO$3-12>$E179,$D179-SUM($F179:BN179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BP$3-12>$E179,$D179-SUM($F179:BO179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BQ$3-12>$E179,$D179-SUM($F179:BP179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BR$3-12>$E179,$D179-SUM($F179:BQ179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BS$3-12>$E179,$D179-SUM($F179:BR179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BT$3-12>$E179,$D179-SUM($F179:BS179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BU$3-12>$E179,$D179-SUM($F179:BT179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BV$3-12>$E179,$D179-SUM($F179:BU179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BW$3-12>$E179,$D179-SUM($F179:BV179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BX$3-12>$E179,$D179-SUM($F179:BW179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BY$3-12>$E179,$D179-SUM($F179:BX179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BZ$3-12>$E179,$D179-SUM($F179:BY179),$D179/$E179))","v":0}]
["Premises",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E180=\"n/a\",\"n/a\",IF(R$3-12>$E180,$D180-SUM($F180:Q180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(S$3-12>$E180,$D180-SUM($F180:R180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(T$3-12>$E180,$D180-SUM($F180:S180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(U$3-12>$E180,$D180-SUM($F180:T180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(V$3-12>$E180,$D180-SUM($F180:U180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(W$3-12>$E180,$D180-SUM($F180:V180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(X$3-12>$E180,$D180-SUM($F180:W180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(Y$3-12>$E180,$D180-SUM($F180:X180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(Z$3-12>$E180,$D180-SUM($F180:Y180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AA$3-12>$E180,$D180-SUM($F180:Z180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AB$3-12>$E180,$D180-SUM($F180:AA180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AC$3-12>$E180,$D180-SUM($F180:AB180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AD$3-12>$E180,$D180-SUM($F180:AC180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AE$3-12>$E180,$D180-SUM($F180:AD180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AF$3-12>$E180,$D180-SUM($F180:AE180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AG$3-12>$E180,$D180-SUM($F180:AF180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AH$3-12>$E180,$D180-SUM($F180:AG180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AI$3-12>$E180,$D180-SUM($F180:AH180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AJ$3-12>$E180,$D180-SUM($F180:AI180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AK$3-12>$E180,$D180-SUM($F180:AJ180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AL$3-12>$E180,$D180-SUM($F180:AK180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AM$3-12>$E180,$D180-SUM($F180:AL180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AN$3-12>$E180,$D180-SUM($F180:AM180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AO$3-12>$E180,$D180-SUM($F180:AN180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AP$3-12>$E180,$D180-SUM($F180:AO180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AQ$3-12>$E180,$D180-SUM($F180:AP180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AR$3-12>$E180,$D180-SUM($F180:AQ180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AS$3-12>$E180,$D180-SUM($F180:AR180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AT$3-12>$E180,$D180-SUM($F180:AS180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AU$3-12>$E180,$D180-SUM($F180:AT180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AV$3-12>$E180,$D180-SUM($F180:AU180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AW$3-12>$E180,$D180-SUM($F180:AV180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AX$3-12>$E180,$D180-SUM($F180:AW180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AY$3-12>$E180,$D180-SUM($F180:AX180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AZ$3-12>$E180,$D180-SUM($F180:AY180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BA$3-12>$E180,$D180-SUM($F180:AZ180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BB$3-12>$E180,$D180-SUM($F180:BA180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BC$3-12>$E180,$D180-SUM($F180:BB180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BD$3-12>$E180,$D180-SUM($F180:BC180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BE$3-12>$E180,$D180-SUM($F180:BD180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BF$3-12>$E180,$D180-SUM($F180:BE180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BG$3-12>$E180,$D180-SUM($F180:BF180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BH$3-12>$E180,$D180-SUM($F180:BG180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BI$3-12>$E180,$D180-SUM($F180:BH180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BJ$3-12>$E180,$D180-SUM($F180:BI180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BK$3-12>$E180,$D180-SUM($F180:BJ180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BL$3-12>$E180,$D180-SUM($F180:BK180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BM$3-12>$E180,$D180-SUM($F180:BL180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BN$3-12>$E180,$D180-SUM($F180:BM180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BO$3-12>$E180,$D180-SUM($F180:BN180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BP$3-12>$E180,$D180-SUM($F180:BO180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BQ$3-12>$E180,$D180-SUM($F180:BP180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BR$3-12>$E180,$D180-SUM($F180:BQ180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BS$3-12>$E180,$D180-SUM($F180:BR180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BT$3-12>$E180,$D180-SUM($F180:BS180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BU$3-12>$E180,$D180-SUM($F180:BT180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BV$3-12>$E180,$D180-SUM($F180:BU180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BW$3-12>$E180,$D180-SUM($F180:BV180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BX$3-12>$E180,$D180-SUM($F180:BW180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BY$3-12>$E180,$D180-SUM($F180:BX180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BZ$3-12>$E180,$D180-SUM($F180:BY180),$D180/$E180))","v":0}]
["Land",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E181=\"n/a\",\"n/a\",IF(R$3-12>$E181,$D181-SUM($F181:Q181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(S$3-12>$E181,$D181-SUM($F181:R181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(T$3-12>$E181,$D181-SUM($F181:S181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(U$3-12>$E181,$D181-SUM($F181:T181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(V$3-12>$E181,$D181-SUM($F181:U181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(W$3-12>$E181,$D181-SUM($F181:V181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(X$3-12>$E181,$D181-SUM($F181:W181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(Y$3-12>$E181,$D181-SUM($F181:X181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(Z$3-12>$E181,$D181-SUM($F181:Y181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AA$3-12>$E181,$D181-SUM($F181:Z181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AB$3-12>$E181,$D181-SUM($F181:AA181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AC$3-12>$E181,$D181-SUM($F181:AB181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AD$3-12>$E181,$D181-SUM($F181:AC181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AE$3-12>$E181,$D181-SUM($F181:AD181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AF$3-12>$E181,$D181-SUM($F181:AE181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AG$3-12>$E181,$D181-SUM($F181:AF181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AH$3-12>$E181,$D181-SUM($F181:AG181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AI$3-12>$E181,$D181-SUM($F181:AH181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AJ$3-12>$E181,$D181-SUM($F181:AI181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AK$3-12>$E181,$D181-SUM($F181:AJ181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AL$3-12>$E181,$D181-SUM($F181:AK181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AM$3-12>$E181,$D181-SUM($F181:AL181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AN$3-12>$E181,$D181-SUM($F181:AM181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AO$3-12>$E181,$D181-SUM($F181:AN181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AP$3-12>$E181,$D181-SUM($F181:AO181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AQ$3-12>$E181,$D181-SUM($F181:AP181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AR$3-12>$E181,$D181-SUM($F181:AQ181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AS$3-12>$E181,$D181-SUM($F181:AR181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AT$3-12>$E181,$D181-SUM($F181:AS181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AU$3-12>$E181,$D181-SUM($F181:AT181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AV$3-12>$E181,$D181-SUM($F181:AU181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AW$3-12>$E181,$D181-SUM($F181:AV181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AX$3-12>$E181,$D181-SUM($F181:AW181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AY$3-12>$E181,$D181-SUM($F181:AX181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AZ$3-12>$E181,$D181-SUM($F181:AY181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BA$3-12>$E181,$D181-SUM($F181:AZ181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BB$3-12>$E181,$D181-SUM($F181:BA181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BC$3-12>$E181,$D181-SUM($F181:BB181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BD$3-12>$E181,$D181-SUM($F181:BC181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BE$3-12>$E181,$D181-SUM($F181:BD181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BF$3-12>$E181,$D181-SUM($F181:BE181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BG$3-12>$E181,$D181-SUM($F181:BF181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BH$3-12>$E181,$D181-SUM($F181:BG181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BI$3-12>$E181,$D181-SUM($F181:BH181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BJ$3-12>$E181,$D181-SUM($F181:BI181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BK$3-12>$E181,$D181-SUM($F181:BJ181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BL$3-12>$E181,$D181-SUM($F181:BK181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BM$3-12>$E181,$D181-SUM($F181:BL181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BN$3-12>$E181,$D181-SUM($F181:BM181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BO$3-12>$E181,$D181-SUM($F181:BN181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BP$3-12>$E181,$D181-SUM($F181:BO181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BQ$3-12>$E181,$D181-SUM($F181:BP181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BR$3-12>$E181,$D181-SUM($F181:BQ181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BS$3-12>$E181,$D181-SUM($F181:BR181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BT$3-12>$E181,$D181-SUM($F181:BS181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BU$3-12>$E181,$D181-SUM($F181:BT181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BV$3-12>$E181,$D181-SUM($F181:BU181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BW$3-12>$E181,$D181-SUM($F181:BV181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BX$3-12>$E181,$D181-SUM($F181:BW181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BY$3-12>$E181,$D181-SUM($F181:BX181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BZ$3-12>$E181,$D181-SUM($F181:BY181),$D181/$E181))","v":0}]
["Easements",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E182=\"n/a\",\"n/a\",IF(R$3-12>$E182,$D182-SUM($F182:Q182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(S$3-12>$E182,$D182-SUM($F182:R182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(T$3-12>$E182,$D182-SUM($F182:S182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(U$3-12>$E182,$D182-SUM($F182:T182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(V$3-12>$E182,$D182-SUM($F182:U182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(W$3-12>$E182,$D182-SUM($F182:V182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(X$3-12>$E182,$D182-SUM($F182:W182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(Y$3-12>$E182,$D182-SUM($F182:X182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(Z$3-12>$E182,$D182-SUM($F182:Y182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AA$3-12>$E182,$D182-SUM($F182:Z182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AB$3-12>$E182,$D182-SUM($F182:AA182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AC$3-12>$E182,$D182-SUM($F182:AB182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AD$3-12>$E182,$D182-SUM($F182:AC182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AE$3-12>$E182,$D182-SUM($F182:AD182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AF$3-12>$E182,$D182-SUM($F182:AE182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AG$3-12>$E182,$D182-SUM($F182:AF182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AH$3-12>$E182,$D182-SUM($F182:AG182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AI$3-12>$E182,$D182-SUM($F182:AH182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AJ$3-12>$E182,$D182-SUM($F182:AI182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AK$3-12>$E182,$D182-SUM($F182:AJ182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AL$3-12>$E182,$D182-SUM($F182:AK182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AM$3-12>$E182,$D182-SUM($F182:AL182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AN$3-12>$E182,$D182-SUM($F182:AM182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AO$3-12>$E182,$D182-SUM($F182:AN182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AP$3-12>$E182,$D182-SUM($F182:AO182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AQ$3-12>$E182,$D182-SUM($F182:AP182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AR$3-12>$E182,$D182-SUM($F182:AQ182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AS$3-12>$E182,$D182-SUM($F182:AR182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AT$3-12>$E182,$D182-SUM($F182:AS182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AU$3-12>$E182,$D182-SUM($F182:AT182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AV$3-12>$E182,$D182-SUM($F182:AU182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AW$3-12>$E182,$D182-SUM($F182:AV182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AX$3-12>$E182,$D182-SUM($F182:AW182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AY$3-12>$E182,$D182-SUM($F182:AX182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AZ$3-12>$E182,$D182-SUM($F182:AY182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BA$3-12>$E182,$D182-SUM($F182:AZ182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BB$3-12>$E182,$D182-SUM($F182:BA182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BC$3-12>$E182,$D182-SUM($F182:BB182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BD$3-12>$E182,$D182-SUM($F182:BC182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BE$3-12>$E182,$D182-SUM($F182:BD182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BF$3-12>$E182,$D182-SUM($F182:BE182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BG$3-12>$E182,$D182-SUM($F182:BF182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BH$3-12>$E182,$D182-SUM($F182:BG182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BI$3-12>$E182,$D182-SUM($F182:BH182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BJ$3-12>$E182,$D182-SUM($F182:BI182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BK$3-12>$E182,$D182-SUM($F182:BJ182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BL$3-12>$E182,$D182-SUM($F182:BK182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BM$3-12>$E182,$D182-SUM($F182:BL182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BN$3-12>$E182,$D182-SUM($F182:BM182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BO$3-12>$E182,$D182-SUM($F182:BN182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BP$3-12>$E182,$D182-SUM($F182:BO182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BQ$3-12>$E182,$D182-SUM($F182:BP182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BR$3-12>$E182,$D182-SUM($F182:BQ182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BS$3-12>$E182,$D182-SUM($F182:BR182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BT$3-12>$E182,$D182-SUM($F182:BS182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BU$3-12>$E182,$D182-SUM($F182:BT182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BV$3-12>$E182,$D182-SUM($F182:BU182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BW$3-12>$E182,$D182-SUM($F182:BV182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BX$3-12>$E182,$D182-SUM($F182:BW182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BY$3-12>$E182,$D182-SUM($F182:BX182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BZ$3-12>$E182,$D182-SUM($F182:BY182),$D182/$E182))","v":0}]
[{"$f":"A54","v":"Equity Raising costs (2003-08)"},null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E183=\"n/a\",\"n/a\",IF(R$3-12>$E183,$D183-SUM($F183:Q183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(S$3-12>$E183,$D183-SUM($F183:R183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(T$3-12>$E183,$D183-SUM($F183:S183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(U$3-12>$E183,$D183-SUM($F183:T183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(V$3-12>$E183,$D183-SUM($F183:U183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(W$3-12>$E183,$D183-SUM($F183:V183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(X$3-12>$E183,$D183-SUM($F183:W183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(Y$3-12>$E183,$D183-SUM($F183:X183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(Z$3-12>$E183,$D183-SUM($F183:Y183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AA$3-12>$E183,$D183-SUM($F183:Z183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AB$3-12>$E183,$D183-SUM($F183:AA183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AC$3-12>$E183,$D183-SUM($F183:AB183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AD$3-12>$E183,$D183-SUM($F183:AC183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AE$3-12>$E183,$D183-SUM($F183:AD183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AF$3-12>$E183,$D183-SUM($F183:AE183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AG$3-12>$E183,$D183-SUM($F183:AF183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AH$3-12>$E183,$D183-SUM($F183:AG183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AI$3-12>$E183,$D183-SUM($F183:AH183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AJ$3-12>$E183,$D183-SUM($F183:AI183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AK$3-12>$E183,$D183-SUM($F183:AJ183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AL$3-12>$E183,$D183-SUM($F183:AK183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AM$3-12>$E183,$D183-SUM($F183:AL183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AN$3-12>$E183,$D183-SUM($F183:AM183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AO$3-12>$E183,$D183-SUM($F183:AN183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AP$3-12>$E183,$D183-SUM($F183:AO183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AQ$3-12>$E183,$D183-SUM($F183:AP183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AR$3-12>$E183,$D183-SUM($F183:AQ183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AS$3-12>$E183,$D183-SUM($F183:AR183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AT$3-12>$E183,$D183-SUM($F183:AS183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AU$3-12>$E183,$D183-SUM($F183:AT183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AV$3-12>$E183,$D183-SUM($F183:AU183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AW$3-12>$E183,$D183-SUM($F183:AV183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AX$3-12>$E183,$D183-SUM($F183:AW183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AY$3-12>$E183,$D183-SUM($F183:AX183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AZ$3-12>$E183,$D183-SUM($F183:AY183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BA$3-12>$E183,$D183-SUM($F183:AZ183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BB$3-12>$E183,$D183-SUM($F183:BA183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BC$3-12>$E183,$D183-SUM($F183:BB183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BD$3-12>$E183,$D183-SUM($F183:BC183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BE$3-12>$E183,$D183-SUM($F183:BD183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BF$3-12>$E183,$D183-SUM($F183:BE183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BG$3-12>$E183,$D183-SUM($F183:BF183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BH$3-12>$E183,$D183-SUM($F183:BG183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BI$3-12>$E183,$D183-SUM($F183:BH183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BJ$3-12>$E183,$D183-SUM($F183:BI183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BK$3-12>$E183,$D183-SUM($F183:BJ183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BL$3-12>$E183,$D183-SUM($F183:BK183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BM$3-12>$E183,$D183-SUM($F183:BL183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BN$3-12>$E183,$D183-SUM($F183:BM183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BO$3-12>$E183,$D183-SUM($F183:BN183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BP$3-12>$E183,$D183-SUM($F183:BO183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BQ$3-12>$E183,$D183-SUM($F183:BP183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BR$3-12>$E183,$D183-SUM($F183:BQ183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BS$3-12>$E183,$D183-SUM($F183:BR183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BT$3-12>$E183,$D183-SUM($F183:BS183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BU$3-12>$E183,$D183-SUM($F183:BT183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BV$3-12>$E183,$D183-SUM($F183:BU183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BW$3-12>$E183,$D183-SUM($F183:BV183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BX$3-12>$E183,$D183-SUM($F183:BW183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BY$3-12>$E183,$D183-SUM($F183:BX183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BZ$3-12>$E183,$D183-SUM($F183:BY183),$D183/$E183))","v":0}]
[0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E184=\"n/a\",\"n/a\",IF(R$3-12>$E184,$D184-SUM($F184:Q184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(S$3-12>$E184,$D184-SUM($F184:R184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(T$3-12>$E184,$D184-SUM($F184:S184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(U$3-12>$E184,$D184-SUM($F184:T184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(V$3-12>$E184,$D184-SUM($F184:U184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(W$3-12>$E184,$D184-SUM($F184:V184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(X$3-12>$E184,$D184-SUM($F184:W184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(Y$3-12>$E184,$D184-SUM($F184:X184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(Z$3-12>$E184,$D184-SUM($F184:Y184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AA$3-12>$E184,$D184-SUM($F184:Z184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AB$3-12>$E184,$D184-SUM($F184:AA184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AC$3-12>$E184,$D184-SUM($F184:AB184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AD$3-12>$E184,$D184-SUM($F184:AC184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AE$3-12>$E184,$D184-SUM($F184:AD184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AF$3-12>$E184,$D184-SUM($F184:AE184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AG$3-12>$E184,$D184-SUM($F184:AF184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AH$3-12>$E184,$D184-SUM($F184:AG184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AI$3-12>$E184,$D184-SUM($F184:AH184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AJ$3-12>$E184,$D184-SUM($F184:AI184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AK$3-12>$E184,$D184-SUM($F184:AJ184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AL$3-12>$E184,$D184-SUM($F184:AK184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AM$3-12>$E184,$D184-SUM($F184:AL184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AN$3-12>$E184,$D184-SUM($F184:AM184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AO$3-12>$E184,$D184-SUM($F184:AN184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AP$3-12>$E184,$D184-SUM($F184:AO184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AQ$3-12>$E184,$D184-SUM($F184:AP184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AR$3-12>$E184,$D184-SUM($F184:AQ184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AS$3-12>$E184,$D184-SUM($F184:AR184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AT$3-12>$E184,$D184-SUM($F184:AS184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AU$3-12>$E184,$D184-SUM($F184:AT184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AV$3-12>$E184,$D184-SUM($F184:AU184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AW$3-12>$E184,$D184-SUM($F184:AV184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AX$3-12>$E184,$D184-SUM($F184:AW184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AY$3-12>$E184,$D184-SUM($F184:AX184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AZ$3-12>$E184,$D184-SUM($F184:AY184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BA$3-12>$E184,$D184-SUM($F184:AZ184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BB$3-12>$E184,$D184-SUM($F184:BA184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BC$3-12>$E184,$D184-SUM($F184:BB184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BD$3-12>$E184,$D184-SUM($F184:BC184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BE$3-12>$E184,$D184-SUM($F184:BD184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BF$3-12>$E184,$D184-SUM($F184:BE184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BG$3-12>$E184,$D184-SUM($F184:BF184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BH$3-12>$E184,$D184-SUM($F184:BG184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BI$3-12>$E184,$D184-SUM($F184:BH184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BJ$3-12>$E184,$D184-SUM($F184:BI184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BK$3-12>$E184,$D184-SUM($F184:BJ184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BL$3-12>$E184,$D184-SUM($F184:BK184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BM$3-12>$E184,$D184-SUM($F184:BL184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BN$3-12>$E184,$D184-SUM($F184:BM184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BO$3-12>$E184,$D184-SUM($F184:BN184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BP$3-12>$E184,$D184-SUM($F184:BO184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BQ$3-12>$E184,$D184-SUM($F184:BP184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BR$3-12>$E184,$D184-SUM($F184:BQ184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BS$3-12>$E184,$D184-SUM($F184:BR184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BT$3-12>$E184,$D184-SUM($F184:BS184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BU$3-12>$E184,$D184-SUM($F184:BT184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BV$3-12>$E184,$D184-SUM($F184:BU184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BW$3-12>$E184,$D184-SUM($F184:BV184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BX$3-12>$E184,$D184-SUM($F184:BW184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BY$3-12>$E184,$D184-SUM($F184:BX184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BZ$3-12>$E184,$D184-SUM($F184:BY184),$D184/$E184))","v":0}]
["Sub-total",null,{"$f":"SUM(C169:C184)","v":0},{"$f":"SUM(D169:D184)","v":144579.69344022241},null,{"$f":"SUM(F169:F184)","v":0},{"$f":"SUM(G169:G184)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R169:R184)","v":5666.333348070636},{"$f":"SUM(S169:S184)","v":5666.333348070636},5666.333348070636,5666.333348070636,5666.333348070636,5666.333348070636,5666.333348070636,5666.333348070636,5666.333348070636,5087.3644115681736,3001.9431900325653,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2968.7194718737105,2966.391013105736,2966.391013105736,2966.391013105736,1350.9771234919017,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,50.229479360972164,0,0,0,0,0,0,0]
[]
[]
[]
["Capex Depreciation"]
[null,"Capex Depreciation"]
[]
[null,null,{"$f":"B219","v":"Secondary"},{"$f":"VLOOKUP(C192,$A$124:$D$140,4,FALSE)","v":15},{"$f":"VLOOKUP(C192,$A$124:$D$140,3,FALSE)","v":25},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C192,$A$61:$A$77,0),FALSE))","v":1881.0302450329443},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C192,$A$61:$A$77,0),FALSE))","v":13178.203565331029},11751.956271538585,20055.377713857091,23612.840729156167,23081.57107481105,8581.2814008774531,3356.7503016307828,11337.13466779977,13085.289121803791,14403.845772570101,20681.590440041986,40752.332571561637,29550.6691919105,22455.584022549505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BF$124=\"\",0,HLOOKUP(BF$2,$F$124:$BZ$141,MATCH($C192,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C192,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E192=\"n/a\",\"n/a\",IF(G$3>($E192+$D194),$F192-SUM($F194:F194),$F192/$E192))","v":75.24120980131778},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(H$3>($E192+$D194),$F192-SUM($F194:G194),$F192/$E192))","v":75.24120980131778},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(I$3>($E192+$D194),$F192-SUM($F194:H194),$F192/$E192))","v":75.24120980131778},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(J$3>($E192+$D194),$F192-SUM($F194:I194),$F192/$E192))","v":75.24120980131778},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(K$3>($E192+$D194),$F192-SUM($F194:J194),$F192/$E192))","v":75.24120980131778},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(L$3>($D$192+$D194),$F192-SUM($F194:K194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(M$3>($D$192+$D194),$F192-SUM($F194:L194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(N$3>($D$192+$D194),$F192-SUM($F194:M194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(O$3>($D$192+$D194),$F192-SUM($F194:N194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(P$3>($D$192+$D194),$F192-SUM($F194:O194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(Q$3>($D$192+$D194),$F192-SUM($F194:P194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(R$3>($D$192+$D194),$F192-SUM($F194:Q194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(S$3>($D$192+$D194),$F192-SUM($F194:R194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(T$3>($D$192+$D194),$F192-SUM($F194:S194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(U$3>($D$192+$D194),$F192-SUM($F194:T194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(V$3>($D$192+$D194),$F192-SUM($F194:U194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":4.5474735088646412E-13},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(W$3>($D$192+$D194),$F192-SUM($F194:V194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(X$3>($D$192+$D194),$F192-SUM($F194:W194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(Y$3>($D$192+$D194),$F192-SUM($F194:X194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(Z$3>($D$192+$D194),$F192-SUM($F194:Y194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AA$3>($D$192+$D194),$F192-SUM($F194:Z194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AB$3>($D$192+$D194),$F192-SUM($F194:AA194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AC$3>($D$192+$D194),$F192-SUM($F194:AB194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AD$3>($D$192+$D194),$F192-SUM($F194:AC194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AE$3>($D$192+$D194),$F192-SUM($F194:AD194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AF$3>($D$192+$D194),$F192-SUM($F194:AE194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AG$3>($D$192+$D194),$F192-SUM($F194:AF194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AH$3>($D$192+$D194),$F192-SUM($F194:AG194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AI$3>($D$192+$D194),$F192-SUM($F194:AH194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AJ$3>($D$192+$D194),$F192-SUM($F194:AI194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AK$3>($D$192+$D194),$F192-SUM($F194:AJ194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AL$3>($D$192+$D194),$F192-SUM($F194:AK194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AM$3>($D$192+$D194),$F192-SUM($F194:AL194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AN$3>($D$192+$D194),$F192-SUM($F194:AM194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AO$3>($D$192+$D194),$F192-SUM($F194:AN194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AP$3>($D$192+$D194),$F192-SUM($F194:AO194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AQ$3>($D$192+$D194),$F192-SUM($F194:AP194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AR$3>($D$192+$D194),$F192-SUM($F194:AQ194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AS$3>($D$192+$D194),$F192-SUM($F194:AR194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AT$3>($D$192+$D194),$F192-SUM($F194:AS194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AU$3>($D$192+$D194),$F192-SUM($F194:AT194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AV$3>($D$192+$D194),$F192-SUM($F194:AU194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AW$3>($D$192+$D194),$F192-SUM($F194:AV194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AX$3>($D$192+$D194),$F192-SUM($F194:AW194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AY$3>($D$192+$D194),$F192-SUM($F194:AX194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AZ$3>($D$192+$D194),$F192-SUM($F194:AY194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BA$3>($D$192+$D194),$F192-SUM($F194:AZ194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BB$3>($D$192+$D194),$F192-SUM($F194:BA194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BC$3>($D$192+$D194),$F192-SUM($F194:BB194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BD$3>($D$192+$D194),$F192-SUM($F194:BC194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BE$3>($D$192+$D194),$F192-SUM($F194:BD194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BF$3>($D$192+$D194),$F192-SUM($F194:BE194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BG$3>($D$192+$D194),$F192-SUM($F194:BF194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BH$3>($D$192+$D194),$F192-SUM($F194:BG194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BI$3>($D$192+$D194),$F192-SUM($F194:BH194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BJ$3>($D$192+$D194),$F192-SUM($F194:BI194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BK$3>($D$192+$D194),$F192-SUM($F194:BJ194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BL$3>($D$192+$D194),$F192-SUM($F194:BK194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BM$3>($D$192+$D194),$F192-SUM($F194:BL194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BN$3>($D$192+$D194),$F192-SUM($F194:BM194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BO$3>($D$192+$D194),$F192-SUM($F194:BN194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BP$3>($D$192+$D194),$F192-SUM($F194:BO194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BQ$3>($D$192+$D194),$F192-SUM($F194:BP194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BR$3>($D$192+$D194),$F192-SUM($F194:BQ194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BS$3>($D$192+$D194),$F192-SUM($F194:BR194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BT$3>($D$192+$D194),$F192-SUM($F194:BS194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BU$3>($D$192+$D194),$F192-SUM($F194:BT194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BV$3>($D$192+$D194),$F192-SUM($F194:BU194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BW$3>($D$192+$D194),$F192-SUM($F194:BV194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BX$3>($D$192+$D194),$F192-SUM($F194:BW194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BY$3>($D$192+$D194),$F192-SUM($F194:BX194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BZ$3>($D$192+$D194),$F192-SUM($F194:BY194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E192=\"n/a\",\"n/a\",IF(H$3>($E192+$D195),$G192-SUM($F195:G195),$G192/$E192))","v":527.12814261324115},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(I$3>($E192+$D195),$G192-SUM($F195:H195),$G192/$E192))","v":527.12814261324115},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(J$3>($E192+$D195),$G192-SUM($F195:I195),$G192/$E192))","v":527.12814261324115},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(K$3>($E192+$D195),$G192-SUM($F195:J195),$G192/$E192))","v":527.12814261324115},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(L$3>($D192+$D195),$G192-SUM($F195:K195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889149},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(M$3>($D192+$D195),$G192-SUM($F195:L195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889149},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(N$3>($D192+$D195),$G192-SUM($F195:M195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889149},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(O$3>($D192+$D195),$G192-SUM($F195:N195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889149},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(P$3>($D192+$D195),$G192-SUM($F195:O195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889149},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D195),$G192-SUM($F195:P195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889149},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D195),$G192-SUM($F195:Q195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889149},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D195),$G192-SUM($F195:R195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889149},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D195),$G192-SUM($F195:S195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889149},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D195),$G192-SUM($F195:T195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889149},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D195),$G192-SUM($F195:U195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889149},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D195),$G192-SUM($F195:V195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D195),$G192-SUM($F195:W195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D195),$G192-SUM($F195:X195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D195),$G192-SUM($F195:Y195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D195),$G192-SUM($F195:Z195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D195),$G192-SUM($F195:AA195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D195),$G192-SUM($F195:AB195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D195),$G192-SUM($F195:AC195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D195),$G192-SUM($F195:AD195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D195),$G192-SUM($F195:AE195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D195),$G192-SUM($F195:AF195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D195),$G192-SUM($F195:AG195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D195),$G192-SUM($F195:AH195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D195),$G192-SUM($F195:AI195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D195),$G192-SUM($F195:AJ195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D195),$G192-SUM($F195:AK195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D195),$G192-SUM($F195:AL195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D195),$G192-SUM($F195:AM195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D195),$G192-SUM($F195:AN195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D195),$G192-SUM($F195:AO195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D195),$G192-SUM($F195:AP195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D195),$G192-SUM($F195:AQ195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D195),$G192-SUM($F195:AR195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D195),$G192-SUM($F195:AS195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D195),$G192-SUM($F195:AT195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D195),$G192-SUM($F195:AU195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D195),$G192-SUM($F195:AV195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D195),$G192-SUM($F195:AW195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D195),$G192-SUM($F195:AX195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D195),$G192-SUM($F195:AY195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D195),$G192-SUM($F195:AZ195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D195),$G192-SUM($F195:BA195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D195),$G192-SUM($F195:BB195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D195),$G192-SUM($F195:BC195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D195),$G192-SUM($F195:BD195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D195),$G192-SUM($F195:BE195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D195),$G192-SUM($F195:BF195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D195),$G192-SUM($F195:BG195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D195),$G192-SUM($F195:BH195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D195),$G192-SUM($F195:BI195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D195),$G192-SUM($F195:BJ195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D195),$G192-SUM($F195:BK195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D195),$G192-SUM($F195:BL195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D195),$G192-SUM($F195:BM195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D195),$G192-SUM($F195:BN195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D195),$G192-SUM($F195:BO195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D195),$G192-SUM($F195:BP195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D195),$G192-SUM($F195:BQ195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D195),$G192-SUM($F195:BR195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D195),$G192-SUM($F195:BS195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D195),$G192-SUM($F195:BT195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D195),$G192-SUM($F195:BU195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D195),$G192-SUM($F195:BV195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D195),$G192-SUM($F195:BW195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D195),$G192-SUM($F195:BX195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D195),$G192-SUM($F195:BY195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E192=\"n/a\",\"n/a\",IF(I$3>($E192+$D196),$H192-SUM($F196:H196),$H192/$E192))","v":470.07825086154344},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(J$3>($E192+$D196),$H192-SUM($F196:I196),$H192/$E192))","v":470.07825086154344},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(K$3>($E192+$D196),$H192-SUM($F196:J196),$H192/$E192))","v":470.07825086154344},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(L$3>($D192+$D196),$H192-SUM($F196:K196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949623},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(M$3>($D192+$D196),$H192-SUM($F196:L196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949623},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(N$3>($D192+$D196),$H192-SUM($F196:M196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949623},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(O$3>($D192+$D196),$H192-SUM($F196:N196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949623},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(P$3>($D192+$D196),$H192-SUM($F196:O196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949623},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D196),$H192-SUM($F196:P196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949623},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D196),$H192-SUM($F196:Q196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949623},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D196),$H192-SUM($F196:R196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949623},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D196),$H192-SUM($F196:S196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949623},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D196),$H192-SUM($F196:T196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949623},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D196),$H192-SUM($F196:U196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949623},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D196),$H192-SUM($F196:V196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949623},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D196),$H192-SUM($F196:W196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":3.637978807091713E-12},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D196),$H192-SUM($F196:X196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D196),$H192-SUM($F196:Y196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D196),$H192-SUM($F196:Z196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D196),$H192-SUM($F196:AA196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D196),$H192-SUM($F196:AB196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D196),$H192-SUM($F196:AC196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D196),$H192-SUM($F196:AD196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D196),$H192-SUM($F196:AE196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D196),$H192-SUM($F196:AF196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D196),$H192-SUM($F196:AG196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D196),$H192-SUM($F196:AH196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D196),$H192-SUM($F196:AI196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D196),$H192-SUM($F196:AJ196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D196),$H192-SUM($F196:AK196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D196),$H192-SUM($F196:AL196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D196),$H192-SUM($F196:AM196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D196),$H192-SUM($F196:AN196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D196),$H192-SUM($F196:AO196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D196),$H192-SUM($F196:AP196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D196),$H192-SUM($F196:AQ196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D196),$H192-SUM($F196:AR196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D196),$H192-SUM($F196:AS196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D196),$H192-SUM($F196:AT196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D196),$H192-SUM($F196:AU196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D196),$H192-SUM($F196:AV196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D196),$H192-SUM($F196:AW196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D196),$H192-SUM($F196:AX196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D196),$H192-SUM($F196:AY196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D196),$H192-SUM($F196:AZ196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D196),$H192-SUM($F196:BA196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D196),$H192-SUM($F196:BB196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D196),$H192-SUM($F196:BC196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D196),$H192-SUM($F196:BD196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D196),$H192-SUM($F196:BE196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D196),$H192-SUM($F196:BF196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D196),$H192-SUM($F196:BG196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D196),$H192-SUM($F196:BH196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D196),$H192-SUM($F196:BI196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D196),$H192-SUM($F196:BJ196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D196),$H192-SUM($F196:BK196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D196),$H192-SUM($F196:BL196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D196),$H192-SUM($F196:BM196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D196),$H192-SUM($F196:BN196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D196),$H192-SUM($F196:BO196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D196),$H192-SUM($F196:BP196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D196),$H192-SUM($F196:BQ196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D196),$H192-SUM($F196:BR196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D196),$H192-SUM($F196:BS196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D196),$H192-SUM($F196:BT196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D196),$H192-SUM($F196:BU196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D196),$H192-SUM($F196:BV196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D196),$H192-SUM($F196:BW196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D196),$H192-SUM($F196:BX196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D196),$H192-SUM($F196:BY196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E192=\"n/a\",\"n/a\",IF(J$3>($E192+$D197),$I192-SUM($F197:I197),$I192/$E192))","v":802.21510855428369},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(K$3>($E192+$D197),$I192-SUM($F197:J197),$I192/$E192))","v":802.21510855428369},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(L$3>($D192+$D197),$I192-SUM($F197:K197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960402},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(M$3>($D192+$D197),$I192-SUM($F197:L197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960402},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(N$3>($D192+$D197),$I192-SUM($F197:M197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960402},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(O$3>($D192+$D197),$I192-SUM($F197:N197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960402},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(P$3>($D192+$D197),$I192-SUM($F197:O197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960402},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D197),$I192-SUM($F197:P197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960402},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D197),$I192-SUM($F197:Q197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960402},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D197),$I192-SUM($F197:R197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960402},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D197),$I192-SUM($F197:S197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960402},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D197),$I192-SUM($F197:T197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960402},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D197),$I192-SUM($F197:U197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960402},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D197),$I192-SUM($F197:V197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960402},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D197),$I192-SUM($F197:W197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960402},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D197),$I192-SUM($F197:X197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D197),$I192-SUM($F197:Y197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D197),$I192-SUM($F197:Z197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D197),$I192-SUM($F197:AA197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D197),$I192-SUM($F197:AB197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D197),$I192-SUM($F197:AC197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D197),$I192-SUM($F197:AD197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D197),$I192-SUM($F197:AE197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D197),$I192-SUM($F197:AF197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D197),$I192-SUM($F197:AG197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D197),$I192-SUM($F197:AH197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D197),$I192-SUM($F197:AI197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D197),$I192-SUM($F197:AJ197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D197),$I192-SUM($F197:AK197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D197),$I192-SUM($F197:AL197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D197),$I192-SUM($F197:AM197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D197),$I192-SUM($F197:AN197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D197),$I192-SUM($F197:AO197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D197),$I192-SUM($F197:AP197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D197),$I192-SUM($F197:AQ197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D197),$I192-SUM($F197:AR197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D197),$I192-SUM($F197:AS197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D197),$I192-SUM($F197:AT197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D197),$I192-SUM($F197:AU197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D197),$I192-SUM($F197:AV197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D197),$I192-SUM($F197:AW197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D197),$I192-SUM($F197:AX197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D197),$I192-SUM($F197:AY197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D197),$I192-SUM($F197:AZ197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D197),$I192-SUM($F197:BA197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D197),$I192-SUM($F197:BB197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D197),$I192-SUM($F197:BC197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D197),$I192-SUM($F197:BD197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D197),$I192-SUM($F197:BE197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D197),$I192-SUM($F197:BF197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D197),$I192-SUM($F197:BG197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D197),$I192-SUM($F197:BH197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D197),$I192-SUM($F197:BI197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D197),$I192-SUM($F197:BJ197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D197),$I192-SUM($F197:BK197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D197),$I192-SUM($F197:BL197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D197),$I192-SUM($F197:BM197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D197),$I192-SUM($F197:BN197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D197),$I192-SUM($F197:BO197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D197),$I192-SUM($F197:BP197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D197),$I192-SUM($F197:BQ197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D197),$I192-SUM($F197:BR197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D197),$I192-SUM($F197:BS197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D197),$I192-SUM($F197:BT197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D197),$I192-SUM($F197:BU197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D197),$I192-SUM($F197:BV197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D197),$I192-SUM($F197:BW197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D197),$I192-SUM($F197:BX197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D197),$I192-SUM($F197:BY197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E192=\"n/a\",\"n/a\",IF(K$3>($E192+$D198),$J192-SUM($F198:J198),$J192/$E192))","v":944.51362916624669},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(L$3>($D192+$D198),$J192-SUM($F198:K198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(M$3>($D192+$D198),$J192-SUM($F198:L198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(N$3>($D192+$D198),$J192-SUM($F198:M198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(O$3>($D192+$D198),$J192-SUM($F198:N198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(P$3>($D192+$D198),$J192-SUM($F198:O198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D198),$J192-SUM($F198:P198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D198),$J192-SUM($F198:Q198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D198),$J192-SUM($F198:R198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D198),$J192-SUM($F198:S198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D198),$J192-SUM($F198:T198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D198),$J192-SUM($F198:U198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D198),$J192-SUM($F198:V198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D198),$J192-SUM($F198:W198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D198),$J192-SUM($F198:X198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D198),$J192-SUM($F198:Y198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D198),$J192-SUM($F198:Z198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D198),$J192-SUM($F198:AA198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D198),$J192-SUM($F198:AB198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D198),$J192-SUM($F198:AC198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D198),$J192-SUM($F198:AD198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D198),$J192-SUM($F198:AE198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D198),$J192-SUM($F198:AF198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D198),$J192-SUM($F198:AG198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D198),$J192-SUM($F198:AH198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D198),$J192-SUM($F198:AI198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D198),$J192-SUM($F198:AJ198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D198),$J192-SUM($F198:AK198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D198),$J192-SUM($F198:AL198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D198),$J192-SUM($F198:AM198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D198),$J192-SUM($F198:AN198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D198),$J192-SUM($F198:AO198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D198),$J192-SUM($F198:AP198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D198),$J192-SUM($F198:AQ198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D198),$J192-SUM($F198:AR198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D198),$J192-SUM($F198:AS198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D198),$J192-SUM($F198:AT198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D198),$J192-SUM($F198:AU198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D198),$J192-SUM($F198:AV198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D198),$J192-SUM($F198:AW198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D198),$J192-SUM($F198:AX198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D198),$J192-SUM($F198:AY198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D198),$J192-SUM($F198:AZ198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D198),$J192-SUM($F198:BA198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D198),$J192-SUM($F198:BB198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D198),$J192-SUM($F198:BC198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D198),$J192-SUM($F198:BD198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D198),$J192-SUM($F198:BE198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D198),$J192-SUM($F198:BF198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D198),$J192-SUM($F198:BG198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D198),$J192-SUM($F198:BH198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D198),$J192-SUM($F198:BI198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D198),$J192-SUM($F198:BJ198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D198),$J192-SUM($F198:BK198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D198),$J192-SUM($F198:BL198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D198),$J192-SUM($F198:BM198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D198),$J192-SUM($F198:BN198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D198),$J192-SUM($F198:BO198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D198),$J192-SUM($F198:BP198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D198),$J192-SUM($F198:BQ198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D198),$J192-SUM($F198:BR198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D198),$J192-SUM($F198:BS198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D198),$J192-SUM($F198:BT198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D198),$J192-SUM($F198:BU198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D198),$J192-SUM($F198:BV198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D198),$J192-SUM($F198:BW198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D198),$J192-SUM($F198:BX198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D198),$J192-SUM($F198:BY198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(L$3>($D192+$D199),$K192-SUM($F199:K199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(M$3>($D192+$D199),$K192-SUM($F199:L199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(N$3>($D192+$D199),$K192-SUM($F199:M199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(O$3>($D192+$D199),$K192-SUM($F199:N199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(P$3>($D192+$D199),$K192-SUM($F199:O199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D199),$K192-SUM($F199:P199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D199),$K192-SUM($F199:Q199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D199),$K192-SUM($F199:R199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D199),$K192-SUM($F199:S199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D199),$K192-SUM($F199:T199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D199),$K192-SUM($F199:U199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D199),$K192-SUM($F199:V199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D199),$K192-SUM($F199:W199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D199),$K192-SUM($F199:X199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D199),$K192-SUM($F199:Y199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D199),$K192-SUM($F199:Z199),$K192/$D192))","v":-3.637978807091713E-12},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D199),$K192-SUM($F199:AA199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D199),$K192-SUM($F199:AB199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D199),$K192-SUM($F199:AC199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D199),$K192-SUM($F199:AD199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D199),$K192-SUM($F199:AE199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D199),$K192-SUM($F199:AF199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D199),$K192-SUM($F199:AG199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D199),$K192-SUM($F199:AH199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D199),$K192-SUM($F199:AI199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D199),$K192-SUM($F199:AJ199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D199),$K192-SUM($F199:AK199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D199),$K192-SUM($F199:AL199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D199),$K192-SUM($F199:AM199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D199),$K192-SUM($F199:AN199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D199),$K192-SUM($F199:AO199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D199),$K192-SUM($F199:AP199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D199),$K192-SUM($F199:AQ199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D199),$K192-SUM($F199:AR199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D199),$K192-SUM($F199:AS199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D199),$K192-SUM($F199:AT199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D199),$K192-SUM($F199:AU199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D199),$K192-SUM($F199:AV199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D199),$K192-SUM($F199:AW199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D199),$K192-SUM($F199:AX199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D199),$K192-SUM($F199:AY199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D199),$K192-SUM($F199:AZ199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D199),$K192-SUM($F199:BA199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D199),$K192-SUM($F199:BB199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D199),$K192-SUM($F199:BC199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D199),$K192-SUM($F199:BD199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D199),$K192-SUM($F199:BE199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D199),$K192-SUM($F199:BF199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D199),$K192-SUM($F199:BG199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D199),$K192-SUM($F199:BH199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D199),$K192-SUM($F199:BI199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D199),$K192-SUM($F199:BJ199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D199),$K192-SUM($F199:BK199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D199),$K192-SUM($F199:BL199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D199),$K192-SUM($F199:BM199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D199),$K192-SUM($F199:BN199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D199),$K192-SUM($F199:BO199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D199),$K192-SUM($F199:BP199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D199),$K192-SUM($F199:BQ199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D199),$K192-SUM($F199:BR199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D199),$K192-SUM($F199:BS199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D199),$K192-SUM($F199:BT199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D199),$K192-SUM($F199:BU199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D199),$K192-SUM($F199:BV199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D199),$K192-SUM($F199:BW199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D199),$K192-SUM($F199:BX199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D199),$K192-SUM($F199:BY199),$K192/$D192))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(M$3>($D192+$D200),$L192-SUM($F200:L200),$L192/$D192))","v":572.08542672516353},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(N$3>($D192+$D200),$L192-SUM($F200:M200),$L192/$D192))","v":572.08542672516353},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(O$3>($D192+$D200),$L192-SUM($F200:N200),$L192/$D192))","v":572.08542672516353},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(P$3>($D192+$D200),$L192-SUM($F200:O200),$L192/$D192))","v":572.08542672516353},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D200),$L192-SUM($F200:P200),$L192/$D192))","v":572.08542672516353},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D200),$L192-SUM($F200:Q200),$L192/$D192))","v":572.08542672516353},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D200),$L192-SUM($F200:R200),$L192/$D192))","v":572.08542672516353},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D200),$L192-SUM($F200:S200),$L192/$D192))","v":572.08542672516353},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D200),$L192-SUM($F200:T200),$L192/$D192))","v":572.08542672516353},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D200),$L192-SUM($F200:U200),$L192/$D192))","v":572.08542672516353},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D200),$L192-SUM($F200:V200),$L192/$D192))","v":572.08542672516353},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D200),$L192-SUM($F200:W200),$L192/$D192))","v":572.08542672516353},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D200),$L192-SUM($F200:X200),$L192/$D192))","v":572.08542672516353},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D200),$L192-SUM($F200:Y200),$L192/$D192))","v":572.08542672516353},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D200),$L192-SUM($F200:Z200),$L192/$D192))","v":572.08542672516353},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D200),$L192-SUM($F200:AA200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D200),$L192-SUM($F200:AB200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D200),$L192-SUM($F200:AC200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D200),$L192-SUM($F200:AD200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D200),$L192-SUM($F200:AE200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D200),$L192-SUM($F200:AF200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D200),$L192-SUM($F200:AG200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D200),$L192-SUM($F200:AH200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D200),$L192-SUM($F200:AI200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D200),$L192-SUM($F200:AJ200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D200),$L192-SUM($F200:AK200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D200),$L192-SUM($F200:AL200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D200),$L192-SUM($F200:AM200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D200),$L192-SUM($F200:AN200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D200),$L192-SUM($F200:AO200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D200),$L192-SUM($F200:AP200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D200),$L192-SUM($F200:AQ200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D200),$L192-SUM($F200:AR200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D200),$L192-SUM($F200:AS200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D200),$L192-SUM($F200:AT200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D200),$L192-SUM($F200:AU200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D200),$L192-SUM($F200:AV200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D200),$L192-SUM($F200:AW200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D200),$L192-SUM($F200:AX200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D200),$L192-SUM($F200:AY200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D200),$L192-SUM($F200:AZ200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D200),$L192-SUM($F200:BA200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D200),$L192-SUM($F200:BB200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D200),$L192-SUM($F200:BC200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D200),$L192-SUM($F200:BD200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D200),$L192-SUM($F200:BE200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D200),$L192-SUM($F200:BF200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D200),$L192-SUM($F200:BG200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D200),$L192-SUM($F200:BH200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D200),$L192-SUM($F200:BI200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D200),$L192-SUM($F200:BJ200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D200),$L192-SUM($F200:BK200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D200),$L192-SUM($F200:BL200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D200),$L192-SUM($F200:BM200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D200),$L192-SUM($F200:BN200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D200),$L192-SUM($F200:BO200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D200),$L192-SUM($F200:BP200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D200),$L192-SUM($F200:BQ200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D200),$L192-SUM($F200:BR200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D200),$L192-SUM($F200:BS200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D200),$L192-SUM($F200:BT200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D200),$L192-SUM($F200:BU200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D200),$L192-SUM($F200:BV200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D200),$L192-SUM($F200:BW200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D200),$L192-SUM($F200:BX200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D200),$L192-SUM($F200:BY200),$L192/$D192))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(N$3>($D192+$D201),$M192-SUM($F201:M201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(O$3>($D192+$D201),$M192-SUM($F201:N201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(P$3>($D192+$D201),$M192-SUM($F201:O201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D201),$M192-SUM($F201:P201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D201),$M192-SUM($F201:Q201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D201),$M192-SUM($F201:R201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D201),$M192-SUM($F201:S201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D201),$M192-SUM($F201:T201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D201),$M192-SUM($F201:U201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D201),$M192-SUM($F201:V201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D201),$M192-SUM($F201:W201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D201),$M192-SUM($F201:X201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D201),$M192-SUM($F201:Y201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D201),$M192-SUM($F201:Z201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D201),$M192-SUM($F201:AA201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D201),$M192-SUM($F201:AB201),$M192/$D192))","v":1.3642420526593924E-12},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D201),$M192-SUM($F201:AC201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D201),$M192-SUM($F201:AD201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D201),$M192-SUM($F201:AE201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D201),$M192-SUM($F201:AF201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D201),$M192-SUM($F201:AG201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D201),$M192-SUM($F201:AH201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D201),$M192-SUM($F201:AI201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D201),$M192-SUM($F201:AJ201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D201),$M192-SUM($F201:AK201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D201),$M192-SUM($F201:AL201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D201),$M192-SUM($F201:AM201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D201),$M192-SUM($F201:AN201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D201),$M192-SUM($F201:AO201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D201),$M192-SUM($F201:AP201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D201),$M192-SUM($F201:AQ201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D201),$M192-SUM($F201:AR201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D201),$M192-SUM($F201:AS201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D201),$M192-SUM($F201:AT201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D201),$M192-SUM($F201:AU201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D201),$M192-SUM($F201:AV201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D201),$M192-SUM($F201:AW201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D201),$M192-SUM($F201:AX201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D201),$M192-SUM($F201:AY201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D201),$M192-SUM($F201:AZ201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D201),$M192-SUM($F201:BA201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D201),$M192-SUM($F201:BB201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D201),$M192-SUM($F201:BC201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D201),$M192-SUM($F201:BD201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D201),$M192-SUM($F201:BE201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D201),$M192-SUM($F201:BF201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D201),$M192-SUM($F201:BG201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D201),$M192-SUM($F201:BH201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D201),$M192-SUM($F201:BI201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D201),$M192-SUM($F201:BJ201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D201),$M192-SUM($F201:BK201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D201),$M192-SUM($F201:BL201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D201),$M192-SUM($F201:BM201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D201),$M192-SUM($F201:BN201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D201),$M192-SUM($F201:BO201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D201),$M192-SUM($F201:BP201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D201),$M192-SUM($F201:BQ201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D201),$M192-SUM($F201:BR201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D201),$M192-SUM($F201:BS201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D201),$M192-SUM($F201:BT201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D201),$M192-SUM($F201:BU201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D201),$M192-SUM($F201:BV201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D201),$M192-SUM($F201:BW201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D201),$M192-SUM($F201:BX201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D201),$M192-SUM($F201:BY201),$M192/$D192))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(O$3>($D192+$D202),$N192-SUM($F202:N202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(P$3>($D192+$D202),$N192-SUM($F202:O202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D202),$N192-SUM($F202:P202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D202),$N192-SUM($F202:Q202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D202),$N192-SUM($F202:R202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D202),$N192-SUM($F202:S202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D202),$N192-SUM($F202:T202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D202),$N192-SUM($F202:U202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D202),$N192-SUM($F202:V202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D202),$N192-SUM($F202:W202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D202),$N192-SUM($F202:X202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D202),$N192-SUM($F202:Y202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D202),$N192-SUM($F202:Z202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D202),$N192-SUM($F202:AA202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D202),$N192-SUM($F202:AB202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D202),$N192-SUM($F202:AC202),$N192/$D192))","v":3.637978807091713E-12},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D202),$N192-SUM($F202:AD202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D202),$N192-SUM($F202:AE202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D202),$N192-SUM($F202:AF202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D202),$N192-SUM($F202:AG202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D202),$N192-SUM($F202:AH202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D202),$N192-SUM($F202:AI202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D202),$N192-SUM($F202:AJ202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D202),$N192-SUM($F202:AK202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D202),$N192-SUM($F202:AL202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D202),$N192-SUM($F202:AM202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D202),$N192-SUM($F202:AN202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D202),$N192-SUM($F202:AO202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D202),$N192-SUM($F202:AP202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D202),$N192-SUM($F202:AQ202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D202),$N192-SUM($F202:AR202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D202),$N192-SUM($F202:AS202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D202),$N192-SUM($F202:AT202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D202),$N192-SUM($F202:AU202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D202),$N192-SUM($F202:AV202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D202),$N192-SUM($F202:AW202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D202),$N192-SUM($F202:AX202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D202),$N192-SUM($F202:AY202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D202),$N192-SUM($F202:AZ202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D202),$N192-SUM($F202:BA202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D202),$N192-SUM($F202:BB202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D202),$N192-SUM($F202:BC202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D202),$N192-SUM($F202:BD202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D202),$N192-SUM($F202:BE202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D202),$N192-SUM($F202:BF202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D202),$N192-SUM($F202:BG202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D202),$N192-SUM($F202:BH202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D202),$N192-SUM($F202:BI202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D202),$N192-SUM($F202:BJ202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D202),$N192-SUM($F202:BK202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D202),$N192-SUM($F202:BL202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D202),$N192-SUM($F202:BM202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D202),$N192-SUM($F202:BN202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D202),$N192-SUM($F202:BO202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D202),$N192-SUM($F202:BP202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D202),$N192-SUM($F202:BQ202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D202),$N192-SUM($F202:BR202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D202),$N192-SUM($F202:BS202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D202),$N192-SUM($F202:BT202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D202),$N192-SUM($F202:BU202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D202),$N192-SUM($F202:BV202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D202),$N192-SUM($F202:BW202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D202),$N192-SUM($F202:BX202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D202),$N192-SUM($F202:BY202),$N192/$D192))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(P$3>($D192+$D203),$O192-SUM($F203:O203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D203),$O192-SUM($F203:P203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D203),$O192-SUM($F203:Q203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D203),$O192-SUM($F203:R203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D203),$O192-SUM($F203:S203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D203),$O192-SUM($F203:T203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D203),$O192-SUM($F203:U203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D203),$O192-SUM($F203:V203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D203),$O192-SUM($F203:W203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D203),$O192-SUM($F203:X203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D203),$O192-SUM($F203:Y203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D203),$O192-SUM($F203:Z203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D203),$O192-SUM($F203:AA203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D203),$O192-SUM($F203:AB203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D203),$O192-SUM($F203:AC203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D203),$O192-SUM($F203:AD203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D203),$O192-SUM($F203:AE203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D203),$O192-SUM($F203:AF203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D203),$O192-SUM($F203:AG203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D203),$O192-SUM($F203:AH203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D203),$O192-SUM($F203:AI203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D203),$O192-SUM($F203:AJ203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D203),$O192-SUM($F203:AK203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D203),$O192-SUM($F203:AL203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D203),$O192-SUM($F203:AM203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D203),$O192-SUM($F203:AN203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D203),$O192-SUM($F203:AO203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D203),$O192-SUM($F203:AP203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D203),$O192-SUM($F203:AQ203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D203),$O192-SUM($F203:AR203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D203),$O192-SUM($F203:AS203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D203),$O192-SUM($F203:AT203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D203),$O192-SUM($F203:AU203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D203),$O192-SUM($F203:AV203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D203),$O192-SUM($F203:AW203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D203),$O192-SUM($F203:AX203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D203),$O192-SUM($F203:AY203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D203),$O192-SUM($F203:AZ203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D203),$O192-SUM($F203:BA203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D203),$O192-SUM($F203:BB203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D203),$O192-SUM($F203:BC203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D203),$O192-SUM($F203:BD203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D203),$O192-SUM($F203:BE203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D203),$O192-SUM($F203:BF203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D203),$O192-SUM($F203:BG203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D203),$O192-SUM($F203:BH203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D203),$O192-SUM($F203:BI203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D203),$O192-SUM($F203:BJ203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D203),$O192-SUM($F203:BK203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D203),$O192-SUM($F203:BL203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D203),$O192-SUM($F203:BM203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D203),$O192-SUM($F203:BN203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D203),$O192-SUM($F203:BO203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D203),$O192-SUM($F203:BP203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D203),$O192-SUM($F203:BQ203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D203),$O192-SUM($F203:BR203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D203),$O192-SUM($F203:BS203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D203),$O192-SUM($F203:BT203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D203),$O192-SUM($F203:BU203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D203),$O192-SUM($F203:BV203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D203),$O192-SUM($F203:BW203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D203),$O192-SUM($F203:BX203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D203),$O192-SUM($F203:BY203),$O192/$D192))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D204),$P192-SUM($F204:P204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D204),$P192-SUM($F204:Q204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D204),$P192-SUM($F204:R204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D204),$P192-SUM($F204:S204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D204),$P192-SUM($F204:T204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D204),$P192-SUM($F204:U204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D204),$P192-SUM($F204:V204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D204),$P192-SUM($F204:W204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D204),$P192-SUM($F204:X204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D204),$P192-SUM($F204:Y204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D204),$P192-SUM($F204:Z204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D204),$P192-SUM($F204:AA204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D204),$P192-SUM($F204:AB204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D204),$P192-SUM($F204:AC204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D204),$P192-SUM($F204:AD204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D204),$P192-SUM($F204:AE204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D204),$P192-SUM($F204:AF204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D204),$P192-SUM($F204:AG204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D204),$P192-SUM($F204:AH204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D204),$P192-SUM($F204:AI204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D204),$P192-SUM($F204:AJ204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D204),$P192-SUM($F204:AK204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D204),$P192-SUM($F204:AL204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D204),$P192-SUM($F204:AM204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D204),$P192-SUM($F204:AN204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D204),$P192-SUM($F204:AO204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D204),$P192-SUM($F204:AP204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D204),$P192-SUM($F204:AQ204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D204),$P192-SUM($F204:AR204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D204),$P192-SUM($F204:AS204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D204),$P192-SUM($F204:AT204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D204),$P192-SUM($F204:AU204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D204),$P192-SUM($F204:AV204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D204),$P192-SUM($F204:AW204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D204),$P192-SUM($F204:AX204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D204),$P192-SUM($F204:AY204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D204),$P192-SUM($F204:AZ204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D204),$P192-SUM($F204:BA204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D204),$P192-SUM($F204:BB204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D204),$P192-SUM($F204:BC204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D204),$P192-SUM($F204:BD204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D204),$P192-SUM($F204:BE204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D204),$P192-SUM($F204:BF204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D204),$P192-SUM($F204:BG204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D204),$P192-SUM($F204:BH204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D204),$P192-SUM($F204:BI204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D204),$P192-SUM($F204:BJ204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D204),$P192-SUM($F204:BK204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D204),$P192-SUM($F204:BL204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D204),$P192-SUM($F204:BM204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D204),$P192-SUM($F204:BN204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D204),$P192-SUM($F204:BO204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D204),$P192-SUM($F204:BP204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D204),$P192-SUM($F204:BQ204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D204),$P192-SUM($F204:BR204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D204),$P192-SUM($F204:BS204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D204),$P192-SUM($F204:BT204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D204),$P192-SUM($F204:BU204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D204),$P192-SUM($F204:BV204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D204),$P192-SUM($F204:BW204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D204),$P192-SUM($F204:BX204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D204),$P192-SUM($F204:BY204),$P192/$D192))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D205),$Q192-SUM($F205:Q205),$Q192/$D192))","v":1378.772696002799},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D205),$Q192-SUM($F205:R205),$Q192/$D192))","v":1378.772696002799},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D205),$Q192-SUM($F205:S205),$Q192/$D192))","v":1378.772696002799},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D205),$Q192-SUM($F205:T205),$Q192/$D192))","v":1378.772696002799},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D205),$Q192-SUM($F205:U205),$Q192/$D192))","v":1378.772696002799},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D205),$Q192-SUM($F205:V205),$Q192/$D192))","v":1378.772696002799},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D205),$Q192-SUM($F205:W205),$Q192/$D192))","v":1378.772696002799},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D205),$Q192-SUM($F205:X205),$Q192/$D192))","v":1378.772696002799},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D205),$Q192-SUM($F205:Y205),$Q192/$D192))","v":1378.772696002799},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D205),$Q192-SUM($F205:Z205),$Q192/$D192))","v":1378.772696002799},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D205),$Q192-SUM($F205:AA205),$Q192/$D192))","v":1378.772696002799},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D205),$Q192-SUM($F205:AB205),$Q192/$D192))","v":1378.772696002799},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D205),$Q192-SUM($F205:AC205),$Q192/$D192))","v":1378.772696002799},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D205),$Q192-SUM($F205:AD205),$Q192/$D192))","v":1378.772696002799},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D205),$Q192-SUM($F205:AE205),$Q192/$D192))","v":1378.772696002799},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D205),$Q192-SUM($F205:AF205),$Q192/$D192))","v":3.637978807091713E-12},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D205),$Q192-SUM($F205:AG205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D205),$Q192-SUM($F205:AH205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D205),$Q192-SUM($F205:AI205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D205),$Q192-SUM($F205:AJ205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D205),$Q192-SUM($F205:AK205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D205),$Q192-SUM($F205:AL205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D205),$Q192-SUM($F205:AM205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D205),$Q192-SUM($F205:AN205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D205),$Q192-SUM($F205:AO205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D205),$Q192-SUM($F205:AP205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D205),$Q192-SUM($F205:AQ205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D205),$Q192-SUM($F205:AR205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D205),$Q192-SUM($F205:AS205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D205),$Q192-SUM($F205:AT205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D205),$Q192-SUM($F205:AU205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D205),$Q192-SUM($F205:AV205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D205),$Q192-SUM($F205:AW205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D205),$Q192-SUM($F205:AX205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D205),$Q192-SUM($F205:AY205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D205),$Q192-SUM($F205:AZ205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D205),$Q192-SUM($F205:BA205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D205),$Q192-SUM($F205:BB205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D205),$Q192-SUM($F205:BC205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D205),$Q192-SUM($F205:BD205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D205),$Q192-SUM($F205:BE205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D205),$Q192-SUM($F205:BF205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D205),$Q192-SUM($F205:BG205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D205),$Q192-SUM($F205:BH205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D205),$Q192-SUM($F205:BI205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D205),$Q192-SUM($F205:BJ205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D205),$Q192-SUM($F205:BK205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D205),$Q192-SUM($F205:BL205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D205),$Q192-SUM($F205:BM205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D205),$Q192-SUM($F205:BN205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D205),$Q192-SUM($F205:BO205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D205),$Q192-SUM($F205:BP205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D205),$Q192-SUM($F205:BQ205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D205),$Q192-SUM($F205:BR205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D205),$Q192-SUM($F205:BS205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D205),$Q192-SUM($F205:BT205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D205),$Q192-SUM($F205:BU205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D205),$Q192-SUM($F205:BV205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D205),$Q192-SUM($F205:BW205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D205),$Q192-SUM($F205:BX205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D205),$Q192-SUM($F205:BY205),$Q192/$D192))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D206),$R192-SUM($F206:R206),$R192/$D192))","v":2716.8221714374426},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D206),$R192-SUM($F206:S206),$R192/$D192))","v":2716.8221714374426},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D206),$R192-SUM($F206:T206),$R192/$D192))","v":2716.8221714374426},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D206),$R192-SUM($F206:U206),$R192/$D192))","v":2716.8221714374426},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D206),$R192-SUM($F206:V206),$R192/$D192))","v":2716.8221714374426},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D206),$R192-SUM($F206:W206),$R192/$D192))","v":2716.8221714374426},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D206),$R192-SUM($F206:X206),$R192/$D192))","v":2716.8221714374426},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D206),$R192-SUM($F206:Y206),$R192/$D192))","v":2716.8221714374426},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D206),$R192-SUM($F206:Z206),$R192/$D192))","v":2716.8221714374426},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D206),$R192-SUM($F206:AA206),$R192/$D192))","v":2716.8221714374426},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D206),$R192-SUM($F206:AB206),$R192/$D192))","v":2716.8221714374426},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D206),$R192-SUM($F206:AC206),$R192/$D192))","v":2716.8221714374426},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D206),$R192-SUM($F206:AD206),$R192/$D192))","v":2716.8221714374426},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D206),$R192-SUM($F206:AE206),$R192/$D192))","v":2716.8221714374426},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D206),$R192-SUM($F206:AF206),$R192/$D192))","v":2716.8221714374426},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D206),$R192-SUM($F206:AG206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D206),$R192-SUM($F206:AH206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D206),$R192-SUM($F206:AI206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D206),$R192-SUM($F206:AJ206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D206),$R192-SUM($F206:AK206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D206),$R192-SUM($F206:AL206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D206),$R192-SUM($F206:AM206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D206),$R192-SUM($F206:AN206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D206),$R192-SUM($F206:AO206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D206),$R192-SUM($F206:AP206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D206),$R192-SUM($F206:AQ206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D206),$R192-SUM($F206:AR206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D206),$R192-SUM($F206:AS206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D206),$R192-SUM($F206:AT206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D206),$R192-SUM($F206:AU206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D206),$R192-SUM($F206:AV206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D206),$R192-SUM($F206:AW206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D206),$R192-SUM($F206:AX206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D206),$R192-SUM($F206:AY206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D206),$R192-SUM($F206:AZ206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D206),$R192-SUM($F206:BA206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D206),$R192-SUM($F206:BB206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D206),$R192-SUM($F206:BC206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D206),$R192-SUM($F206:BD206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D206),$R192-SUM($F206:BE206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D206),$R192-SUM($F206:BF206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D206),$R192-SUM($F206:BG206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D206),$R192-SUM($F206:BH206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D206),$R192-SUM($F206:BI206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D206),$R192-SUM($F206:BJ206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D206),$R192-SUM($F206:BK206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D206),$R192-SUM($F206:BL206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D206),$R192-SUM($F206:BM206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D206),$R192-SUM($F206:BN206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D206),$R192-SUM($F206:BO206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D206),$R192-SUM($F206:BP206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D206),$R192-SUM($F206:BQ206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D206),$R192-SUM($F206:BR206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D206),$R192-SUM($F206:BS206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D206),$R192-SUM($F206:BT206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D206),$R192-SUM($F206:BU206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D206),$R192-SUM($F206:BV206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D206),$R192-SUM($F206:BW206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D206),$R192-SUM($F206:BX206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D206),$R192-SUM($F206:BY206),$R192/$D192))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D207),$S192-SUM($F207:S207),$S192/$D192))","v":1970.0446127940334},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D207),$S192-SUM($F207:T207),$S192/$D192))","v":1970.0446127940334},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D207),$S192-SUM($F207:U207),$S192/$D192))","v":1970.0446127940334},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D207),$S192-SUM($F207:V207),$S192/$D192))","v":1970.0446127940334},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D207),$S192-SUM($F207:W207),$S192/$D192))","v":1970.0446127940334},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D207),$S192-SUM($F207:X207),$S192/$D192))","v":1970.0446127940334},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D207),$S192-SUM($F207:Y207),$S192/$D192))","v":1970.0446127940334},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D207),$S192-SUM($F207:Z207),$S192/$D192))","v":1970.0446127940334},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D207),$S192-SUM($F207:AA207),$S192/$D192))","v":1970.0446127940334},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D207),$S192-SUM($F207:AB207),$S192/$D192))","v":1970.0446127940334},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D207),$S192-SUM($F207:AC207),$S192/$D192))","v":1970.0446127940334},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D207),$S192-SUM($F207:AD207),$S192/$D192))","v":1970.0446127940334},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D207),$S192-SUM($F207:AE207),$S192/$D192))","v":1970.0446127940334},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D207),$S192-SUM($F207:AF207),$S192/$D192))","v":1970.0446127940334},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D207),$S192-SUM($F207:AG207),$S192/$D192))","v":1970.0446127940334},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D207),$S192-SUM($F207:AH207),$S192/$D192))","v":-7.2759576141834259E-12},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D207),$S192-SUM($F207:AI207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D207),$S192-SUM($F207:AJ207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D207),$S192-SUM($F207:AK207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D207),$S192-SUM($F207:AL207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D207),$S192-SUM($F207:AM207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D207),$S192-SUM($F207:AN207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D207),$S192-SUM($F207:AO207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D207),$S192-SUM($F207:AP207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D207),$S192-SUM($F207:AQ207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D207),$S192-SUM($F207:AR207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D207),$S192-SUM($F207:AS207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D207),$S192-SUM($F207:AT207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D207),$S192-SUM($F207:AU207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D207),$S192-SUM($F207:AV207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D207),$S192-SUM($F207:AW207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D207),$S192-SUM($F207:AX207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D207),$S192-SUM($F207:AY207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D207),$S192-SUM($F207:AZ207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D207),$S192-SUM($F207:BA207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D207),$S192-SUM($F207:BB207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D207),$S192-SUM($F207:BC207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D207),$S192-SUM($F207:BD207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D207),$S192-SUM($F207:BE207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D207),$S192-SUM($F207:BF207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D207),$S192-SUM($F207:BG207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D207),$S192-SUM($F207:BH207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D207),$S192-SUM($F207:BI207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D207),$S192-SUM($F207:BJ207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D207),$S192-SUM($F207:BK207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D207),$S192-SUM($F207:BL207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D207),$S192-SUM($F207:BM207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D207),$S192-SUM($F207:BN207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D207),$S192-SUM($F207:BO207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D207),$S192-SUM($F207:BP207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D207),$S192-SUM($F207:BQ207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D207),$S192-SUM($F207:BR207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D207),$S192-SUM($F207:BS207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D207),$S192-SUM($F207:BT207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D207),$S192-SUM($F207:BU207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D207),$S192-SUM($F207:BV207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D207),$S192-SUM($F207:BW207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D207),$S192-SUM($F207:BX207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D207),$S192-SUM($F207:BY207),$S192/$D192))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D208),$T192-SUM($F208:T208),$T192/$D192))","v":1497.0389348366336},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D208),$T192-SUM($F208:U208),$T192/$D192))","v":1497.0389348366336},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D208),$T192-SUM($F208:V208),$T192/$D192))","v":1497.0389348366336},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D208),$T192-SUM($F208:W208),$T192/$D192))","v":1497.0389348366336},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D208),$T192-SUM($F208:X208),$T192/$D192))","v":1497.0389348366336},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D208),$T192-SUM($F208:Y208),$T192/$D192))","v":1497.0389348366336},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D208),$T192-SUM($F208:Z208),$T192/$D192))","v":1497.0389348366336},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D208),$T192-SUM($F208:AA208),$T192/$D192))","v":1497.0389348366336},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D208),$T192-SUM($F208:AB208),$T192/$D192))","v":1497.0389348366336},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D208),$T192-SUM($F208:AC208),$T192/$D192))","v":1497.0389348366336},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D208),$T192-SUM($F208:AD208),$T192/$D192))","v":1497.0389348366336},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D208),$T192-SUM($F208:AE208),$T192/$D192))","v":1497.0389348366336},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D208),$T192-SUM($F208:AF208),$T192/$D192))","v":1497.0389348366336},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D208),$T192-SUM($F208:AG208),$T192/$D192))","v":1497.0389348366336},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D208),$T192-SUM($F208:AH208),$T192/$D192))","v":1497.0389348366336},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D208),$T192-SUM($F208:AI208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D208),$T192-SUM($F208:AJ208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D208),$T192-SUM($F208:AK208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D208),$T192-SUM($F208:AL208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D208),$T192-SUM($F208:AM208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D208),$T192-SUM($F208:AN208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D208),$T192-SUM($F208:AO208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D208),$T192-SUM($F208:AP208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D208),$T192-SUM($F208:AQ208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D208),$T192-SUM($F208:AR208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D208),$T192-SUM($F208:AS208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D208),$T192-SUM($F208:AT208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D208),$T192-SUM($F208:AU208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D208),$T192-SUM($F208:AV208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D208),$T192-SUM($F208:AW208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D208),$T192-SUM($F208:AX208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D208),$T192-SUM($F208:AY208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D208),$T192-SUM($F208:AZ208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D208),$T192-SUM($F208:BA208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D208),$T192-SUM($F208:BB208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D208),$T192-SUM($F208:BC208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D208),$T192-SUM($F208:BD208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D208),$T192-SUM($F208:BE208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D208),$T192-SUM($F208:BF208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D208),$T192-SUM($F208:BG208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D208),$T192-SUM($F208:BH208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D208),$T192-SUM($F208:BI208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D208),$T192-SUM($F208:BJ208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D208),$T192-SUM($F208:BK208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D208),$T192-SUM($F208:BL208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D208),$T192-SUM($F208:BM208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D208),$T192-SUM($F208:BN208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D208),$T192-SUM($F208:BO208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D208),$T192-SUM($F208:BP208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D208),$T192-SUM($F208:BQ208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D208),$T192-SUM($F208:BR208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D208),$T192-SUM($F208:BS208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D208),$T192-SUM($F208:BT208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D208),$T192-SUM($F208:BU208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D208),$T192-SUM($F208:BV208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D208),$T192-SUM($F208:BW208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D208),$T192-SUM($F208:BX208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D208),$T192-SUM($F208:BY208),$T192/$D192))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D209),$U192-SUM($F209:U209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D209),$U192-SUM($F209:V209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D209),$U192-SUM($F209:W209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D209),$U192-SUM($F209:X209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D209),$U192-SUM($F209:Y209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D209),$U192-SUM($F209:Z209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D209),$U192-SUM($F209:AA209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D209),$U192-SUM($F209:AB209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D209),$U192-SUM($F209:AC209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D209),$U192-SUM($F209:AD209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D209),$U192-SUM($F209:AE209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D209),$U192-SUM($F209:AF209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D209),$U192-SUM($F209:AG209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D209),$U192-SUM($F209:AH209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D209),$U192-SUM($F209:AI209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D209),$U192-SUM($F209:AJ209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D209),$U192-SUM($F209:AK209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D209),$U192-SUM($F209:AL209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D209),$U192-SUM($F209:AM209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D209),$U192-SUM($F209:AN209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D209),$U192-SUM($F209:AO209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D209),$U192-SUM($F209:AP209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D209),$U192-SUM($F209:AQ209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D209),$U192-SUM($F209:AR209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D209),$U192-SUM($F209:AS209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D209),$U192-SUM($F209:AT209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D209),$U192-SUM($F209:AU209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D209),$U192-SUM($F209:AV209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D209),$U192-SUM($F209:AW209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D209),$U192-SUM($F209:AX209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D209),$U192-SUM($F209:AY209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D209),$U192-SUM($F209:AZ209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D209),$U192-SUM($F209:BA209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D209),$U192-SUM($F209:BB209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D209),$U192-SUM($F209:BC209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D209),$U192-SUM($F209:BD209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D209),$U192-SUM($F209:BE209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D209),$U192-SUM($F209:BF209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D209),$U192-SUM($F209:BG209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D209),$U192-SUM($F209:BH209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D209),$U192-SUM($F209:BI209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D209),$U192-SUM($F209:BJ209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D209),$U192-SUM($F209:BK209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D209),$U192-SUM($F209:BL209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D209),$U192-SUM($F209:BM209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D209),$U192-SUM($F209:BN209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D209),$U192-SUM($F209:BO209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D209),$U192-SUM($F209:BP209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D209),$U192-SUM($F209:BQ209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D209),$U192-SUM($F209:BR209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D209),$U192-SUM($F209:BS209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D209),$U192-SUM($F209:BT209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D209),$U192-SUM($F209:BU209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D209),$U192-SUM($F209:BV209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D209),$U192-SUM($F209:BW209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D209),$U192-SUM($F209:BX209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D209),$U192-SUM($F209:BY209),$U192/$D192))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D210),$V192-SUM($F210:V210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D210),$V192-SUM($F210:W210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D210),$V192-SUM($F210:X210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D210),$V192-SUM($F210:Y210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D210),$V192-SUM($F210:Z210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D210),$V192-SUM($F210:AA210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D210),$V192-SUM($F210:AB210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D210),$V192-SUM($F210:AC210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D210),$V192-SUM($F210:AD210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D210),$V192-SUM($F210:AE210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D210),$V192-SUM($F210:AF210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D210),$V192-SUM($F210:AG210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D210),$V192-SUM($F210:AH210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D210),$V192-SUM($F210:AI210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D210),$V192-SUM($F210:AJ210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D210),$V192-SUM($F210:AK210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D210),$V192-SUM($F210:AL210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D210),$V192-SUM($F210:AM210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D210),$V192-SUM($F210:AN210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D210),$V192-SUM($F210:AO210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D210),$V192-SUM($F210:AP210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D210),$V192-SUM($F210:AQ210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D210),$V192-SUM($F210:AR210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D210),$V192-SUM($F210:AS210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D210),$V192-SUM($F210:AT210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D210),$V192-SUM($F210:AU210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D210),$V192-SUM($F210:AV210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D210),$V192-SUM($F210:AW210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D210),$V192-SUM($F210:AX210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D210),$V192-SUM($F210:AY210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D210),$V192-SUM($F210:AZ210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D210),$V192-SUM($F210:BA210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D210),$V192-SUM($F210:BB210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D210),$V192-SUM($F210:BC210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D210),$V192-SUM($F210:BD210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D210),$V192-SUM($F210:BE210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D210),$V192-SUM($F210:BF210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D210),$V192-SUM($F210:BG210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D210),$V192-SUM($F210:BH210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D210),$V192-SUM($F210:BI210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D210),$V192-SUM($F210:BJ210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D210),$V192-SUM($F210:BK210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D210),$V192-SUM($F210:BL210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D210),$V192-SUM($F210:BM210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D210),$V192-SUM($F210:BN210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D210),$V192-SUM($F210:BO210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D210),$V192-SUM($F210:BP210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D210),$V192-SUM($F210:BQ210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D210),$V192-SUM($F210:BR210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D210),$V192-SUM($F210:BS210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D210),$V192-SUM($F210:BT210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D210),$V192-SUM($F210:BU210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D210),$V192-SUM($F210:BV210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D210),$V192-SUM($F210:BW210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D210),$V192-SUM($F210:BX210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D210),$V192-SUM($F210:BY210),$V192/$D192))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D211),$W192-SUM($F211:W211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D211),$W192-SUM($F211:X211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D211),$W192-SUM($F211:Y211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D211),$W192-SUM($F211:Z211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D211),$W192-SUM($F211:AA211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D211),$W192-SUM($F211:AB211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D211),$W192-SUM($F211:AC211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D211),$W192-SUM($F211:AD211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D211),$W192-SUM($F211:AE211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D211),$W192-SUM($F211:AF211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D211),$W192-SUM($F211:AG211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D211),$W192-SUM($F211:AH211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D211),$W192-SUM($F211:AI211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D211),$W192-SUM($F211:AJ211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D211),$W192-SUM($F211:AK211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D211),$W192-SUM($F211:AL211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D211),$W192-SUM($F211:AM211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D211),$W192-SUM($F211:AN211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D211),$W192-SUM($F211:AO211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D211),$W192-SUM($F211:AP211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D211),$W192-SUM($F211:AQ211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D211),$W192-SUM($F211:AR211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D211),$W192-SUM($F211:AS211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D211),$W192-SUM($F211:AT211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D211),$W192-SUM($F211:AU211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D211),$W192-SUM($F211:AV211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D211),$W192-SUM($F211:AW211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D211),$W192-SUM($F211:AX211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D211),$W192-SUM($F211:AY211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D211),$W192-SUM($F211:AZ211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D211),$W192-SUM($F211:BA211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D211),$W192-SUM($F211:BB211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D211),$W192-SUM($F211:BC211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D211),$W192-SUM($F211:BD211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D211),$W192-SUM($F211:BE211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D211),$W192-SUM($F211:BF211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D211),$W192-SUM($F211:BG211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D211),$W192-SUM($F211:BH211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D211),$W192-SUM($F211:BI211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D211),$W192-SUM($F211:BJ211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D211),$W192-SUM($F211:BK211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D211),$W192-SUM($F211:BL211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D211),$W192-SUM($F211:BM211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D211),$W192-SUM($F211:BN211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D211),$W192-SUM($F211:BO211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D211),$W192-SUM($F211:BP211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D211),$W192-SUM($F211:BQ211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D211),$W192-SUM($F211:BR211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D211),$W192-SUM($F211:BS211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D211),$W192-SUM($F211:BT211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D211),$W192-SUM($F211:BU211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D211),$W192-SUM($F211:BV211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D211),$W192-SUM($F211:BW211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D211),$W192-SUM($F211:BX211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D211),$W192-SUM($F211:BY211),$W192/$D192))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D212),$X192-SUM($F212:X212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D212),$X192-SUM($F212:Y212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D212),$X192-SUM($F212:Z212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D212),$X192-SUM($F212:AA212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D212),$X192-SUM($F212:AB212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D212),$X192-SUM($F212:AC212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D212),$X192-SUM($F212:AD212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D212),$X192-SUM($F212:AE212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D212),$X192-SUM($F212:AF212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D212),$X192-SUM($F212:AG212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D212),$X192-SUM($F212:AH212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D212),$X192-SUM($F212:AI212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D212),$X192-SUM($F212:AJ212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D212),$X192-SUM($F212:AK212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D212),$X192-SUM($F212:AL212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D212),$X192-SUM($F212:AM212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D212),$X192-SUM($F212:AN212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D212),$X192-SUM($F212:AO212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D212),$X192-SUM($F212:AP212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D212),$X192-SUM($F212:AQ212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D212),$X192-SUM($F212:AR212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D212),$X192-SUM($F212:AS212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D212),$X192-SUM($F212:AT212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D212),$X192-SUM($F212:AU212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D212),$X192-SUM($F212:AV212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D212),$X192-SUM($F212:AW212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D212),$X192-SUM($F212:AX212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D212),$X192-SUM($F212:AY212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D212),$X192-SUM($F212:AZ212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D212),$X192-SUM($F212:BA212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D212),$X192-SUM($F212:BB212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D212),$X192-SUM($F212:BC212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D212),$X192-SUM($F212:BD212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D212),$X192-SUM($F212:BE212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D212),$X192-SUM($F212:BF212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D212),$X192-SUM($F212:BG212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D212),$X192-SUM($F212:BH212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D212),$X192-SUM($F212:BI212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D212),$X192-SUM($F212:BJ212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D212),$X192-SUM($F212:BK212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D212),$X192-SUM($F212:BL212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D212),$X192-SUM($F212:BM212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D212),$X192-SUM($F212:BN212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D212),$X192-SUM($F212:BO212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D212),$X192-SUM($F212:BP212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D212),$X192-SUM($F212:BQ212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D212),$X192-SUM($F212:BR212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D212),$X192-SUM($F212:BS212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D212),$X192-SUM($F212:BT212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D212),$X192-SUM($F212:BU212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D212),$X192-SUM($F212:BV212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D212),$X192-SUM($F212:BW212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D212),$X192-SUM($F212:BX212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D212),$X192-SUM($F212:BY212),$X192/$D192))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D213),$Y192-SUM($F213:Y213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D213),$Y192-SUM($F213:Z213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D213),$Y192-SUM($F213:AA213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D213),$Y192-SUM($F213:AB213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D213),$Y192-SUM($F213:AC213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D213),$Y192-SUM($F213:AD213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D213),$Y192-SUM($F213:AE213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D213),$Y192-SUM($F213:AF213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D213),$Y192-SUM($F213:AG213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D213),$Y192-SUM($F213:AH213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D213),$Y192-SUM($F213:AI213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D213),$Y192-SUM($F213:AJ213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D213),$Y192-SUM($F213:AK213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D213),$Y192-SUM($F213:AL213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D213),$Y192-SUM($F213:AM213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D213),$Y192-SUM($F213:AN213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D213),$Y192-SUM($F213:AO213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D213),$Y192-SUM($F213:AP213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D213),$Y192-SUM($F213:AQ213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D213),$Y192-SUM($F213:AR213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D213),$Y192-SUM($F213:AS213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D213),$Y192-SUM($F213:AT213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D213),$Y192-SUM($F213:AU213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D213),$Y192-SUM($F213:AV213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D213),$Y192-SUM($F213:AW213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D213),$Y192-SUM($F213:AX213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D213),$Y192-SUM($F213:AY213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D213),$Y192-SUM($F213:AZ213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D213),$Y192-SUM($F213:BA213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D213),$Y192-SUM($F213:BB213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D213),$Y192-SUM($F213:BC213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D213),$Y192-SUM($F213:BD213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D213),$Y192-SUM($F213:BE213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D213),$Y192-SUM($F213:BF213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D213),$Y192-SUM($F213:BG213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D213),$Y192-SUM($F213:BH213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D213),$Y192-SUM($F213:BI213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D213),$Y192-SUM($F213:BJ213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D213),$Y192-SUM($F213:BK213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D213),$Y192-SUM($F213:BL213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D213),$Y192-SUM($F213:BM213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D213),$Y192-SUM($F213:BN213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D213),$Y192-SUM($F213:BO213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D213),$Y192-SUM($F213:BP213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D213),$Y192-SUM($F213:BQ213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D213),$Y192-SUM($F213:BR213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D213),$Y192-SUM($F213:BS213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D213),$Y192-SUM($F213:BT213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D213),$Y192-SUM($F213:BU213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D213),$Y192-SUM($F213:BV213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D213),$Y192-SUM($F213:BW213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D213),$Y192-SUM($F213:BX213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D213),$Y192-SUM($F213:BY213),$Y192/$D192))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D214),$Z192-SUM($F214:Z214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D214),$Z192-SUM($F214:AA214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D214),$Z192-SUM($F214:AB214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D214),$Z192-SUM($F214:AC214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D214),$Z192-SUM($F214:AD214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D214),$Z192-SUM($F214:AE214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D214),$Z192-SUM($F214:AF214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D214),$Z192-SUM($F214:AG214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D214),$Z192-SUM($F214:AH214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D214),$Z192-SUM($F214:AI214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D214),$Z192-SUM($F214:AJ214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D214),$Z192-SUM($F214:AK214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D214),$Z192-SUM($F214:AL214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D214),$Z192-SUM($F214:AM214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D214),$Z192-SUM($F214:AN214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D214),$Z192-SUM($F214:AO214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D214),$Z192-SUM($F214:AP214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D214),$Z192-SUM($F214:AQ214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D214),$Z192-SUM($F214:AR214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D214),$Z192-SUM($F214:AS214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D214),$Z192-SUM($F214:AT214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D214),$Z192-SUM($F214:AU214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D214),$Z192-SUM($F214:AV214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D214),$Z192-SUM($F214:AW214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D214),$Z192-SUM($F214:AX214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D214),$Z192-SUM($F214:AY214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D214),$Z192-SUM($F214:AZ214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D214),$Z192-SUM($F214:BA214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D214),$Z192-SUM($F214:BB214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D214),$Z192-SUM($F214:BC214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D214),$Z192-SUM($F214:BD214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D214),$Z192-SUM($F214:BE214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D214),$Z192-SUM($F214:BF214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D214),$Z192-SUM($F214:BG214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D214),$Z192-SUM($F214:BH214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D214),$Z192-SUM($F214:BI214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D214),$Z192-SUM($F214:BJ214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D214),$Z192-SUM($F214:BK214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D214),$Z192-SUM($F214:BL214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D214),$Z192-SUM($F214:BM214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D214),$Z192-SUM($F214:BN214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D214),$Z192-SUM($F214:BO214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D214),$Z192-SUM($F214:BP214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D214),$Z192-SUM($F214:BQ214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D214),$Z192-SUM($F214:BR214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D214),$Z192-SUM($F214:BS214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D214),$Z192-SUM($F214:BT214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D214),$Z192-SUM($F214:BU214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D214),$Z192-SUM($F214:BV214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D214),$Z192-SUM($F214:BW214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D214),$Z192-SUM($F214:BX214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D214),$Z192-SUM($F214:BY214),$Z192/$D192))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D215),$AA192-SUM($F215:AA215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D215),$AA192-SUM($F215:AB215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D215),$AA192-SUM($F215:AC215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D215),$AA192-SUM($F215:AD215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D215),$AA192-SUM($F215:AE215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D215),$AA192-SUM($F215:AF215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D215),$AA192-SUM($F215:AG215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D215),$AA192-SUM($F215:AH215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D215),$AA192-SUM($F215:AI215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D215),$AA192-SUM($F215:AJ215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D215),$AA192-SUM($F215:AK215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D215),$AA192-SUM($F215:AL215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D215),$AA192-SUM($F215:AM215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D215),$AA192-SUM($F215:AN215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D215),$AA192-SUM($F215:AO215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D215),$AA192-SUM($F215:AP215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D215),$AA192-SUM($F215:AQ215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D215),$AA192-SUM($F215:AR215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D215),$AA192-SUM($F215:AS215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D215),$AA192-SUM($F215:AT215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D215),$AA192-SUM($F215:AU215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D215),$AA192-SUM($F215:AV215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D215),$AA192-SUM($F215:AW215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D215),$AA192-SUM($F215:AX215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D215),$AA192-SUM($F215:AY215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D215),$AA192-SUM($F215:AZ215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D215),$AA192-SUM($F215:BA215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D215),$AA192-SUM($F215:BB215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D215),$AA192-SUM($F215:BC215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D215),$AA192-SUM($F215:BD215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D215),$AA192-SUM($F215:BE215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D215),$AA192-SUM($F215:BF215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D215),$AA192-SUM($F215:BG215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D215),$AA192-SUM($F215:BH215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D215),$AA192-SUM($F215:BI215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D215),$AA192-SUM($F215:BJ215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D215),$AA192-SUM($F215:BK215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D215),$AA192-SUM($F215:BL215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D215),$AA192-SUM($F215:BM215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D215),$AA192-SUM($F215:BN215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D215),$AA192-SUM($F215:BO215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D215),$AA192-SUM($F215:BP215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D215),$AA192-SUM($F215:BQ215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D215),$AA192-SUM($F215:BR215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D215),$AA192-SUM($F215:BS215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D215),$AA192-SUM($F215:BT215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D215),$AA192-SUM($F215:BU215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D215),$AA192-SUM($F215:BV215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D215),$AA192-SUM($F215:BW215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D215),$AA192-SUM($F215:BX215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D215),$AA192-SUM($F215:BY215),$AA192/$D192))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D216),$AB192-SUM($F216:AB216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D216),$AB192-SUM($F216:AC216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D216),$AB192-SUM($F216:AD216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D216),$AB192-SUM($F216:AE216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D216),$AB192-SUM($F216:AF216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D216),$AB192-SUM($F216:AG216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D216),$AB192-SUM($F216:AH216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D216),$AB192-SUM($F216:AI216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D216),$AB192-SUM($F216:AJ216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D216),$AB192-SUM($F216:AK216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D216),$AB192-SUM($F216:AL216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D216),$AB192-SUM($F216:AM216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D216),$AB192-SUM($F216:AN216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D216),$AB192-SUM($F216:AO216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D216),$AB192-SUM($F216:AP216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D216),$AB192-SUM($F216:AQ216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D216),$AB192-SUM($F216:AR216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D216),$AB192-SUM($F216:AS216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D216),$AB192-SUM($F216:AT216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D216),$AB192-SUM($F216:AU216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D216),$AB192-SUM($F216:AV216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D216),$AB192-SUM($F216:AW216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D216),$AB192-SUM($F216:AX216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D216),$AB192-SUM($F216:AY216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D216),$AB192-SUM($F216:AZ216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D216),$AB192-SUM($F216:BA216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D216),$AB192-SUM($F216:BB216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D216),$AB192-SUM($F216:BC216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D216),$AB192-SUM($F216:BD216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D216),$AB192-SUM($F216:BE216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D216),$AB192-SUM($F216:BF216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D216),$AB192-SUM($F216:BG216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D216),$AB192-SUM($F216:BH216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D216),$AB192-SUM($F216:BI216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D216),$AB192-SUM($F216:BJ216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D216),$AB192-SUM($F216:BK216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D216),$AB192-SUM($F216:BL216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D216),$AB192-SUM($F216:BM216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D216),$AB192-SUM($F216:BN216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D216),$AB192-SUM($F216:BO216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D216),$AB192-SUM($F216:BP216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D216),$AB192-SUM($F216:BQ216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D216),$AB192-SUM($F216:BR216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D216),$AB192-SUM($F216:BS216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D216),$AB192-SUM($F216:BT216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D216),$AB192-SUM($F216:BU216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D216),$AB192-SUM($F216:BV216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D216),$AB192-SUM($F216:BW216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D216),$AB192-SUM($F216:BX216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D216),$AB192-SUM($F216:BY216),$AB192/$D192))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D217),$AC192-SUM($F217:AC217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D217),$AC192-SUM($F217:AD217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D217),$AC192-SUM($F217:AE217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D217),$AC192-SUM($F217:AF217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D217),$AC192-SUM($F217:AG217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D217),$AC192-SUM($F217:AH217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D217),$AC192-SUM($F217:AI217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D217),$AC192-SUM($F217:AJ217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D217),$AC192-SUM($F217:AK217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D217),$AC192-SUM($F217:AL217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D217),$AC192-SUM($F217:AM217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D217),$AC192-SUM($F217:AN217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D217),$AC192-SUM($F217:AO217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D217),$AC192-SUM($F217:AP217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D217),$AC192-SUM($F217:AQ217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D217),$AC192-SUM($F217:AR217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D217),$AC192-SUM($F217:AS217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D217),$AC192-SUM($F217:AT217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D217),$AC192-SUM($F217:AU217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D217),$AC192-SUM($F217:AV217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D217),$AC192-SUM($F217:AW217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D217),$AC192-SUM($F217:AX217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D217),$AC192-SUM($F217:AY217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D217),$AC192-SUM($F217:AZ217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D217),$AC192-SUM($F217:BA217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D217),$AC192-SUM($F217:BB217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D217),$AC192-SUM($F217:BC217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D217),$AC192-SUM($F217:BD217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D217),$AC192-SUM($F217:BE217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D217),$AC192-SUM($F217:BF217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D217),$AC192-SUM($F217:BG217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D217),$AC192-SUM($F217:BH217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D217),$AC192-SUM($F217:BI217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D217),$AC192-SUM($F217:BJ217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D217),$AC192-SUM($F217:BK217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D217),$AC192-SUM($F217:BL217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D217),$AC192-SUM($F217:BM217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D217),$AC192-SUM($F217:BN217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D217),$AC192-SUM($F217:BO217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D217),$AC192-SUM($F217:BP217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D217),$AC192-SUM($F217:BQ217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D217),$AC192-SUM($F217:BR217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D217),$AC192-SUM($F217:BS217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D217),$AC192-SUM($F217:BT217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D217),$AC192-SUM($F217:BU217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D217),$AC192-SUM($F217:BV217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D217),$AC192-SUM($F217:BW217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D217),$AC192-SUM($F217:BX217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D217),$AC192-SUM($F217:BY217),$AC192/$D192))","v":0}]
[null,null,null,25]
[null,{"$f":"A40","v":"Secondary"},null,null,null,{"$f":"SUM(F193:F218)","v":0},75.24120980131778,602.36935241455899,1072.4476032761024,1874.6627118303861,2819.1763409966329,6595.8693711823416,{"$f":"SUM(M193:M218)","v":7167.9547979075051},7391.7381513495575,8147.5471292028751,9019.8997373231286,9980.1561221611355,11358.928818163935,14075.750989601378,16045.795602395412,17542.834537232047,17392.352117629413,16386.016572640496,15524.206446061002,14104.902792464958,12485.736571037105,10946.965166049698,10374.879739324539,10151.096385882487,9395.2874080291713,8522.934799908915,7562.6784150709082,6183.9057190681133,3467.083547630667,1497.0389348366264,0,0,{"$f":"SUM(AL193:AL218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B248","v":"Switchgear"},{"$f":"VLOOKUP(C221,$A$124:$D$140,4,FALSE)","v":45},{"$f":"VLOOKUP(C221,$A$124:$D$140,3,FALSE)","v":45},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C221,$A$61:$A$77,0),FALSE))","v":2158.7387102996267},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C221,$A$61:$A$77,0),FALSE))","v":2477.5953496192146},{"$f":"IF(H$124=\"\",0,HLOOKUP(H$2,$F$124:$BZ$141,MATCH($C221,$A$61:$A$77,0),FALSE))","v":24971.276204517031},14279.180621441816,58964.233087812456,58740.536061080726,7460.9725855347142,30065.583787894531,55281.762559062183,36300.114583236922,32113.511617191318,29669.163196000187,38764.306847870925,43562.148037815183,50935.640327027708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BC$124=\"\",0,HLOOKUP(BC$2,$F$124:$BZ$141,MATCH($C221,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT$124=\"\",0,HLOOKUP(BT$2,$F$124:$BZ$141,MATCH($C221,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E221=\"n/a\",\"n/a\",IF(G$3>($E221+$D223),$F221-SUM($F223:F223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(H$3>($E221+$D223),$F221-SUM($F223:G223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(I$3>($E221+$D223),$F221-SUM($F223:H223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(J$3>($E221+$D223),$F221-SUM($F223:I223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(K$3>($E221+$D223),$F221-SUM($F223:J223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(L$3>($E221+$D223),$F221-SUM($F223:K223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(M$3>($E221+$D223),$F221-SUM($F223:L223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(N$3>($E221+$D223),$F221-SUM($F223:M223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(O$3>($E221+$D223),$F221-SUM($F223:N223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(P$3>($E221+$D223),$F221-SUM($F223:O223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Q$3>($E221+$D223),$F221-SUM($F223:P223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(R$3>($E221+$D223),$F221-SUM($F223:Q223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(S$3>($E221+$D223),$F221-SUM($F223:R223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(T$3>($E221+$D223),$F221-SUM($F223:S223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(U$3>($E221+$D223),$F221-SUM($F223:T223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(V$3>($E221+$D223),$F221-SUM($F223:U223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(W$3>($E221+$D223),$F221-SUM($F223:V223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(X$3>($E221+$D223),$F221-SUM($F223:W223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Y$3>($E221+$D223),$F221-SUM($F223:X223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Z$3>($E221+$D223),$F221-SUM($F223:Y223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AA$3>($E221+$D223),$F221-SUM($F223:Z223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AB$3>($E221+$D223),$F221-SUM($F223:AA223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AC$3>($E221+$D223),$F221-SUM($F223:AB223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AD$3>($E221+$D223),$F221-SUM($F223:AC223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AE$3>($E221+$D223),$F221-SUM($F223:AD223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AF$3>($E221+$D223),$F221-SUM($F223:AE223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AG$3>($E221+$D223),$F221-SUM($F223:AF223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AH$3>($E221+$D223),$F221-SUM($F223:AG223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AI$3>($E221+$D223),$F221-SUM($F223:AH223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AJ$3>($E221+$D223),$F221-SUM($F223:AI223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AK$3>($E221+$D223),$F221-SUM($F223:AJ223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AL$3>($E221+$D223),$F221-SUM($F223:AK223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AM$3>($E221+$D223),$F221-SUM($F223:AL223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AN$3>($E221+$D223),$F221-SUM($F223:AM223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AO$3>($E221+$D223),$F221-SUM($F223:AN223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AP$3>($E221+$D223),$F221-SUM($F223:AO223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AQ$3>($E221+$D223),$F221-SUM($F223:AP223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AR$3>($E221+$D223),$F221-SUM($F223:AQ223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AS$3>($E221+$D223),$F221-SUM($F223:AR223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AT$3>($E221+$D223),$F221-SUM($F223:AS223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AU$3>($E221+$D223),$F221-SUM($F223:AT223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AV$3>($E221+$D223),$F221-SUM($F223:AU223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AW$3>($E221+$D223),$F221-SUM($F223:AV223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AX$3>($E221+$D223),$F221-SUM($F223:AW223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AY$3>($E221+$D223),$F221-SUM($F223:AX223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AZ$3>($E221+$D223),$F221-SUM($F223:AY223),$F221/$E221))","v":-1.8189894035458565E-12},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BA$3>($E221+$D223),$F221-SUM($F223:AZ223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BB$3>($E221+$D223),$F221-SUM($F223:BA223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BC$3>($E221+$D223),$F221-SUM($F223:BB223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BD$3>($E221+$D223),$F221-SUM($F223:BC223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BE$3>($E221+$D223),$F221-SUM($F223:BD223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BF$3>($E221+$D223),$F221-SUM($F223:BE223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BG$3>($E221+$D223),$F221-SUM($F223:BF223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BH$3>($E221+$D223),$F221-SUM($F223:BG223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BI$3>($E221+$D223),$F221-SUM($F223:BH223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BJ$3>($E221+$D223),$F221-SUM($F223:BI223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BK$3>($E221+$D223),$F221-SUM($F223:BJ223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BL$3>($E221+$D223),$F221-SUM($F223:BK223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BM$3>($E221+$D223),$F221-SUM($F223:BL223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BN$3>($E221+$D223),$F221-SUM($F223:BM223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BO$3>($E221+$D223),$F221-SUM($F223:BN223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BP$3>($E221+$D223),$F221-SUM($F223:BO223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BQ$3>($E221+$D223),$F221-SUM($F223:BP223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BR$3>($E221+$D223),$F221-SUM($F223:BQ223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BS$3>($E221+$D223),$F221-SUM($F223:BR223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BT$3>($E221+$D223),$F221-SUM($F223:BS223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BU$3>($E221+$D223),$F221-SUM($F223:BT223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BV$3>($E221+$D223),$F221-SUM($F223:BU223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BW$3>($E221+$D223),$F221-SUM($F223:BV223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BX$3>($E221+$D223),$F221-SUM($F223:BW223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BY$3>($E221+$D223),$F221-SUM($F223:BX223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BZ$3>($E221+$D223),$F221-SUM($F223:BY223),$F221/$E221))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E221=\"n/a\",\"n/a\",IF(H$3>($E221+$D224),$G221-SUM($F224:G224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(I$3>($E221+$D224),$G221-SUM($F224:H224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(J$3>($E221+$D224),$G221-SUM($F224:I224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(K$3>($E221+$D224),$G221-SUM($F224:J224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(L$3>($E221+$D224),$G221-SUM($F224:K224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(M$3>($E221+$D224),$G221-SUM($F224:L224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(N$3>($E221+$D224),$G221-SUM($F224:M224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(O$3>($E221+$D224),$G221-SUM($F224:N224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(P$3>($E221+$D224),$G221-SUM($F224:O224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Q$3>($E221+$D224),$G221-SUM($F224:P224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(R$3>($E221+$D224),$G221-SUM($F224:Q224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(S$3>($E221+$D224),$G221-SUM($F224:R224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(T$3>($E221+$D224),$G221-SUM($F224:S224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(U$3>($E221+$D224),$G221-SUM($F224:T224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(V$3>($E221+$D224),$G221-SUM($F224:U224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(W$3>($E221+$D224),$G221-SUM($F224:V224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(X$3>($E221+$D224),$G221-SUM($F224:W224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Y$3>($E221+$D224),$G221-SUM($F224:X224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Z$3>($E221+$D224),$G221-SUM($F224:Y224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AA$3>($E221+$D224),$G221-SUM($F224:Z224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AB$3>($E221+$D224),$G221-SUM($F224:AA224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AC$3>($E221+$D224),$G221-SUM($F224:AB224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AD$3>($E221+$D224),$G221-SUM($F224:AC224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AE$3>($E221+$D224),$G221-SUM($F224:AD224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AF$3>($E221+$D224),$G221-SUM($F224:AE224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AG$3>($E221+$D224),$G221-SUM($F224:AF224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AH$3>($E221+$D224),$G221-SUM($F224:AG224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AI$3>($E221+$D224),$G221-SUM($F224:AH224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AJ$3>($E221+$D224),$G221-SUM($F224:AI224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AK$3>($E221+$D224),$G221-SUM($F224:AJ224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AL$3>($E221+$D224),$G221-SUM($F224:AK224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AM$3>($E221+$D224),$G221-SUM($F224:AL224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AN$3>($E221+$D224),$G221-SUM($F224:AM224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AO$3>($E221+$D224),$G221-SUM($F224:AN224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AP$3>($E221+$D224),$G221-SUM($F224:AO224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AQ$3>($E221+$D224),$G221-SUM($F224:AP224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AR$3>($E221+$D224),$G221-SUM($F224:AQ224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AS$3>($E221+$D224),$G221-SUM($F224:AR224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AT$3>($E221+$D224),$G221-SUM($F224:AS224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AU$3>($E221+$D224),$G221-SUM($F224:AT224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AV$3>($E221+$D224),$G221-SUM($F224:AU224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AW$3>($E221+$D224),$G221-SUM($F224:AV224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AX$3>($E221+$D224),$G221-SUM($F224:AW224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AY$3>($E221+$D224),$G221-SUM($F224:AX224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AZ$3>($E221+$D224),$G221-SUM($F224:AY224),$G221/$E221))","v":55.057674435982548},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BA$3>($E221+$D224),$G221-SUM($F224:AZ224),$G221/$E221))","v":1.3642420526593924E-12},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BB$3>($E221+$D224),$G221-SUM($F224:BA224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BC$3>($E221+$D224),$G221-SUM($F224:BB224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BD$3>($E221+$D224),$G221-SUM($F224:BC224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BE$3>($E221+$D224),$G221-SUM($F224:BD224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BF$3>($E221+$D224),$G221-SUM($F224:BE224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BG$3>($E221+$D224),$G221-SUM($F224:BF224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BH$3>($E221+$D224),$G221-SUM($F224:BG224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BI$3>($E221+$D224),$G221-SUM($F224:BH224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BJ$3>($E221+$D224),$G221-SUM($F224:BI224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BK$3>($E221+$D224),$G221-SUM($F224:BJ224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BL$3>($E221+$D224),$G221-SUM($F224:BK224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BM$3>($E221+$D224),$G221-SUM($F224:BL224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BN$3>($E221+$D224),$G221-SUM($F224:BM224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BO$3>($E221+$D224),$G221-SUM($F224:BN224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BP$3>($E221+$D224),$G221-SUM($F224:BO224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BQ$3>($E221+$D224),$G221-SUM($F224:BP224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BR$3>($E221+$D224),$G221-SUM($F224:BQ224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BS$3>($E221+$D224),$G221-SUM($F224:BR224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BT$3>($E221+$D224),$G221-SUM($F224:BS224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BU$3>($E221+$D224),$G221-SUM($F224:BT224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BV$3>($E221+$D224),$G221-SUM($F224:BU224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BW$3>($E221+$D224),$G221-SUM($F224:BV224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BX$3>($E221+$D224),$G221-SUM($F224:BW224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BY$3>($E221+$D224),$G221-SUM($F224:BX224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BZ$3>($E221+$D224),$G221-SUM($F224:BY224),$G221/$E221))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E221=\"n/a\",\"n/a\",IF(I$3>($E221+$D225),$H221-SUM($F225:H225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(J$3>($E221+$D225),$H221-SUM($F225:I225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(K$3>($E221+$D225),$H221-SUM($F225:J225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(L$3>($E221+$D225),$H221-SUM($F225:K225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(M$3>($E221+$D225),$H221-SUM($F225:L225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(N$3>($E221+$D225),$H221-SUM($F225:M225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(O$3>($E221+$D225),$H221-SUM($F225:N225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(P$3>($E221+$D225),$H221-SUM($F225:O225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Q$3>($E221+$D225),$H221-SUM($F225:P225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(R$3>($E221+$D225),$H221-SUM($F225:Q225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(S$3>($E221+$D225),$H221-SUM($F225:R225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(T$3>($E221+$D225),$H221-SUM($F225:S225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(U$3>($E221+$D225),$H221-SUM($F225:T225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(V$3>($E221+$D225),$H221-SUM($F225:U225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(W$3>($E221+$D225),$H221-SUM($F225:V225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(X$3>($E221+$D225),$H221-SUM($F225:W225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Y$3>($E221+$D225),$H221-SUM($F225:X225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Z$3>($E221+$D225),$H221-SUM($F225:Y225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AA$3>($E221+$D225),$H221-SUM($F225:Z225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AB$3>($E221+$D225),$H221-SUM($F225:AA225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AC$3>($E221+$D225),$H221-SUM($F225:AB225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AD$3>($E221+$D225),$H221-SUM($F225:AC225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AE$3>($E221+$D225),$H221-SUM($F225:AD225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AF$3>($E221+$D225),$H221-SUM($F225:AE225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AG$3>($E221+$D225),$H221-SUM($F225:AF225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AH$3>($E221+$D225),$H221-SUM($F225:AG225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AI$3>($E221+$D225),$H221-SUM($F225:AH225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AJ$3>($E221+$D225),$H221-SUM($F225:AI225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AK$3>($E221+$D225),$H221-SUM($F225:AJ225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AL$3>($E221+$D225),$H221-SUM($F225:AK225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AM$3>($E221+$D225),$H221-SUM($F225:AL225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AN$3>($E221+$D225),$H221-SUM($F225:AM225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AO$3>($E221+$D225),$H221-SUM($F225:AN225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AP$3>($E221+$D225),$H221-SUM($F225:AO225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AQ$3>($E221+$D225),$H221-SUM($F225:AP225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AR$3>($E221+$D225),$H221-SUM($F225:AQ225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AS$3>($E221+$D225),$H221-SUM($F225:AR225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AT$3>($E221+$D225),$H221-SUM($F225:AS225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AU$3>($E221+$D225),$H221-SUM($F225:AT225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AV$3>($E221+$D225),$H221-SUM($F225:AU225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AW$3>($E221+$D225),$H221-SUM($F225:AV225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AX$3>($E221+$D225),$H221-SUM($F225:AW225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AY$3>($E221+$D225),$H221-SUM($F225:AX225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AZ$3>($E221+$D225),$H221-SUM($F225:AY225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BA$3>($E221+$D225),$H221-SUM($F225:AZ225),$H221/$E221))","v":554.91724898926736},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BB$3>($E221+$D225),$H221-SUM($F225:BA225),$H221/$E221))","v":1.0913936421275139E-11},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BC$3>($E221+$D225),$H221-SUM($F225:BB225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BD$3>($E221+$D225),$H221-SUM($F225:BC225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BE$3>($E221+$D225),$H221-SUM($F225:BD225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BF$3>($E221+$D225),$H221-SUM($F225:BE225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BG$3>($E221+$D225),$H221-SUM($F225:BF225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BH$3>($E221+$D225),$H221-SUM($F225:BG225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BI$3>($E221+$D225),$H221-SUM($F225:BH225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BJ$3>($E221+$D225),$H221-SUM($F225:BI225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BK$3>($E221+$D225),$H221-SUM($F225:BJ225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BL$3>($E221+$D225),$H221-SUM($F225:BK225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BM$3>($E221+$D225),$H221-SUM($F225:BL225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BN$3>($E221+$D225),$H221-SUM($F225:BM225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BO$3>($E221+$D225),$H221-SUM($F225:BN225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BP$3>($E221+$D225),$H221-SUM($F225:BO225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BQ$3>($E221+$D225),$H221-SUM($F225:BP225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BR$3>($E221+$D225),$H221-SUM($F225:BQ225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BS$3>($E221+$D225),$H221-SUM($F225:BR225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BT$3>($E221+$D225),$H221-SUM($F225:BS225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BU$3>($E221+$D225),$H221-SUM($F225:BT225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BV$3>($E221+$D225),$H221-SUM($F225:BU225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BW$3>($E221+$D225),$H221-SUM($F225:BV225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BX$3>($E221+$D225),$H221-SUM($F225:BW225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BY$3>($E221+$D225),$H221-SUM($F225:BX225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BZ$3>($E221+$D225),$H221-SUM($F225:BY225),$H221/$E221))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E221=\"n/a\",\"n/a\",IF(J$3>($E221+$D226),$I221-SUM($F226:I226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(K$3>($E221+$D226),$I221-SUM($F226:J226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(L$3>($E221+$D226),$I221-SUM($F226:K226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(M$3>($E221+$D226),$I221-SUM($F226:L226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(N$3>($E221+$D226),$I221-SUM($F226:M226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(O$3>($E221+$D226),$I221-SUM($F226:N226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(P$3>($E221+$D226),$I221-SUM($F226:O226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Q$3>($E221+$D226),$I221-SUM($F226:P226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(R$3>($E221+$D226),$I221-SUM($F226:Q226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(S$3>($E221+$D226),$I221-SUM($F226:R226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(T$3>($E221+$D226),$I221-SUM($F226:S226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(U$3>($E221+$D226),$I221-SUM($F226:T226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(V$3>($E221+$D226),$I221-SUM($F226:U226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(W$3>($E221+$D226),$I221-SUM($F226:V226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(X$3>($E221+$D226),$I221-SUM($F226:W226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Y$3>($E221+$D226),$I221-SUM($F226:X226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Z$3>($E221+$D226),$I221-SUM($F226:Y226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AA$3>($E221+$D226),$I221-SUM($F226:Z226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AB$3>($E221+$D226),$I221-SUM($F226:AA226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AC$3>($E221+$D226),$I221-SUM($F226:AB226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AD$3>($E221+$D226),$I221-SUM($F226:AC226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AE$3>($E221+$D226),$I221-SUM($F226:AD226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AF$3>($E221+$D226),$I221-SUM($F226:AE226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AG$3>($E221+$D226),$I221-SUM($F226:AF226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AH$3>($E221+$D226),$I221-SUM($F226:AG226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AI$3>($E221+$D226),$I221-SUM($F226:AH226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AJ$3>($E221+$D226),$I221-SUM($F226:AI226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AK$3>($E221+$D226),$I221-SUM($F226:AJ226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AL$3>($E221+$D226),$I221-SUM($F226:AK226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AM$3>($E221+$D226),$I221-SUM($F226:AL226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AN$3>($E221+$D226),$I221-SUM($F226:AM226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AO$3>($E221+$D226),$I221-SUM($F226:AN226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AP$3>($E221+$D226),$I221-SUM($F226:AO226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AQ$3>($E221+$D226),$I221-SUM($F226:AP226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AR$3>($E221+$D226),$I221-SUM($F226:AQ226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AS$3>($E221+$D226),$I221-SUM($F226:AR226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AT$3>($E221+$D226),$I221-SUM($F226:AS226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AU$3>($E221+$D226),$I221-SUM($F226:AT226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AV$3>($E221+$D226),$I221-SUM($F226:AU226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AW$3>($E221+$D226),$I221-SUM($F226:AV226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AX$3>($E221+$D226),$I221-SUM($F226:AW226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AY$3>($E221+$D226),$I221-SUM($F226:AX226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AZ$3>($E221+$D226),$I221-SUM($F226:AY226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BA$3>($E221+$D226),$I221-SUM($F226:AZ226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BB$3>($E221+$D226),$I221-SUM($F226:BA226),$I221/$E221))","v":317.31512492092924},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BC$3>($E221+$D226),$I221-SUM($F226:BB226),$I221/$E221))","v":-7.2759576141834259E-12},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BD$3>($E221+$D226),$I221-SUM($F226:BC226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BE$3>($E221+$D226),$I221-SUM($F226:BD226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BF$3>($E221+$D226),$I221-SUM($F226:BE226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BG$3>($E221+$D226),$I221-SUM($F226:BF226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BH$3>($E221+$D226),$I221-SUM($F226:BG226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BI$3>($E221+$D226),$I221-SUM($F226:BH226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BJ$3>($E221+$D226),$I221-SUM($F226:BI226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BK$3>($E221+$D226),$I221-SUM($F226:BJ226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BL$3>($E221+$D226),$I221-SUM($F226:BK226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BM$3>($E221+$D226),$I221-SUM($F226:BL226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BN$3>($E221+$D226),$I221-SUM($F226:BM226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BO$3>($E221+$D226),$I221-SUM($F226:BN226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BP$3>($E221+$D226),$I221-SUM($F226:BO226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BQ$3>($E221+$D226),$I221-SUM($F226:BP226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BR$3>($E221+$D226),$I221-SUM($F226:BQ226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BS$3>($E221+$D226),$I221-SUM($F226:BR226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BT$3>($E221+$D226),$I221-SUM($F226:BS226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BU$3>($E221+$D226),$I221-SUM($F226:BT226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BV$3>($E221+$D226),$I221-SUM($F226:BU226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BW$3>($E221+$D226),$I221-SUM($F226:BV226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BX$3>($E221+$D226),$I221-SUM($F226:BW226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BY$3>($E221+$D226),$I221-SUM($F226:BX226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BZ$3>($E221+$D226),$I221-SUM($F226:BY226),$I221/$E221))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E221=\"n/a\",\"n/a\",IF(K$3>($E221+$D227),$J221-SUM($F227:J227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(L$3>($E221+$D227),$J221-SUM($F227:K227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(M$3>($E221+$D227),$J221-SUM($F227:L227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(N$3>($E221+$D227),$J221-SUM($F227:M227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(O$3>($E221+$D227),$J221-SUM($F227:N227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(P$3>($E221+$D227),$J221-SUM($F227:O227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Q$3>($E221+$D227),$J221-SUM($F227:P227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(R$3>($E221+$D227),$J221-SUM($F227:Q227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(S$3>($E221+$D227),$J221-SUM($F227:R227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(T$3>($E221+$D227),$J221-SUM($F227:S227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(U$3>($E221+$D227),$J221-SUM($F227:T227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(V$3>($E221+$D227),$J221-SUM($F227:U227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(W$3>($E221+$D227),$J221-SUM($F227:V227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(X$3>($E221+$D227),$J221-SUM($F227:W227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Y$3>($E221+$D227),$J221-SUM($F227:X227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Z$3>($E221+$D227),$J221-SUM($F227:Y227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AA$3>($E221+$D227),$J221-SUM($F227:Z227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AB$3>($E221+$D227),$J221-SUM($F227:AA227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AC$3>($E221+$D227),$J221-SUM($F227:AB227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AD$3>($E221+$D227),$J221-SUM($F227:AC227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AE$3>($E221+$D227),$J221-SUM($F227:AD227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AF$3>($E221+$D227),$J221-SUM($F227:AE227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AG$3>($E221+$D227),$J221-SUM($F227:AF227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AH$3>($E221+$D227),$J221-SUM($F227:AG227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AI$3>($E221+$D227),$J221-SUM($F227:AH227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AJ$3>($E221+$D227),$J221-SUM($F227:AI227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AK$3>($E221+$D227),$J221-SUM($F227:AJ227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AL$3>($E221+$D227),$J221-SUM($F227:AK227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AM$3>($E221+$D227),$J221-SUM($F227:AL227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AN$3>($E221+$D227),$J221-SUM($F227:AM227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AO$3>($E221+$D227),$J221-SUM($F227:AN227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AP$3>($E221+$D227),$J221-SUM($F227:AO227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AQ$3>($E221+$D227),$J221-SUM($F227:AP227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AR$3>($E221+$D227),$J221-SUM($F227:AQ227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AS$3>($E221+$D227),$J221-SUM($F227:AR227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AT$3>($E221+$D227),$J221-SUM($F227:AS227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AU$3>($E221+$D227),$J221-SUM($F227:AT227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AV$3>($E221+$D227),$J221-SUM($F227:AU227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AW$3>($E221+$D227),$J221-SUM($F227:AV227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AX$3>($E221+$D227),$J221-SUM($F227:AW227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AY$3>($E221+$D227),$J221-SUM($F227:AX227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AZ$3>($E221+$D227),$J221-SUM($F227:AY227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BA$3>($E221+$D227),$J221-SUM($F227:AZ227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BB$3>($E221+$D227),$J221-SUM($F227:BA227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BC$3>($E221+$D227),$J221-SUM($F227:BB227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BD$3>($E221+$D227),$J221-SUM($F227:BC227),$J221/$E221))","v":5.0931703299283981E-11},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BE$3>($E221+$D227),$J221-SUM($F227:BD227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BF$3>($E221+$D227),$J221-SUM($F227:BE227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BG$3>($E221+$D227),$J221-SUM($F227:BF227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BH$3>($E221+$D227),$J221-SUM($F227:BG227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BI$3>($E221+$D227),$J221-SUM($F227:BH227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BJ$3>($E221+$D227),$J221-SUM($F227:BI227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BK$3>($E221+$D227),$J221-SUM($F227:BJ227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BL$3>($E221+$D227),$J221-SUM($F227:BK227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BM$3>($E221+$D227),$J221-SUM($F227:BL227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BN$3>($E221+$D227),$J221-SUM($F227:BM227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BO$3>($E221+$D227),$J221-SUM($F227:BN227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BP$3>($E221+$D227),$J221-SUM($F227:BO227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BQ$3>($E221+$D227),$J221-SUM($F227:BP227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BR$3>($E221+$D227),$J221-SUM($F227:BQ227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BS$3>($E221+$D227),$J221-SUM($F227:BR227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BT$3>($E221+$D227),$J221-SUM($F227:BS227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BU$3>($E221+$D227),$J221-SUM($F227:BT227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BV$3>($E221+$D227),$J221-SUM($F227:BU227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BW$3>($E221+$D227),$J221-SUM($F227:BV227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BX$3>($E221+$D227),$J221-SUM($F227:BW227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BY$3>($E221+$D227),$J221-SUM($F227:BX227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BZ$3>($E221+$D227),$J221-SUM($F227:BY227),$J221/$E221))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(L$3>($D221+$D228),$K221-SUM($F228:K228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(M$3>($D221+$D228),$K221-SUM($F228:L228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(N$3>($D221+$D228),$K221-SUM($F228:M228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(O$3>($D221+$D228),$K221-SUM($F228:N228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(P$3>($D221+$D228),$K221-SUM($F228:O228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Q$3>($D221+$D228),$K221-SUM($F228:P228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(R$3>($D221+$D228),$K221-SUM($F228:Q228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(S$3>($D221+$D228),$K221-SUM($F228:R228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(T$3>($D221+$D228),$K221-SUM($F228:S228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D228),$K221-SUM($F228:T228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D228),$K221-SUM($F228:U228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D228),$K221-SUM($F228:V228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D228),$K221-SUM($F228:W228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D228),$K221-SUM($F228:X228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D228),$K221-SUM($F228:Y228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D228),$K221-SUM($F228:Z228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D228),$K221-SUM($F228:AA228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D228),$K221-SUM($F228:AB228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D228),$K221-SUM($F228:AC228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D228),$K221-SUM($F228:AD228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D228),$K221-SUM($F228:AE228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D228),$K221-SUM($F228:AF228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D228),$K221-SUM($F228:AG228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D228),$K221-SUM($F228:AH228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D228),$K221-SUM($F228:AI228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D228),$K221-SUM($F228:AJ228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D228),$K221-SUM($F228:AK228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D228),$K221-SUM($F228:AL228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D228),$K221-SUM($F228:AM228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D228),$K221-SUM($F228:AN228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D228),$K221-SUM($F228:AO228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D228),$K221-SUM($F228:AP228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D228),$K221-SUM($F228:AQ228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D228),$K221-SUM($F228:AR228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D228),$K221-SUM($F228:AS228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D228),$K221-SUM($F228:AT228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D228),$K221-SUM($F228:AU228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D228),$K221-SUM($F228:AV228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D228),$K221-SUM($F228:AW228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D228),$K221-SUM($F228:AX228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D228),$K221-SUM($F228:AY228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D228),$K221-SUM($F228:AZ228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D228),$K221-SUM($F228:BA228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D228),$K221-SUM($F228:BB228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D228),$K221-SUM($F228:BC228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D228),$K221-SUM($F228:BD228),$K221/$D221))","v":2.9103830456733704E-11},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D228),$K221-SUM($F228:BE228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D228),$K221-SUM($F228:BF228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D228),$K221-SUM($F228:BG228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D228),$K221-SUM($F228:BH228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D228),$K221-SUM($F228:BI228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D228),$K221-SUM($F228:BJ228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D228),$K221-SUM($F228:BK228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D228),$K221-SUM($F228:BL228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D228),$K221-SUM($F228:BM228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D228),$K221-SUM($F228:BN228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D228),$K221-SUM($F228:BO228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D228),$K221-SUM($F228:BP228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D228),$K221-SUM($F228:BQ228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D228),$K221-SUM($F228:BR228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D228),$K221-SUM($F228:BS228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D228),$K221-SUM($F228:BT228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D228),$K221-SUM($F228:BU228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D228),$K221-SUM($F228:BV228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D228),$K221-SUM($F228:BW228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D228),$K221-SUM($F228:BX228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D228),$K221-SUM($F228:BY228),$K221/$D221))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(M$3>($D221+$D229),$L221-SUM($F229:L229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(N$3>($D221+$D229),$L221-SUM($F229:M229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(O$3>($D221+$D229),$L221-SUM($F229:N229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(P$3>($D221+$D229),$L221-SUM($F229:O229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Q$3>($D221+$D229),$L221-SUM($F229:P229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(R$3>($D221+$D229),$L221-SUM($F229:Q229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(S$3>($D221+$D229),$L221-SUM($F229:R229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(T$3>($D221+$D229),$L221-SUM($F229:S229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D229),$L221-SUM($F229:T229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D229),$L221-SUM($F229:U229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D229),$L221-SUM($F229:V229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D229),$L221-SUM($F229:W229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D229),$L221-SUM($F229:X229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D229),$L221-SUM($F229:Y229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D229),$L221-SUM($F229:Z229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D229),$L221-SUM($F229:AA229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D229),$L221-SUM($F229:AB229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D229),$L221-SUM($F229:AC229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D229),$L221-SUM($F229:AD229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D229),$L221-SUM($F229:AE229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D229),$L221-SUM($F229:AF229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D229),$L221-SUM($F229:AG229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D229),$L221-SUM($F229:AH229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D229),$L221-SUM($F229:AI229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D229),$L221-SUM($F229:AJ229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D229),$L221-SUM($F229:AK229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D229),$L221-SUM($F229:AL229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D229),$L221-SUM($F229:AM229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D229),$L221-SUM($F229:AN229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D229),$L221-SUM($F229:AO229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D229),$L221-SUM($F229:AP229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D229),$L221-SUM($F229:AQ229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D229),$L221-SUM($F229:AR229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D229),$L221-SUM($F229:AS229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D229),$L221-SUM($F229:AT229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D229),$L221-SUM($F229:AU229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D229),$L221-SUM($F229:AV229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D229),$L221-SUM($F229:AW229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D229),$L221-SUM($F229:AX229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D229),$L221-SUM($F229:AY229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D229),$L221-SUM($F229:AZ229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D229),$L221-SUM($F229:BA229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D229),$L221-SUM($F229:BB229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D229),$L221-SUM($F229:BC229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D229),$L221-SUM($F229:BD229),$L221/$D221))","v":165.79939078966032},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D229),$L221-SUM($F229:BE229),$L221/$D221))","v":-7.2759576141834259E-12},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D229),$L221-SUM($F229:BF229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D229),$L221-SUM($F229:BG229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D229),$L221-SUM($F229:BH229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D229),$L221-SUM($F229:BI229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D229),$L221-SUM($F229:BJ229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D229),$L221-SUM($F229:BK229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D229),$L221-SUM($F229:BL229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D229),$L221-SUM($F229:BM229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D229),$L221-SUM($F229:BN229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D229),$L221-SUM($F229:BO229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D229),$L221-SUM($F229:BP229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D229),$L221-SUM($F229:BQ229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D229),$L221-SUM($F229:BR229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D229),$L221-SUM($F229:BS229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D229),$L221-SUM($F229:BT229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D229),$L221-SUM($F229:BU229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D229),$L221-SUM($F229:BV229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D229),$L221-SUM($F229:BW229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D229),$L221-SUM($F229:BX229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D229),$L221-SUM($F229:BY229),$L221/$D221))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(N$3>($D221+$D230),$M221-SUM($F230:M230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(O$3>($D221+$D230),$M221-SUM($F230:N230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(P$3>($D221+$D230),$M221-SUM($F230:O230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Q$3>($D221+$D230),$M221-SUM($F230:P230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(R$3>($D221+$D230),$M221-SUM($F230:Q230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(S$3>($D221+$D230),$M221-SUM($F230:R230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(T$3>($D221+$D230),$M221-SUM($F230:S230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D230),$M221-SUM($F230:T230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D230),$M221-SUM($F230:U230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D230),$M221-SUM($F230:V230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D230),$M221-SUM($F230:W230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D230),$M221-SUM($F230:X230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D230),$M221-SUM($F230:Y230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D230),$M221-SUM($F230:Z230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D230),$M221-SUM($F230:AA230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D230),$M221-SUM($F230:AB230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D230),$M221-SUM($F230:AC230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D230),$M221-SUM($F230:AD230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D230),$M221-SUM($F230:AE230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D230),$M221-SUM($F230:AF230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D230),$M221-SUM($F230:AG230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D230),$M221-SUM($F230:AH230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D230),$M221-SUM($F230:AI230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D230),$M221-SUM($F230:AJ230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D230),$M221-SUM($F230:AK230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D230),$M221-SUM($F230:AL230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D230),$M221-SUM($F230:AM230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D230),$M221-SUM($F230:AN230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D230),$M221-SUM($F230:AO230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D230),$M221-SUM($F230:AP230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D230),$M221-SUM($F230:AQ230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D230),$M221-SUM($F230:AR230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D230),$M221-SUM($F230:AS230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D230),$M221-SUM($F230:AT230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D230),$M221-SUM($F230:AU230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D230),$M221-SUM($F230:AV230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D230),$M221-SUM($F230:AW230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D230),$M221-SUM($F230:AX230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D230),$M221-SUM($F230:AY230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D230),$M221-SUM($F230:AZ230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D230),$M221-SUM($F230:BA230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D230),$M221-SUM($F230:BB230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D230),$M221-SUM($F230:BC230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D230),$M221-SUM($F230:BD230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D230),$M221-SUM($F230:BE230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D230),$M221-SUM($F230:BF230),$M221/$D221))","v":1.8189894035458565E-11},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D230),$M221-SUM($F230:BG230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D230),$M221-SUM($F230:BH230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D230),$M221-SUM($F230:BI230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D230),$M221-SUM($F230:BJ230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D230),$M221-SUM($F230:BK230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D230),$M221-SUM($F230:BL230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D230),$M221-SUM($F230:BM230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D230),$M221-SUM($F230:BN230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D230),$M221-SUM($F230:BO230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D230),$M221-SUM($F230:BP230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D230),$M221-SUM($F230:BQ230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D230),$M221-SUM($F230:BR230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D230),$M221-SUM($F230:BS230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D230),$M221-SUM($F230:BT230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D230),$M221-SUM($F230:BU230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D230),$M221-SUM($F230:BV230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D230),$M221-SUM($F230:BW230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D230),$M221-SUM($F230:BX230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D230),$M221-SUM($F230:BY230),$M221/$D221))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(O$3>($D221+$D231),$N221-SUM($F231:N231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(P$3>($D221+$D231),$N221-SUM($F231:O231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Q$3>($D221+$D231),$N221-SUM($F231:P231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(R$3>($D221+$D231),$N221-SUM($F231:Q231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(S$3>($D221+$D231),$N221-SUM($F231:R231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(T$3>($D221+$D231),$N221-SUM($F231:S231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D231),$N221-SUM($F231:T231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D231),$N221-SUM($F231:U231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D231),$N221-SUM($F231:V231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D231),$N221-SUM($F231:W231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D231),$N221-SUM($F231:X231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D231),$N221-SUM($F231:Y231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D231),$N221-SUM($F231:Z231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D231),$N221-SUM($F231:AA231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D231),$N221-SUM($F231:AB231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D231),$N221-SUM($F231:AC231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D231),$N221-SUM($F231:AD231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D231),$N221-SUM($F231:AE231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D231),$N221-SUM($F231:AF231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D231),$N221-SUM($F231:AG231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D231),$N221-SUM($F231:AH231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D231),$N221-SUM($F231:AI231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D231),$N221-SUM($F231:AJ231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D231),$N221-SUM($F231:AK231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D231),$N221-SUM($F231:AL231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D231),$N221-SUM($F231:AM231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D231),$N221-SUM($F231:AN231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D231),$N221-SUM($F231:AO231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D231),$N221-SUM($F231:AP231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D231),$N221-SUM($F231:AQ231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D231),$N221-SUM($F231:AR231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D231),$N221-SUM($F231:AS231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D231),$N221-SUM($F231:AT231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D231),$N221-SUM($F231:AU231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D231),$N221-SUM($F231:AV231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D231),$N221-SUM($F231:AW231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D231),$N221-SUM($F231:AX231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D231),$N221-SUM($F231:AY231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D231),$N221-SUM($F231:AZ231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D231),$N221-SUM($F231:BA231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D231),$N221-SUM($F231:BB231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D231),$N221-SUM($F231:BC231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D231),$N221-SUM($F231:BD231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D231),$N221-SUM($F231:BE231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D231),$N221-SUM($F231:BF231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D231),$N221-SUM($F231:BG231),$N221/$D221))","v":4.3655745685100555E-11},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D231),$N221-SUM($F231:BH231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D231),$N221-SUM($F231:BI231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D231),$N221-SUM($F231:BJ231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D231),$N221-SUM($F231:BK231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D231),$N221-SUM($F231:BL231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D231),$N221-SUM($F231:BM231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D231),$N221-SUM($F231:BN231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D231),$N221-SUM($F231:BO231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D231),$N221-SUM($F231:BP231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D231),$N221-SUM($F231:BQ231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D231),$N221-SUM($F231:BR231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D231),$N221-SUM($F231:BS231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D231),$N221-SUM($F231:BT231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D231),$N221-SUM($F231:BU231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D231),$N221-SUM($F231:BV231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D231),$N221-SUM($F231:BW231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D231),$N221-SUM($F231:BX231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D231),$N221-SUM($F231:BY231),$N221/$D221))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(P$3>($D221+$D232),$O221-SUM($F232:O232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Q$3>($D221+$D232),$O221-SUM($F232:P232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(R$3>($D221+$D232),$O221-SUM($F232:Q232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(S$3>($D221+$D232),$O221-SUM($F232:R232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(T$3>($D221+$D232),$O221-SUM($F232:S232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D232),$O221-SUM($F232:T232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D232),$O221-SUM($F232:U232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D232),$O221-SUM($F232:V232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D232),$O221-SUM($F232:W232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D232),$O221-SUM($F232:X232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D232),$O221-SUM($F232:Y232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D232),$O221-SUM($F232:Z232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D232),$O221-SUM($F232:AA232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D232),$O221-SUM($F232:AB232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D232),$O221-SUM($F232:AC232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D232),$O221-SUM($F232:AD232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D232),$O221-SUM($F232:AE232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D232),$O221-SUM($F232:AF232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D232),$O221-SUM($F232:AG232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D232),$O221-SUM($F232:AH232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D232),$O221-SUM($F232:AI232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D232),$O221-SUM($F232:AJ232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D232),$O221-SUM($F232:AK232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D232),$O221-SUM($F232:AL232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D232),$O221-SUM($F232:AM232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D232),$O221-SUM($F232:AN232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D232),$O221-SUM($F232:AO232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D232),$O221-SUM($F232:AP232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D232),$O221-SUM($F232:AQ232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D232),$O221-SUM($F232:AR232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D232),$O221-SUM($F232:AS232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D232),$O221-SUM($F232:AT232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D232),$O221-SUM($F232:AU232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D232),$O221-SUM($F232:AV232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D232),$O221-SUM($F232:AW232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D232),$O221-SUM($F232:AX232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D232),$O221-SUM($F232:AY232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D232),$O221-SUM($F232:AZ232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D232),$O221-SUM($F232:BA232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D232),$O221-SUM($F232:BB232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D232),$O221-SUM($F232:BC232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D232),$O221-SUM($F232:BD232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D232),$O221-SUM($F232:BE232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D232),$O221-SUM($F232:BF232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D232),$O221-SUM($F232:BG232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D232),$O221-SUM($F232:BH232),$O221/$D221))","v":1.4551915228366852E-11},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D232),$O221-SUM($F232:BI232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D232),$O221-SUM($F232:BJ232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D232),$O221-SUM($F232:BK232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D232),$O221-SUM($F232:BL232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D232),$O221-SUM($F232:BM232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D232),$O221-SUM($F232:BN232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D232),$O221-SUM($F232:BO232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D232),$O221-SUM($F232:BP232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D232),$O221-SUM($F232:BQ232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D232),$O221-SUM($F232:BR232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D232),$O221-SUM($F232:BS232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D232),$O221-SUM($F232:BT232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D232),$O221-SUM($F232:BU232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D232),$O221-SUM($F232:BV232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D232),$O221-SUM($F232:BW232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D232),$O221-SUM($F232:BX232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D232),$O221-SUM($F232:BY232),$O221/$D221))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Q$3>($D221+$D233),$P221-SUM($F233:P233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(R$3>($D221+$D233),$P221-SUM($F233:Q233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(S$3>($D221+$D233),$P221-SUM($F233:R233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(T$3>($D221+$D233),$P221-SUM($F233:S233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D233),$P221-SUM($F233:T233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D233),$P221-SUM($F233:U233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D233),$P221-SUM($F233:V233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D233),$P221-SUM($F233:W233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D233),$P221-SUM($F233:X233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D233),$P221-SUM($F233:Y233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D233),$P221-SUM($F233:Z233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D233),$P221-SUM($F233:AA233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D233),$P221-SUM($F233:AB233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D233),$P221-SUM($F233:AC233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D233),$P221-SUM($F233:AD233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D233),$P221-SUM($F233:AE233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D233),$P221-SUM($F233:AF233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D233),$P221-SUM($F233:AG233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D233),$P221-SUM($F233:AH233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D233),$P221-SUM($F233:AI233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D233),$P221-SUM($F233:AJ233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D233),$P221-SUM($F233:AK233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D233),$P221-SUM($F233:AL233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D233),$P221-SUM($F233:AM233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D233),$P221-SUM($F233:AN233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D233),$P221-SUM($F233:AO233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D233),$P221-SUM($F233:AP233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D233),$P221-SUM($F233:AQ233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D233),$P221-SUM($F233:AR233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D233),$P221-SUM($F233:AS233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D233),$P221-SUM($F233:AT233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D233),$P221-SUM($F233:AU233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D233),$P221-SUM($F233:AV233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D233),$P221-SUM($F233:AW233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D233),$P221-SUM($F233:AX233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D233),$P221-SUM($F233:AY233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D233),$P221-SUM($F233:AZ233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D233),$P221-SUM($F233:BA233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D233),$P221-SUM($F233:BB233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D233),$P221-SUM($F233:BC233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D233),$P221-SUM($F233:BD233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D233),$P221-SUM($F233:BE233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D233),$P221-SUM($F233:BF233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D233),$P221-SUM($F233:BG233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D233),$P221-SUM($F233:BH233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D233),$P221-SUM($F233:BI233),$P221/$D221))","v":-3.637978807091713E-12},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D233),$P221-SUM($F233:BJ233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D233),$P221-SUM($F233:BK233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D233),$P221-SUM($F233:BL233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D233),$P221-SUM($F233:BM233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D233),$P221-SUM($F233:BN233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D233),$P221-SUM($F233:BO233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D233),$P221-SUM($F233:BP233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D233),$P221-SUM($F233:BQ233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D233),$P221-SUM($F233:BR233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D233),$P221-SUM($F233:BS233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D233),$P221-SUM($F233:BT233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D233),$P221-SUM($F233:BU233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D233),$P221-SUM($F233:BV233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D233),$P221-SUM($F233:BW233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D233),$P221-SUM($F233:BX233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D233),$P221-SUM($F233:BY233),$P221/$D221))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(R$3>($D221+$D234),$Q221-SUM($F234:Q234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(S$3>($D221+$D234),$Q221-SUM($F234:R234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(T$3>($D221+$D234),$Q221-SUM($F234:S234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D234),$Q221-SUM($F234:T234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D234),$Q221-SUM($F234:U234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D234),$Q221-SUM($F234:V234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D234),$Q221-SUM($F234:W234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D234),$Q221-SUM($F234:X234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D234),$Q221-SUM($F234:Y234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D234),$Q221-SUM($F234:Z234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D234),$Q221-SUM($F234:AA234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D234),$Q221-SUM($F234:AB234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D234),$Q221-SUM($F234:AC234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D234),$Q221-SUM($F234:AD234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D234),$Q221-SUM($F234:AE234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D234),$Q221-SUM($F234:AF234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D234),$Q221-SUM($F234:AG234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D234),$Q221-SUM($F234:AH234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D234),$Q221-SUM($F234:AI234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D234),$Q221-SUM($F234:AJ234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D234),$Q221-SUM($F234:AK234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D234),$Q221-SUM($F234:AL234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D234),$Q221-SUM($F234:AM234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D234),$Q221-SUM($F234:AN234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D234),$Q221-SUM($F234:AO234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D234),$Q221-SUM($F234:AP234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D234),$Q221-SUM($F234:AQ234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D234),$Q221-SUM($F234:AR234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D234),$Q221-SUM($F234:AS234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D234),$Q221-SUM($F234:AT234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D234),$Q221-SUM($F234:AU234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D234),$Q221-SUM($F234:AV234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D234),$Q221-SUM($F234:AW234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D234),$Q221-SUM($F234:AX234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D234),$Q221-SUM($F234:AY234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D234),$Q221-SUM($F234:AZ234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D234),$Q221-SUM($F234:BA234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D234),$Q221-SUM($F234:BB234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D234),$Q221-SUM($F234:BC234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D234),$Q221-SUM($F234:BD234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D234),$Q221-SUM($F234:BE234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D234),$Q221-SUM($F234:BF234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D234),$Q221-SUM($F234:BG234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D234),$Q221-SUM($F234:BH234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D234),$Q221-SUM($F234:BI234),$Q221/$D221))","v":659.31473768889305},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D234),$Q221-SUM($F234:BJ234),$Q221/$D221))","v":1.8189894035458565E-11},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D234),$Q221-SUM($F234:BK234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D234),$Q221-SUM($F234:BL234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D234),$Q221-SUM($F234:BM234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D234),$Q221-SUM($F234:BN234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D234),$Q221-SUM($F234:BO234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D234),$Q221-SUM($F234:BP234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D234),$Q221-SUM($F234:BQ234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D234),$Q221-SUM($F234:BR234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D234),$Q221-SUM($F234:BS234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D234),$Q221-SUM($F234:BT234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D234),$Q221-SUM($F234:BU234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D234),$Q221-SUM($F234:BV234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D234),$Q221-SUM($F234:BW234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D234),$Q221-SUM($F234:BX234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D234),$Q221-SUM($F234:BY234),$Q221/$D221))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(S$3>($D221+$D235),$R221-SUM($F235:R235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(T$3>($D221+$D235),$R221-SUM($F235:S235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D235),$R221-SUM($F235:T235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D235),$R221-SUM($F235:U235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D235),$R221-SUM($F235:V235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D235),$R221-SUM($F235:W235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D235),$R221-SUM($F235:X235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D235),$R221-SUM($F235:Y235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D235),$R221-SUM($F235:Z235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D235),$R221-SUM($F235:AA235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D235),$R221-SUM($F235:AB235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D235),$R221-SUM($F235:AC235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D235),$R221-SUM($F235:AD235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D235),$R221-SUM($F235:AE235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D235),$R221-SUM($F235:AF235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D235),$R221-SUM($F235:AG235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D235),$R221-SUM($F235:AH235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D235),$R221-SUM($F235:AI235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D235),$R221-SUM($F235:AJ235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D235),$R221-SUM($F235:AK235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D235),$R221-SUM($F235:AL235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D235),$R221-SUM($F235:AM235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D235),$R221-SUM($F235:AN235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D235),$R221-SUM($F235:AO235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D235),$R221-SUM($F235:AP235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D235),$R221-SUM($F235:AQ235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D235),$R221-SUM($F235:AR235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D235),$R221-SUM($F235:AS235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D235),$R221-SUM($F235:AT235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D235),$R221-SUM($F235:AU235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D235),$R221-SUM($F235:AV235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D235),$R221-SUM($F235:AW235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D235),$R221-SUM($F235:AX235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D235),$R221-SUM($F235:AY235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D235),$R221-SUM($F235:AZ235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D235),$R221-SUM($F235:BA235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D235),$R221-SUM($F235:BB235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D235),$R221-SUM($F235:BC235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D235),$R221-SUM($F235:BD235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D235),$R221-SUM($F235:BE235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D235),$R221-SUM($F235:BF235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D235),$R221-SUM($F235:BG235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D235),$R221-SUM($F235:BH235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D235),$R221-SUM($F235:BI235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D235),$R221-SUM($F235:BJ235),$R221/$D221))","v":861.42904106379831},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D235),$R221-SUM($F235:BK235),$R221/$D221))","v":-7.2759576141834259E-12},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D235),$R221-SUM($F235:BL235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D235),$R221-SUM($F235:BM235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D235),$R221-SUM($F235:BN235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D235),$R221-SUM($F235:BO235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D235),$R221-SUM($F235:BP235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D235),$R221-SUM($F235:BQ235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D235),$R221-SUM($F235:BR235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D235),$R221-SUM($F235:BS235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D235),$R221-SUM($F235:BT235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D235),$R221-SUM($F235:BU235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D235),$R221-SUM($F235:BV235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D235),$R221-SUM($F235:BW235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D235),$R221-SUM($F235:BX235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D235),$R221-SUM($F235:BY235),$R221/$D221))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(T$3>($D221+$D236),$S221-SUM($F236:S236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D236),$S221-SUM($F236:T236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D236),$S221-SUM($F236:U236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D236),$S221-SUM($F236:V236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D236),$S221-SUM($F236:W236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D236),$S221-SUM($F236:X236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D236),$S221-SUM($F236:Y236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D236),$S221-SUM($F236:Z236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D236),$S221-SUM($F236:AA236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D236),$S221-SUM($F236:AB236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D236),$S221-SUM($F236:AC236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D236),$S221-SUM($F236:AD236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D236),$S221-SUM($F236:AE236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D236),$S221-SUM($F236:AF236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D236),$S221-SUM($F236:AG236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D236),$S221-SUM($F236:AH236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D236),$S221-SUM($F236:AI236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D236),$S221-SUM($F236:AJ236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D236),$S221-SUM($F236:AK236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D236),$S221-SUM($F236:AL236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D236),$S221-SUM($F236:AM236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D236),$S221-SUM($F236:AN236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D236),$S221-SUM($F236:AO236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D236),$S221-SUM($F236:AP236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D236),$S221-SUM($F236:AQ236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D236),$S221-SUM($F236:AR236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D236),$S221-SUM($F236:AS236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D236),$S221-SUM($F236:AT236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D236),$S221-SUM($F236:AU236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D236),$S221-SUM($F236:AV236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D236),$S221-SUM($F236:AW236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D236),$S221-SUM($F236:AX236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D236),$S221-SUM($F236:AY236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D236),$S221-SUM($F236:AZ236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D236),$S221-SUM($F236:BA236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D236),$S221-SUM($F236:BB236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D236),$S221-SUM($F236:BC236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D236),$S221-SUM($F236:BD236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D236),$S221-SUM($F236:BE236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D236),$S221-SUM($F236:BF236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D236),$S221-SUM($F236:BG236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D236),$S221-SUM($F236:BH236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D236),$S221-SUM($F236:BI236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D236),$S221-SUM($F236:BJ236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D236),$S221-SUM($F236:BK236),$S221/$D221))","v":968.04773417367073},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D236),$S221-SUM($F236:BL236),$S221/$D221))","v":2.9103830456733704E-11},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D236),$S221-SUM($F236:BM236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D236),$S221-SUM($F236:BN236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D236),$S221-SUM($F236:BO236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D236),$S221-SUM($F236:BP236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D236),$S221-SUM($F236:BQ236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D236),$S221-SUM($F236:BR236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D236),$S221-SUM($F236:BS236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D236),$S221-SUM($F236:BT236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D236),$S221-SUM($F236:BU236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D236),$S221-SUM($F236:BV236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D236),$S221-SUM($F236:BW236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D236),$S221-SUM($F236:BX236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D236),$S221-SUM($F236:BY236),$S221/$D221))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D237),$T221-SUM($F237:T237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D237),$T221-SUM($F237:U237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D237),$T221-SUM($F237:V237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D237),$T221-SUM($F237:W237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D237),$T221-SUM($F237:X237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D237),$T221-SUM($F237:Y237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D237),$T221-SUM($F237:Z237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D237),$T221-SUM($F237:AA237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D237),$T221-SUM($F237:AB237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D237),$T221-SUM($F237:AC237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D237),$T221-SUM($F237:AD237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D237),$T221-SUM($F237:AE237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D237),$T221-SUM($F237:AF237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D237),$T221-SUM($F237:AG237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D237),$T221-SUM($F237:AH237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D237),$T221-SUM($F237:AI237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D237),$T221-SUM($F237:AJ237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D237),$T221-SUM($F237:AK237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D237),$T221-SUM($F237:AL237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D237),$T221-SUM($F237:AM237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D237),$T221-SUM($F237:AN237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D237),$T221-SUM($F237:AO237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D237),$T221-SUM($F237:AP237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D237),$T221-SUM($F237:AQ237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D237),$T221-SUM($F237:AR237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D237),$T221-SUM($F237:AS237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D237),$T221-SUM($F237:AT237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D237),$T221-SUM($F237:AU237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D237),$T221-SUM($F237:AV237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D237),$T221-SUM($F237:AW237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D237),$T221-SUM($F237:AX237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D237),$T221-SUM($F237:AY237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D237),$T221-SUM($F237:AZ237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D237),$T221-SUM($F237:BA237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D237),$T221-SUM($F237:BB237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D237),$T221-SUM($F237:BC237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D237),$T221-SUM($F237:BD237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D237),$T221-SUM($F237:BE237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D237),$T221-SUM($F237:BF237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D237),$T221-SUM($F237:BG237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D237),$T221-SUM($F237:BH237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D237),$T221-SUM($F237:BI237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D237),$T221-SUM($F237:BJ237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D237),$T221-SUM($F237:BK237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D237),$T221-SUM($F237:BL237),$T221/$D221))","v":1131.9031183783934},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D237),$T221-SUM($F237:BM237),$T221/$D221))","v":-7.2759576141834259E-12},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D237),$T221-SUM($F237:BN237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D237),$T221-SUM($F237:BO237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D237),$T221-SUM($F237:BP237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D237),$T221-SUM($F237:BQ237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D237),$T221-SUM($F237:BR237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D237),$T221-SUM($F237:BS237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D237),$T221-SUM($F237:BT237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D237),$T221-SUM($F237:BU237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D237),$T221-SUM($F237:BV237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D237),$T221-SUM($F237:BW237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D237),$T221-SUM($F237:BX237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D237),$T221-SUM($F237:BY237),$T221/$D221))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D238),$U221-SUM($F238:U238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D238),$U221-SUM($F238:V238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D238),$U221-SUM($F238:W238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D238),$U221-SUM($F238:X238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D238),$U221-SUM($F238:Y238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D238),$U221-SUM($F238:Z238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D238),$U221-SUM($F238:AA238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D238),$U221-SUM($F238:AB238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D238),$U221-SUM($F238:AC238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D238),$U221-SUM($F238:AD238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D238),$U221-SUM($F238:AE238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D238),$U221-SUM($F238:AF238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D238),$U221-SUM($F238:AG238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D238),$U221-SUM($F238:AH238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D238),$U221-SUM($F238:AI238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D238),$U221-SUM($F238:AJ238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D238),$U221-SUM($F238:AK238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D238),$U221-SUM($F238:AL238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D238),$U221-SUM($F238:AM238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D238),$U221-SUM($F238:AN238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D238),$U221-SUM($F238:AO238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D238),$U221-SUM($F238:AP238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D238),$U221-SUM($F238:AQ238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D238),$U221-SUM($F238:AR238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D238),$U221-SUM($F238:AS238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D238),$U221-SUM($F238:AT238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D238),$U221-SUM($F238:AU238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D238),$U221-SUM($F238:AV238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D238),$U221-SUM($F238:AW238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D238),$U221-SUM($F238:AX238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D238),$U221-SUM($F238:AY238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D238),$U221-SUM($F238:AZ238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D238),$U221-SUM($F238:BA238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D238),$U221-SUM($F238:BB238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D238),$U221-SUM($F238:BC238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D238),$U221-SUM($F238:BD238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D238),$U221-SUM($F238:BE238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D238),$U221-SUM($F238:BF238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D238),$U221-SUM($F238:BG238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D238),$U221-SUM($F238:BH238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D238),$U221-SUM($F238:BI238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D238),$U221-SUM($F238:BJ238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D238),$U221-SUM($F238:BK238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D238),$U221-SUM($F238:BL238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D238),$U221-SUM($F238:BM238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D238),$U221-SUM($F238:BN238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D238),$U221-SUM($F238:BO238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D238),$U221-SUM($F238:BP238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D238),$U221-SUM($F238:BQ238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D238),$U221-SUM($F238:BR238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D238),$U221-SUM($F238:BS238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D238),$U221-SUM($F238:BT238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D238),$U221-SUM($F238:BU238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D238),$U221-SUM($F238:BV238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D238),$U221-SUM($F238:BW238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D238),$U221-SUM($F238:BX238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D238),$U221-SUM($F238:BY238),$U221/$D221))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D239),$V221-SUM($F239:V239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D239),$V221-SUM($F239:W239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D239),$V221-SUM($F239:X239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D239),$V221-SUM($F239:Y239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D239),$V221-SUM($F239:Z239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D239),$V221-SUM($F239:AA239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D239),$V221-SUM($F239:AB239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D239),$V221-SUM($F239:AC239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D239),$V221-SUM($F239:AD239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D239),$V221-SUM($F239:AE239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D239),$V221-SUM($F239:AF239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D239),$V221-SUM($F239:AG239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D239),$V221-SUM($F239:AH239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D239),$V221-SUM($F239:AI239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D239),$V221-SUM($F239:AJ239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D239),$V221-SUM($F239:AK239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D239),$V221-SUM($F239:AL239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D239),$V221-SUM($F239:AM239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D239),$V221-SUM($F239:AN239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D239),$V221-SUM($F239:AO239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D239),$V221-SUM($F239:AP239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D239),$V221-SUM($F239:AQ239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D239),$V221-SUM($F239:AR239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D239),$V221-SUM($F239:AS239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D239),$V221-SUM($F239:AT239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D239),$V221-SUM($F239:AU239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D239),$V221-SUM($F239:AV239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D239),$V221-SUM($F239:AW239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D239),$V221-SUM($F239:AX239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D239),$V221-SUM($F239:AY239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D239),$V221-SUM($F239:AZ239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D239),$V221-SUM($F239:BA239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D239),$V221-SUM($F239:BB239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D239),$V221-SUM($F239:BC239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D239),$V221-SUM($F239:BD239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D239),$V221-SUM($F239:BE239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D239),$V221-SUM($F239:BF239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D239),$V221-SUM($F239:BG239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D239),$V221-SUM($F239:BH239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D239),$V221-SUM($F239:BI239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D239),$V221-SUM($F239:BJ239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D239),$V221-SUM($F239:BK239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D239),$V221-SUM($F239:BL239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D239),$V221-SUM($F239:BM239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D239),$V221-SUM($F239:BN239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D239),$V221-SUM($F239:BO239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D239),$V221-SUM($F239:BP239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D239),$V221-SUM($F239:BQ239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D239),$V221-SUM($F239:BR239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D239),$V221-SUM($F239:BS239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D239),$V221-SUM($F239:BT239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D239),$V221-SUM($F239:BU239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D239),$V221-SUM($F239:BV239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D239),$V221-SUM($F239:BW239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D239),$V221-SUM($F239:BX239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D239),$V221-SUM($F239:BY239),$V221/$D221))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D240),$W221-SUM($F240:W240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D240),$W221-SUM($F240:X240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D240),$W221-SUM($F240:Y240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D240),$W221-SUM($F240:Z240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D240),$W221-SUM($F240:AA240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D240),$W221-SUM($F240:AB240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D240),$W221-SUM($F240:AC240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D240),$W221-SUM($F240:AD240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D240),$W221-SUM($F240:AE240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D240),$W221-SUM($F240:AF240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D240),$W221-SUM($F240:AG240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D240),$W221-SUM($F240:AH240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D240),$W221-SUM($F240:AI240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D240),$W221-SUM($F240:AJ240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D240),$W221-SUM($F240:AK240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D240),$W221-SUM($F240:AL240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D240),$W221-SUM($F240:AM240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D240),$W221-SUM($F240:AN240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D240),$W221-SUM($F240:AO240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D240),$W221-SUM($F240:AP240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D240),$W221-SUM($F240:AQ240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D240),$W221-SUM($F240:AR240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D240),$W221-SUM($F240:AS240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D240),$W221-SUM($F240:AT240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D240),$W221-SUM($F240:AU240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D240),$W221-SUM($F240:AV240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D240),$W221-SUM($F240:AW240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D240),$W221-SUM($F240:AX240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D240),$W221-SUM($F240:AY240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D240),$W221-SUM($F240:AZ240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D240),$W221-SUM($F240:BA240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D240),$W221-SUM($F240:BB240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D240),$W221-SUM($F240:BC240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D240),$W221-SUM($F240:BD240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D240),$W221-SUM($F240:BE240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D240),$W221-SUM($F240:BF240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D240),$W221-SUM($F240:BG240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D240),$W221-SUM($F240:BH240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D240),$W221-SUM($F240:BI240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D240),$W221-SUM($F240:BJ240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D240),$W221-SUM($F240:BK240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D240),$W221-SUM($F240:BL240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D240),$W221-SUM($F240:BM240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D240),$W221-SUM($F240:BN240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D240),$W221-SUM($F240:BO240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D240),$W221-SUM($F240:BP240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D240),$W221-SUM($F240:BQ240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D240),$W221-SUM($F240:BR240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D240),$W221-SUM($F240:BS240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D240),$W221-SUM($F240:BT240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D240),$W221-SUM($F240:BU240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D240),$W221-SUM($F240:BV240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D240),$W221-SUM($F240:BW240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D240),$W221-SUM($F240:BX240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D240),$W221-SUM($F240:BY240),$W221/$D221))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D241),$X221-SUM($F241:X241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D241),$X221-SUM($F241:Y241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D241),$X221-SUM($F241:Z241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D241),$X221-SUM($F241:AA241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D241),$X221-SUM($F241:AB241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D241),$X221-SUM($F241:AC241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D241),$X221-SUM($F241:AD241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D241),$X221-SUM($F241:AE241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D241),$X221-SUM($F241:AF241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D241),$X221-SUM($F241:AG241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D241),$X221-SUM($F241:AH241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D241),$X221-SUM($F241:AI241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D241),$X221-SUM($F241:AJ241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D241),$X221-SUM($F241:AK241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D241),$X221-SUM($F241:AL241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D241),$X221-SUM($F241:AM241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D241),$X221-SUM($F241:AN241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D241),$X221-SUM($F241:AO241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D241),$X221-SUM($F241:AP241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D241),$X221-SUM($F241:AQ241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D241),$X221-SUM($F241:AR241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D241),$X221-SUM($F241:AS241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D241),$X221-SUM($F241:AT241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D241),$X221-SUM($F241:AU241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D241),$X221-SUM($F241:AV241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D241),$X221-SUM($F241:AW241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D241),$X221-SUM($F241:AX241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D241),$X221-SUM($F241:AY241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D241),$X221-SUM($F241:AZ241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D241),$X221-SUM($F241:BA241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D241),$X221-SUM($F241:BB241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D241),$X221-SUM($F241:BC241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D241),$X221-SUM($F241:BD241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D241),$X221-SUM($F241:BE241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D241),$X221-SUM($F241:BF241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D241),$X221-SUM($F241:BG241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D241),$X221-SUM($F241:BH241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D241),$X221-SUM($F241:BI241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D241),$X221-SUM($F241:BJ241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D241),$X221-SUM($F241:BK241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D241),$X221-SUM($F241:BL241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D241),$X221-SUM($F241:BM241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D241),$X221-SUM($F241:BN241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D241),$X221-SUM($F241:BO241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D241),$X221-SUM($F241:BP241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D241),$X221-SUM($F241:BQ241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D241),$X221-SUM($F241:BR241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D241),$X221-SUM($F241:BS241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D241),$X221-SUM($F241:BT241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D241),$X221-SUM($F241:BU241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D241),$X221-SUM($F241:BV241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D241),$X221-SUM($F241:BW241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D241),$X221-SUM($F241:BX241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D241),$X221-SUM($F241:BY241),$X221/$D221))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D242),$Y221-SUM($F242:Y242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D242),$Y221-SUM($F242:Z242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D242),$Y221-SUM($F242:AA242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D242),$Y221-SUM($F242:AB242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D242),$Y221-SUM($F242:AC242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D242),$Y221-SUM($F242:AD242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D242),$Y221-SUM($F242:AE242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D242),$Y221-SUM($F242:AF242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D242),$Y221-SUM($F242:AG242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D242),$Y221-SUM($F242:AH242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D242),$Y221-SUM($F242:AI242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D242),$Y221-SUM($F242:AJ242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D242),$Y221-SUM($F242:AK242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D242),$Y221-SUM($F242:AL242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D242),$Y221-SUM($F242:AM242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D242),$Y221-SUM($F242:AN242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D242),$Y221-SUM($F242:AO242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D242),$Y221-SUM($F242:AP242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D242),$Y221-SUM($F242:AQ242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D242),$Y221-SUM($F242:AR242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D242),$Y221-SUM($F242:AS242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D242),$Y221-SUM($F242:AT242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D242),$Y221-SUM($F242:AU242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D242),$Y221-SUM($F242:AV242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D242),$Y221-SUM($F242:AW242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D242),$Y221-SUM($F242:AX242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D242),$Y221-SUM($F242:AY242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D242),$Y221-SUM($F242:AZ242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D242),$Y221-SUM($F242:BA242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D242),$Y221-SUM($F242:BB242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D242),$Y221-SUM($F242:BC242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D242),$Y221-SUM($F242:BD242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D242),$Y221-SUM($F242:BE242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D242),$Y221-SUM($F242:BF242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D242),$Y221-SUM($F242:BG242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D242),$Y221-SUM($F242:BH242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D242),$Y221-SUM($F242:BI242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D242),$Y221-SUM($F242:BJ242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D242),$Y221-SUM($F242:BK242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D242),$Y221-SUM($F242:BL242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D242),$Y221-SUM($F242:BM242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D242),$Y221-SUM($F242:BN242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D242),$Y221-SUM($F242:BO242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D242),$Y221-SUM($F242:BP242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D242),$Y221-SUM($F242:BQ242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D242),$Y221-SUM($F242:BR242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D242),$Y221-SUM($F242:BS242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D242),$Y221-SUM($F242:BT242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D242),$Y221-SUM($F242:BU242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D242),$Y221-SUM($F242:BV242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D242),$Y221-SUM($F242:BW242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D242),$Y221-SUM($F242:BX242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D242),$Y221-SUM($F242:BY242),$Y221/$D221))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D243),$Z221-SUM($F243:Z243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D243),$Z221-SUM($F243:AA243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D243),$Z221-SUM($F243:AB243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D243),$Z221-SUM($F243:AC243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D243),$Z221-SUM($F243:AD243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D243),$Z221-SUM($F243:AE243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D243),$Z221-SUM($F243:AF243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D243),$Z221-SUM($F243:AG243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D243),$Z221-SUM($F243:AH243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D243),$Z221-SUM($F243:AI243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D243),$Z221-SUM($F243:AJ243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D243),$Z221-SUM($F243:AK243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D243),$Z221-SUM($F243:AL243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D243),$Z221-SUM($F243:AM243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D243),$Z221-SUM($F243:AN243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D243),$Z221-SUM($F243:AO243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D243),$Z221-SUM($F243:AP243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D243),$Z221-SUM($F243:AQ243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D243),$Z221-SUM($F243:AR243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D243),$Z221-SUM($F243:AS243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D243),$Z221-SUM($F243:AT243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D243),$Z221-SUM($F243:AU243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D243),$Z221-SUM($F243:AV243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D243),$Z221-SUM($F243:AW243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D243),$Z221-SUM($F243:AX243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D243),$Z221-SUM($F243:AY243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D243),$Z221-SUM($F243:AZ243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D243),$Z221-SUM($F243:BA243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D243),$Z221-SUM($F243:BB243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D243),$Z221-SUM($F243:BC243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D243),$Z221-SUM($F243:BD243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D243),$Z221-SUM($F243:BE243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D243),$Z221-SUM($F243:BF243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D243),$Z221-SUM($F243:BG243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D243),$Z221-SUM($F243:BH243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D243),$Z221-SUM($F243:BI243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D243),$Z221-SUM($F243:BJ243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D243),$Z221-SUM($F243:BK243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D243),$Z221-SUM($F243:BL243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D243),$Z221-SUM($F243:BM243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D243),$Z221-SUM($F243:BN243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D243),$Z221-SUM($F243:BO243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D243),$Z221-SUM($F243:BP243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D243),$Z221-SUM($F243:BQ243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D243),$Z221-SUM($F243:BR243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D243),$Z221-SUM($F243:BS243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D243),$Z221-SUM($F243:BT243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D243),$Z221-SUM($F243:BU243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D243),$Z221-SUM($F243:BV243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D243),$Z221-SUM($F243:BW243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D243),$Z221-SUM($F243:BX243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D243),$Z221-SUM($F243:BY243),$Z221/$D221))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D244),$AA221-SUM($F244:AA244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D244),$AA221-SUM($F244:AB244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D244),$AA221-SUM($F244:AC244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D244),$AA221-SUM($F244:AD244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D244),$AA221-SUM($F244:AE244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D244),$AA221-SUM($F244:AF244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D244),$AA221-SUM($F244:AG244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D244),$AA221-SUM($F244:AH244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D244),$AA221-SUM($F244:AI244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D244),$AA221-SUM($F244:AJ244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D244),$AA221-SUM($F244:AK244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D244),$AA221-SUM($F244:AL244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D244),$AA221-SUM($F244:AM244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D244),$AA221-SUM($F244:AN244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D244),$AA221-SUM($F244:AO244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D244),$AA221-SUM($F244:AP244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D244),$AA221-SUM($F244:AQ244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D244),$AA221-SUM($F244:AR244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D244),$AA221-SUM($F244:AS244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D244),$AA221-SUM($F244:AT244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D244),$AA221-SUM($F244:AU244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D244),$AA221-SUM($F244:AV244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D244),$AA221-SUM($F244:AW244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D244),$AA221-SUM($F244:AX244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D244),$AA221-SUM($F244:AY244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D244),$AA221-SUM($F244:AZ244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D244),$AA221-SUM($F244:BA244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D244),$AA221-SUM($F244:BB244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D244),$AA221-SUM($F244:BC244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D244),$AA221-SUM($F244:BD244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D244),$AA221-SUM($F244:BE244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D244),$AA221-SUM($F244:BF244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D244),$AA221-SUM($F244:BG244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D244),$AA221-SUM($F244:BH244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D244),$AA221-SUM($F244:BI244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D244),$AA221-SUM($F244:BJ244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D244),$AA221-SUM($F244:BK244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D244),$AA221-SUM($F244:BL244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D244),$AA221-SUM($F244:BM244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D244),$AA221-SUM($F244:BN244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D244),$AA221-SUM($F244:BO244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D244),$AA221-SUM($F244:BP244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D244),$AA221-SUM($F244:BQ244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D244),$AA221-SUM($F244:BR244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D244),$AA221-SUM($F244:BS244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D244),$AA221-SUM($F244:BT244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D244),$AA221-SUM($F244:BU244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D244),$AA221-SUM($F244:BV244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D244),$AA221-SUM($F244:BW244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D244),$AA221-SUM($F244:BX244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D244),$AA221-SUM($F244:BY244),$AA221/$D221))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D245),$AB221-SUM($F245:AB245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D245),$AB221-SUM($F245:AC245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D245),$AB221-SUM($F245:AD245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D245),$AB221-SUM($F245:AE245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D245),$AB221-SUM($F245:AF245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D245),$AB221-SUM($F245:AG245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D245),$AB221-SUM($F245:AH245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D245),$AB221-SUM($F245:AI245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D245),$AB221-SUM($F245:AJ245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D245),$AB221-SUM($F245:AK245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D245),$AB221-SUM($F245:AL245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D245),$AB221-SUM($F245:AM245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D245),$AB221-SUM($F245:AN245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D245),$AB221-SUM($F245:AO245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D245),$AB221-SUM($F245:AP245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D245),$AB221-SUM($F245:AQ245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D245),$AB221-SUM($F245:AR245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D245),$AB221-SUM($F245:AS245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D245),$AB221-SUM($F245:AT245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D245),$AB221-SUM($F245:AU245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D245),$AB221-SUM($F245:AV245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D245),$AB221-SUM($F245:AW245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D245),$AB221-SUM($F245:AX245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D245),$AB221-SUM($F245:AY245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D245),$AB221-SUM($F245:AZ245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D245),$AB221-SUM($F245:BA245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D245),$AB221-SUM($F245:BB245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D245),$AB221-SUM($F245:BC245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D245),$AB221-SUM($F245:BD245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D245),$AB221-SUM($F245:BE245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D245),$AB221-SUM($F245:BF245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D245),$AB221-SUM($F245:BG245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D245),$AB221-SUM($F245:BH245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D245),$AB221-SUM($F245:BI245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D245),$AB221-SUM($F245:BJ245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D245),$AB221-SUM($F245:BK245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D245),$AB221-SUM($F245:BL245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D245),$AB221-SUM($F245:BM245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D245),$AB221-SUM($F245:BN245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D245),$AB221-SUM($F245:BO245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D245),$AB221-SUM($F245:BP245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D245),$AB221-SUM($F245:BQ245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D245),$AB221-SUM($F245:BR245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D245),$AB221-SUM($F245:BS245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D245),$AB221-SUM($F245:BT245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D245),$AB221-SUM($F245:BU245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D245),$AB221-SUM($F245:BV245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D245),$AB221-SUM($F245:BW245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D245),$AB221-SUM($F245:BX245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D245),$AB221-SUM($F245:BY245),$AB221/$D221))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D246),$AC221-SUM($F246:AC246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D246),$AC221-SUM($F246:AD246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D246),$AC221-SUM($F246:AE246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D246),$AC221-SUM($F246:AF246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D246),$AC221-SUM($F246:AG246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D246),$AC221-SUM($F246:AH246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D246),$AC221-SUM($F246:AI246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D246),$AC221-SUM($F246:AJ246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D246),$AC221-SUM($F246:AK246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D246),$AC221-SUM($F246:AL246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D246),$AC221-SUM($F246:AM246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D246),$AC221-SUM($F246:AN246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D246),$AC221-SUM($F246:AO246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D246),$AC221-SUM($F246:AP246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D246),$AC221-SUM($F246:AQ246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D246),$AC221-SUM($F246:AR246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D246),$AC221-SUM($F246:AS246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D246),$AC221-SUM($F246:AT246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D246),$AC221-SUM($F246:AU246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D246),$AC221-SUM($F246:AV246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D246),$AC221-SUM($F246:AW246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D246),$AC221-SUM($F246:AX246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D246),$AC221-SUM($F246:AY246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D246),$AC221-SUM($F246:AZ246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D246),$AC221-SUM($F246:BA246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D246),$AC221-SUM($F246:BB246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D246),$AC221-SUM($F246:BC246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D246),$AC221-SUM($F246:BD246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D246),$AC221-SUM($F246:BE246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D246),$AC221-SUM($F246:BF246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D246),$AC221-SUM($F246:BG246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D246),$AC221-SUM($F246:BH246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D246),$AC221-SUM($F246:BI246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D246),$AC221-SUM($F246:BJ246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D246),$AC221-SUM($F246:BK246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D246),$AC221-SUM($F246:BL246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D246),$AC221-SUM($F246:BM246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D246),$AC221-SUM($F246:BN246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D246),$AC221-SUM($F246:BO246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D246),$AC221-SUM($F246:BP246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D246),$AC221-SUM($F246:BQ246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D246),$AC221-SUM($F246:BR246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D246),$AC221-SUM($F246:BS246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D246),$AC221-SUM($F246:BT246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D246),$AC221-SUM($F246:BU246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D246),$AC221-SUM($F246:BV246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D246),$AC221-SUM($F246:BW246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D246),$AC221-SUM($F246:BX246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D246),$AC221-SUM($F246:BY246),$AC221/$D221))","v":0}]
[null,null,null,25]
[null,{"$f":"A41","v":"Switchgear"},null,null,null,{"$f":"SUM(F222:F247)","v":0},47.971971339991704,103.02964577597425,657.94689476524161,975.26201968617079,2285.5783105264477,3590.9235563282418,3756.7229471179021,4424.8470312933359,5653.3306437169394,6459.9998566777595,7173.6334481709,{"$f":"SUM(R222:R247)","v":7832.9481858597928},8694.3772269235906,9662.424961097262,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,{"$f":"SUM(AL222:AL247)","v":10794.328079475656},10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10794.328079475656,10746.356108135662,10691.298433699683,10136.381184710426,9819.0660597894785,8508.7497689492593,7203.4045231474447,7037.6051323577476,6369.4810481823388,5140.9974357587607,4334.3282227979107,3620.694631304752,2961.379893615881,2099.9508525520569,1131.9031183784225,-7.2759576141834259E-12,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B277","v":"Transformers"},{"$f":"VLOOKUP(C250,$A$124:$D$140,4,FALSE)","v":45},{"$f":"VLOOKUP(C250,$A$124:$D$140,3,FALSE)","v":45},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C250,$A$61:$A$77,0),FALSE))","v":8591.1781373141039},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C250,$A$61:$A$77,0),FALSE))","v":3061.3296814044838},1003.447490564544,16086.024762579018,16426.707830535102,15176.440570002173,5727.5757754271508,6994.4990799298239,12178.173092393123,9879.1859614641508,33928.262437171012,39054.392572198471,10673.324646626983,29118.777823535387,26868.792344377911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C250,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E250=\"n/a\",\"n/a\",IF(G$3>($E250+$D252),$F250-SUM($F252:F252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(H$3>($E250+$D252),$F250-SUM($F252:G252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(I$3>($E250+$D252),$F250-SUM($F252:H252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(J$3>($E250+$D252),$F250-SUM($F252:I252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(K$3>($E250+$D252),$F250-SUM($F252:J252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(L$3>($E250+$D252),$F250-SUM($F252:K252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(M$3>($E250+$D252),$F250-SUM($F252:L252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(N$3>($E250+$D252),$F250-SUM($F252:M252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(O$3>($E250+$D252),$F250-SUM($F252:N252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(P$3>($E250+$D252),$F250-SUM($F252:O252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Q$3>($E250+$D252),$F250-SUM($F252:P252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(R$3>($E250+$D252),$F250-SUM($F252:Q252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(S$3>($E250+$D252),$F250-SUM($F252:R252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(T$3>($E250+$D252),$F250-SUM($F252:S252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(U$3>($E250+$D252),$F250-SUM($F252:T252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(V$3>($E250+$D252),$F250-SUM($F252:U252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(W$3>($E250+$D252),$F250-SUM($F252:V252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(X$3>($E250+$D252),$F250-SUM($F252:W252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Y$3>($E250+$D252),$F250-SUM($F252:X252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Z$3>($E250+$D252),$F250-SUM($F252:Y252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AA$3>($E250+$D252),$F250-SUM($F252:Z252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AB$3>($E250+$D252),$F250-SUM($F252:AA252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AC$3>($E250+$D252),$F250-SUM($F252:AB252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AD$3>($E250+$D252),$F250-SUM($F252:AC252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AE$3>($E250+$D252),$F250-SUM($F252:AD252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AF$3>($E250+$D252),$F250-SUM($F252:AE252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AG$3>($E250+$D252),$F250-SUM($F252:AF252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AH$3>($E250+$D252),$F250-SUM($F252:AG252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AI$3>($E250+$D252),$F250-SUM($F252:AH252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AJ$3>($E250+$D252),$F250-SUM($F252:AI252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AK$3>($E250+$D252),$F250-SUM($F252:AJ252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AL$3>($E250+$D252),$F250-SUM($F252:AK252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AM$3>($E250+$D252),$F250-SUM($F252:AL252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AN$3>($E250+$D252),$F250-SUM($F252:AM252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AO$3>($E250+$D252),$F250-SUM($F252:AN252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AP$3>($E250+$D252),$F250-SUM($F252:AO252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AQ$3>($E250+$D252),$F250-SUM($F252:AP252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AR$3>($E250+$D252),$F250-SUM($F252:AQ252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AS$3>($E250+$D252),$F250-SUM($F252:AR252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AT$3>($E250+$D252),$F250-SUM($F252:AS252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AU$3>($E250+$D252),$F250-SUM($F252:AT252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AV$3>($E250+$D252),$F250-SUM($F252:AU252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AW$3>($E250+$D252),$F250-SUM($F252:AV252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AX$3>($E250+$D252),$F250-SUM($F252:AW252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AY$3>($E250+$D252),$F250-SUM($F252:AX252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AZ$3>($E250+$D252),$F250-SUM($F252:AY252),$F250/$E250))","v":1.8189894035458565E-12},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BA$3>($E250+$D252),$F250-SUM($F252:AZ252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BB$3>($E250+$D252),$F250-SUM($F252:BA252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BC$3>($E250+$D252),$F250-SUM($F252:BB252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BD$3>($E250+$D252),$F250-SUM($F252:BC252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BE$3>($E250+$D252),$F250-SUM($F252:BD252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BF$3>($E250+$D252),$F250-SUM($F252:BE252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BG$3>($E250+$D252),$F250-SUM($F252:BF252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BH$3>($E250+$D252),$F250-SUM($F252:BG252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BI$3>($E250+$D252),$F250-SUM($F252:BH252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BJ$3>($E250+$D252),$F250-SUM($F252:BI252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BK$3>($E250+$D252),$F250-SUM($F252:BJ252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BL$3>($E250+$D252),$F250-SUM($F252:BK252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BM$3>($E250+$D252),$F250-SUM($F252:BL252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BN$3>($E250+$D252),$F250-SUM($F252:BM252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BO$3>($E250+$D252),$F250-SUM($F252:BN252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BP$3>($E250+$D252),$F250-SUM($F252:BO252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BQ$3>($E250+$D252),$F250-SUM($F252:BP252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BR$3>($E250+$D252),$F250-SUM($F252:BQ252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BS$3>($E250+$D252),$F250-SUM($F252:BR252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BT$3>($E250+$D252),$F250-SUM($F252:BS252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BU$3>($E250+$D252),$F250-SUM($F252:BT252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BV$3>($E250+$D252),$F250-SUM($F252:BU252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BW$3>($E250+$D252),$F250-SUM($F252:BV252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BX$3>($E250+$D252),$F250-SUM($F252:BW252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BY$3>($E250+$D252),$F250-SUM($F252:BX252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BZ$3>($E250+$D252),$F250-SUM($F252:BY252),$F250/$E250))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E250=\"n/a\",\"n/a\",IF(H$3>($E250+$D253),$G250-SUM($F253:G253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(I$3>($E250+$D253),$G250-SUM($F253:H253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(J$3>($E250+$D253),$G250-SUM($F253:I253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(K$3>($E250+$D253),$G250-SUM($F253:J253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(L$3>($E250+$D253),$G250-SUM($F253:K253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(M$3>($E250+$D253),$G250-SUM($F253:L253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(N$3>($E250+$D253),$G250-SUM($F253:M253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(O$3>($E250+$D253),$G250-SUM($F253:N253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(P$3>($E250+$D253),$G250-SUM($F253:O253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Q$3>($E250+$D253),$G250-SUM($F253:P253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(R$3>($E250+$D253),$G250-SUM($F253:Q253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(S$3>($E250+$D253),$G250-SUM($F253:R253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(T$3>($E250+$D253),$G250-SUM($F253:S253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(U$3>($E250+$D253),$G250-SUM($F253:T253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(V$3>($E250+$D253),$G250-SUM($F253:U253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(W$3>($E250+$D253),$G250-SUM($F253:V253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(X$3>($E250+$D253),$G250-SUM($F253:W253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Y$3>($E250+$D253),$G250-SUM($F253:X253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Z$3>($E250+$D253),$G250-SUM($F253:Y253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AA$3>($E250+$D253),$G250-SUM($F253:Z253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AB$3>($E250+$D253),$G250-SUM($F253:AA253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AC$3>($E250+$D253),$G250-SUM($F253:AB253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AD$3>($E250+$D253),$G250-SUM($F253:AC253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AE$3>($E250+$D253),$G250-SUM($F253:AD253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AF$3>($E250+$D253),$G250-SUM($F253:AE253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AG$3>($E250+$D253),$G250-SUM($F253:AF253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AH$3>($E250+$D253),$G250-SUM($F253:AG253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AI$3>($E250+$D253),$G250-SUM($F253:AH253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AJ$3>($E250+$D253),$G250-SUM($F253:AI253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AK$3>($E250+$D253),$G250-SUM($F253:AJ253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AL$3>($E250+$D253),$G250-SUM($F253:AK253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AM$3>($E250+$D253),$G250-SUM($F253:AL253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AN$3>($E250+$D253),$G250-SUM($F253:AM253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AO$3>($E250+$D253),$G250-SUM($F253:AN253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AP$3>($E250+$D253),$G250-SUM($F253:AO253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AQ$3>($E250+$D253),$G250-SUM($F253:AP253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AR$3>($E250+$D253),$G250-SUM($F253:AQ253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AS$3>($E250+$D253),$G250-SUM($F253:AR253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AT$3>($E250+$D253),$G250-SUM($F253:AS253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AU$3>($E250+$D253),$G250-SUM($F253:AT253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AV$3>($E250+$D253),$G250-SUM($F253:AU253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AW$3>($E250+$D253),$G250-SUM($F253:AV253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AX$3>($E250+$D253),$G250-SUM($F253:AW253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AY$3>($E250+$D253),$G250-SUM($F253:AX253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AZ$3>($E250+$D253),$G250-SUM($F253:AY253),$G250/$E250))","v":68.02954847565519},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BA$3>($E250+$D253),$G250-SUM($F253:AZ253),$G250/$E250))","v":-1.8189894035458565E-12},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BB$3>($E250+$D253),$G250-SUM($F253:BA253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BC$3>($E250+$D253),$G250-SUM($F253:BB253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BD$3>($E250+$D253),$G250-SUM($F253:BC253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BE$3>($E250+$D253),$G250-SUM($F253:BD253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BF$3>($E250+$D253),$G250-SUM($F253:BE253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BG$3>($E250+$D253),$G250-SUM($F253:BF253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BH$3>($E250+$D253),$G250-SUM($F253:BG253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BI$3>($E250+$D253),$G250-SUM($F253:BH253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BJ$3>($E250+$D253),$G250-SUM($F253:BI253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BK$3>($E250+$D253),$G250-SUM($F253:BJ253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BL$3>($E250+$D253),$G250-SUM($F253:BK253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BM$3>($E250+$D253),$G250-SUM($F253:BL253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BN$3>($E250+$D253),$G250-SUM($F253:BM253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BO$3>($E250+$D253),$G250-SUM($F253:BN253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BP$3>($E250+$D253),$G250-SUM($F253:BO253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BQ$3>($E250+$D253),$G250-SUM($F253:BP253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BR$3>($E250+$D253),$G250-SUM($F253:BQ253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BS$3>($E250+$D253),$G250-SUM($F253:BR253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BT$3>($E250+$D253),$G250-SUM($F253:BS253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BU$3>($E250+$D253),$G250-SUM($F253:BT253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BV$3>($E250+$D253),$G250-SUM($F253:BU253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BW$3>($E250+$D253),$G250-SUM($F253:BV253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BX$3>($E250+$D253),$G250-SUM($F253:BW253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BY$3>($E250+$D253),$G250-SUM($F253:BX253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BZ$3>($E250+$D253),$G250-SUM($F253:BY253),$G250/$E250))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E250=\"n/a\",\"n/a\",IF(I$3>($E250+$D254),$H250-SUM($F254:H254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(J$3>($E250+$D254),$H250-SUM($F254:I254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(K$3>($E250+$D254),$H250-SUM($F254:J254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(L$3>($E250+$D254),$H250-SUM($F254:K254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(M$3>($E250+$D254),$H250-SUM($F254:L254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(N$3>($E250+$D254),$H250-SUM($F254:M254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(O$3>($E250+$D254),$H250-SUM($F254:N254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(P$3>($E250+$D254),$H250-SUM($F254:O254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Q$3>($E250+$D254),$H250-SUM($F254:P254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(R$3>($E250+$D254),$H250-SUM($F254:Q254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(S$3>($E250+$D254),$H250-SUM($F254:R254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(T$3>($E250+$D254),$H250-SUM($F254:S254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(U$3>($E250+$D254),$H250-SUM($F254:T254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(V$3>($E250+$D254),$H250-SUM($F254:U254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(W$3>($E250+$D254),$H250-SUM($F254:V254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(X$3>($E250+$D254),$H250-SUM($F254:W254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Y$3>($E250+$D254),$H250-SUM($F254:X254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Z$3>($E250+$D254),$H250-SUM($F254:Y254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AA$3>($E250+$D254),$H250-SUM($F254:Z254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AB$3>($E250+$D254),$H250-SUM($F254:AA254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AC$3>($E250+$D254),$H250-SUM($F254:AB254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AD$3>($E250+$D254),$H250-SUM($F254:AC254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AE$3>($E250+$D254),$H250-SUM($F254:AD254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AF$3>($E250+$D254),$H250-SUM($F254:AE254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AG$3>($E250+$D254),$H250-SUM($F254:AF254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AH$3>($E250+$D254),$H250-SUM($F254:AG254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AI$3>($E250+$D254),$H250-SUM($F254:AH254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AJ$3>($E250+$D254),$H250-SUM($F254:AI254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AK$3>($E250+$D254),$H250-SUM($F254:AJ254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AL$3>($E250+$D254),$H250-SUM($F254:AK254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AM$3>($E250+$D254),$H250-SUM($F254:AL254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AN$3>($E250+$D254),$H250-SUM($F254:AM254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AO$3>($E250+$D254),$H250-SUM($F254:AN254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AP$3>($E250+$D254),$H250-SUM($F254:AO254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AQ$3>($E250+$D254),$H250-SUM($F254:AP254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AR$3>($E250+$D254),$H250-SUM($F254:AQ254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AS$3>($E250+$D254),$H250-SUM($F254:AR254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AT$3>($E250+$D254),$H250-SUM($F254:AS254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AU$3>($E250+$D254),$H250-SUM($F254:AT254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AV$3>($E250+$D254),$H250-SUM($F254:AU254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AW$3>($E250+$D254),$H250-SUM($F254:AV254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AX$3>($E250+$D254),$H250-SUM($F254:AW254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AY$3>($E250+$D254),$H250-SUM($F254:AX254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AZ$3>($E250+$D254),$H250-SUM($F254:AY254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BA$3>($E250+$D254),$H250-SUM($F254:AZ254),$H250/$E250))","v":22.298833123656532},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BB$3>($E250+$D254),$H250-SUM($F254:BA254),$H250/$E250))","v":-4.5474735088646412E-13},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BC$3>($E250+$D254),$H250-SUM($F254:BB254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BD$3>($E250+$D254),$H250-SUM($F254:BC254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BE$3>($E250+$D254),$H250-SUM($F254:BD254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BF$3>($E250+$D254),$H250-SUM($F254:BE254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BG$3>($E250+$D254),$H250-SUM($F254:BF254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BH$3>($E250+$D254),$H250-SUM($F254:BG254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BI$3>($E250+$D254),$H250-SUM($F254:BH254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BJ$3>($E250+$D254),$H250-SUM($F254:BI254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BK$3>($E250+$D254),$H250-SUM($F254:BJ254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BL$3>($E250+$D254),$H250-SUM($F254:BK254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BM$3>($E250+$D254),$H250-SUM($F254:BL254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BN$3>($E250+$D254),$H250-SUM($F254:BM254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BO$3>($E250+$D254),$H250-SUM($F254:BN254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BP$3>($E250+$D254),$H250-SUM($F254:BO254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BQ$3>($E250+$D254),$H250-SUM($F254:BP254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BR$3>($E250+$D254),$H250-SUM($F254:BQ254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BS$3>($E250+$D254),$H250-SUM($F254:BR254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BT$3>($E250+$D254),$H250-SUM($F254:BS254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BU$3>($E250+$D254),$H250-SUM($F254:BT254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BV$3>($E250+$D254),$H250-SUM($F254:BU254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BW$3>($E250+$D254),$H250-SUM($F254:BV254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BX$3>($E250+$D254),$H250-SUM($F254:BW254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BY$3>($E250+$D254),$H250-SUM($F254:BX254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BZ$3>($E250+$D254),$H250-SUM($F254:BY254),$H250/$E250))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E250=\"n/a\",\"n/a\",IF(J$3>($E250+$D255),$I250-SUM($F255:I255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(K$3>($E250+$D255),$I250-SUM($F255:J255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(L$3>($E250+$D255),$I250-SUM($F255:K255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(M$3>($E250+$D255),$I250-SUM($F255:L255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(N$3>($E250+$D255),$I250-SUM($F255:M255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(O$3>($E250+$D255),$I250-SUM($F255:N255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(P$3>($E250+$D255),$I250-SUM($F255:O255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Q$3>($E250+$D255),$I250-SUM($F255:P255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(R$3>($E250+$D255),$I250-SUM($F255:Q255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(S$3>($E250+$D255),$I250-SUM($F255:R255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(T$3>($E250+$D255),$I250-SUM($F255:S255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(U$3>($E250+$D255),$I250-SUM($F255:T255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(V$3>($E250+$D255),$I250-SUM($F255:U255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(W$3>($E250+$D255),$I250-SUM($F255:V255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(X$3>($E250+$D255),$I250-SUM($F255:W255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Y$3>($E250+$D255),$I250-SUM($F255:X255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Z$3>($E250+$D255),$I250-SUM($F255:Y255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AA$3>($E250+$D255),$I250-SUM($F255:Z255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AB$3>($E250+$D255),$I250-SUM($F255:AA255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AC$3>($E250+$D255),$I250-SUM($F255:AB255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AD$3>($E250+$D255),$I250-SUM($F255:AC255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AE$3>($E250+$D255),$I250-SUM($F255:AD255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AF$3>($E250+$D255),$I250-SUM($F255:AE255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AG$3>($E250+$D255),$I250-SUM($F255:AF255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AH$3>($E250+$D255),$I250-SUM($F255:AG255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AI$3>($E250+$D255),$I250-SUM($F255:AH255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AJ$3>($E250+$D255),$I250-SUM($F255:AI255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AK$3>($E250+$D255),$I250-SUM($F255:AJ255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AL$3>($E250+$D255),$I250-SUM($F255:AK255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AM$3>($E250+$D255),$I250-SUM($F255:AL255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AN$3>($E250+$D255),$I250-SUM($F255:AM255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AO$3>($E250+$D255),$I250-SUM($F255:AN255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AP$3>($E250+$D255),$I250-SUM($F255:AO255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AQ$3>($E250+$D255),$I250-SUM($F255:AP255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AR$3>($E250+$D255),$I250-SUM($F255:AQ255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AS$3>($E250+$D255),$I250-SUM($F255:AR255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AT$3>($E250+$D255),$I250-SUM($F255:AS255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AU$3>($E250+$D255),$I250-SUM($F255:AT255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AV$3>($E250+$D255),$I250-SUM($F255:AU255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AW$3>($E250+$D255),$I250-SUM($F255:AV255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AX$3>($E250+$D255),$I250-SUM($F255:AW255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AY$3>($E250+$D255),$I250-SUM($F255:AX255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AZ$3>($E250+$D255),$I250-SUM($F255:AY255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BA$3>($E250+$D255),$I250-SUM($F255:AZ255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BB$3>($E250+$D255),$I250-SUM($F255:BA255),$I250/$E250))","v":357.46721694620038},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BC$3>($E250+$D255),$I250-SUM($F255:BB255),$I250/$E250))","v":-1.0913936421275139E-11},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BD$3>($E250+$D255),$I250-SUM($F255:BC255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BE$3>($E250+$D255),$I250-SUM($F255:BD255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BF$3>($E250+$D255),$I250-SUM($F255:BE255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BG$3>($E250+$D255),$I250-SUM($F255:BF255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BH$3>($E250+$D255),$I250-SUM($F255:BG255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BI$3>($E250+$D255),$I250-SUM($F255:BH255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BJ$3>($E250+$D255),$I250-SUM($F255:BI255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BK$3>($E250+$D255),$I250-SUM($F255:BJ255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BL$3>($E250+$D255),$I250-SUM($F255:BK255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BM$3>($E250+$D255),$I250-SUM($F255:BL255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BN$3>($E250+$D255),$I250-SUM($F255:BM255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BO$3>($E250+$D255),$I250-SUM($F255:BN255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BP$3>($E250+$D255),$I250-SUM($F255:BO255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BQ$3>($E250+$D255),$I250-SUM($F255:BP255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BR$3>($E250+$D255),$I250-SUM($F255:BQ255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BS$3>($E250+$D255),$I250-SUM($F255:BR255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BT$3>($E250+$D255),$I250-SUM($F255:BS255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BU$3>($E250+$D255),$I250-SUM($F255:BT255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BV$3>($E250+$D255),$I250-SUM($F255:BU255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BW$3>($E250+$D255),$I250-SUM($F255:BV255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BX$3>($E250+$D255),$I250-SUM($F255:BW255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BY$3>($E250+$D255),$I250-SUM($F255:BX255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BZ$3>($E250+$D255),$I250-SUM($F255:BY255),$I250/$E250))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E250=\"n/a\",\"n/a\",IF(K$3>($E250+$D256),$J250-SUM($F256:J256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(L$3>($E250+$D256),$J250-SUM($F256:K256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(M$3>($E250+$D256),$J250-SUM($F256:L256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(N$3>($E250+$D256),$J250-SUM($F256:M256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(O$3>($E250+$D256),$J250-SUM($F256:N256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(P$3>($E250+$D256),$J250-SUM($F256:O256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Q$3>($E250+$D256),$J250-SUM($F256:P256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(R$3>($E250+$D256),$J250-SUM($F256:Q256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(S$3>($E250+$D256),$J250-SUM($F256:R256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(T$3>($E250+$D256),$J250-SUM($F256:S256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(U$3>($E250+$D256),$J250-SUM($F256:T256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(V$3>($E250+$D256),$J250-SUM($F256:U256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(W$3>($E250+$D256),$J250-SUM($F256:V256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(X$3>($E250+$D256),$J250-SUM($F256:W256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Y$3>($E250+$D256),$J250-SUM($F256:X256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Z$3>($E250+$D256),$J250-SUM($F256:Y256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AA$3>($E250+$D256),$J250-SUM($F256:Z256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AB$3>($E250+$D256),$J250-SUM($F256:AA256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AC$3>($E250+$D256),$J250-SUM($F256:AB256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AD$3>($E250+$D256),$J250-SUM($F256:AC256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AE$3>($E250+$D256),$J250-SUM($F256:AD256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AF$3>($E250+$D256),$J250-SUM($F256:AE256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AG$3>($E250+$D256),$J250-SUM($F256:AF256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AH$3>($E250+$D256),$J250-SUM($F256:AG256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AI$3>($E250+$D256),$J250-SUM($F256:AH256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AJ$3>($E250+$D256),$J250-SUM($F256:AI256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AK$3>($E250+$D256),$J250-SUM($F256:AJ256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AL$3>($E250+$D256),$J250-SUM($F256:AK256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AM$3>($E250+$D256),$J250-SUM($F256:AL256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AN$3>($E250+$D256),$J250-SUM($F256:AM256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AO$3>($E250+$D256),$J250-SUM($F256:AN256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AP$3>($E250+$D256),$J250-SUM($F256:AO256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AQ$3>($E250+$D256),$J250-SUM($F256:AP256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AR$3>($E250+$D256),$J250-SUM($F256:AQ256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AS$3>($E250+$D256),$J250-SUM($F256:AR256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AT$3>($E250+$D256),$J250-SUM($F256:AS256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AU$3>($E250+$D256),$J250-SUM($F256:AT256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AV$3>($E250+$D256),$J250-SUM($F256:AU256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AW$3>($E250+$D256),$J250-SUM($F256:AV256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AX$3>($E250+$D256),$J250-SUM($F256:AW256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AY$3>($E250+$D256),$J250-SUM($F256:AX256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AZ$3>($E250+$D256),$J250-SUM($F256:AY256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BA$3>($E250+$D256),$J250-SUM($F256:AZ256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BB$3>($E250+$D256),$J250-SUM($F256:BA256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BC$3>($E250+$D256),$J250-SUM($F256:BB256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BD$3>($E250+$D256),$J250-SUM($F256:BC256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BE$3>($E250+$D256),$J250-SUM($F256:BD256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BF$3>($E250+$D256),$J250-SUM($F256:BE256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BG$3>($E250+$D256),$J250-SUM($F256:BF256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BH$3>($E250+$D256),$J250-SUM($F256:BG256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BI$3>($E250+$D256),$J250-SUM($F256:BH256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BJ$3>($E250+$D256),$J250-SUM($F256:BI256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BK$3>($E250+$D256),$J250-SUM($F256:BJ256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BL$3>($E250+$D256),$J250-SUM($F256:BK256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BM$3>($E250+$D256),$J250-SUM($F256:BL256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BN$3>($E250+$D256),$J250-SUM($F256:BM256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BO$3>($E250+$D256),$J250-SUM($F256:BN256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BP$3>($E250+$D256),$J250-SUM($F256:BO256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BQ$3>($E250+$D256),$J250-SUM($F256:BP256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BR$3>($E250+$D256),$J250-SUM($F256:BQ256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BS$3>($E250+$D256),$J250-SUM($F256:BR256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BT$3>($E250+$D256),$J250-SUM($F256:BS256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BU$3>($E250+$D256),$J250-SUM($F256:BT256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BV$3>($E250+$D256),$J250-SUM($F256:BU256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BW$3>($E250+$D256),$J250-SUM($F256:BV256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BX$3>($E250+$D256),$J250-SUM($F256:BW256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BY$3>($E250+$D256),$J250-SUM($F256:BX256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BZ$3>($E250+$D256),$J250-SUM($F256:BY256),$J250/$E250))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(L$3>($D250+$D257),$K250-SUM($F257:K257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(M$3>($D250+$D257),$K250-SUM($F257:L257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(N$3>($D250+$D257),$K250-SUM($F257:M257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(O$3>($D250+$D257),$K250-SUM($F257:N257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(P$3>($D250+$D257),$K250-SUM($F257:O257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Q$3>($D250+$D257),$K250-SUM($F257:P257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(R$3>($D250+$D257),$K250-SUM($F257:Q257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(S$3>($D250+$D257),$K250-SUM($F257:R257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(T$3>($D250+$D257),$K250-SUM($F257:S257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D257),$K250-SUM($F257:T257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D257),$K250-SUM($F257:U257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D257),$K250-SUM($F257:V257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D257),$K250-SUM($F257:W257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D257),$K250-SUM($F257:X257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D257),$K250-SUM($F257:Y257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D257),$K250-SUM($F257:Z257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D257),$K250-SUM($F257:AA257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D257),$K250-SUM($F257:AB257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D257),$K250-SUM($F257:AC257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D257),$K250-SUM($F257:AD257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D257),$K250-SUM($F257:AE257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D257),$K250-SUM($F257:AF257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D257),$K250-SUM($F257:AG257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D257),$K250-SUM($F257:AH257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D257),$K250-SUM($F257:AI257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D257),$K250-SUM($F257:AJ257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D257),$K250-SUM($F257:AK257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D257),$K250-SUM($F257:AL257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D257),$K250-SUM($F257:AM257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D257),$K250-SUM($F257:AN257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D257),$K250-SUM($F257:AO257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D257),$K250-SUM($F257:AP257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D257),$K250-SUM($F257:AQ257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D257),$K250-SUM($F257:AR257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D257),$K250-SUM($F257:AS257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D257),$K250-SUM($F257:AT257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D257),$K250-SUM($F257:AU257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D257),$K250-SUM($F257:AV257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D257),$K250-SUM($F257:AW257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D257),$K250-SUM($F257:AX257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D257),$K250-SUM($F257:AY257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D257),$K250-SUM($F257:AZ257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D257),$K250-SUM($F257:BA257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D257),$K250-SUM($F257:BB257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D257),$K250-SUM($F257:BC257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D257),$K250-SUM($F257:BD257),$K250/$D250))","v":1.0913936421275139E-11},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D257),$K250-SUM($F257:BE257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D257),$K250-SUM($F257:BF257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D257),$K250-SUM($F257:BG257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D257),$K250-SUM($F257:BH257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D257),$K250-SUM($F257:BI257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D257),$K250-SUM($F257:BJ257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D257),$K250-SUM($F257:BK257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D257),$K250-SUM($F257:BL257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D257),$K250-SUM($F257:BM257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D257),$K250-SUM($F257:BN257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D257),$K250-SUM($F257:BO257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D257),$K250-SUM($F257:BP257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D257),$K250-SUM($F257:BQ257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D257),$K250-SUM($F257:BR257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D257),$K250-SUM($F257:BS257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D257),$K250-SUM($F257:BT257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D257),$K250-SUM($F257:BU257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D257),$K250-SUM($F257:BV257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D257),$K250-SUM($F257:BW257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D257),$K250-SUM($F257:BX257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D257),$K250-SUM($F257:BY257),$K250/$D250))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(M$3>($D250+$D258),$L250-SUM($F258:L258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(N$3>($D250+$D258),$L250-SUM($F258:M258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(O$3>($D250+$D258),$L250-SUM($F258:N258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(P$3>($D250+$D258),$L250-SUM($F258:O258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Q$3>($D250+$D258),$L250-SUM($F258:P258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(R$3>($D250+$D258),$L250-SUM($F258:Q258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(S$3>($D250+$D258),$L250-SUM($F258:R258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(T$3>($D250+$D258),$L250-SUM($F258:S258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D258),$L250-SUM($F258:T258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D258),$L250-SUM($F258:U258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D258),$L250-SUM($F258:V258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D258),$L250-SUM($F258:W258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D258),$L250-SUM($F258:X258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D258),$L250-SUM($F258:Y258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D258),$L250-SUM($F258:Z258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D258),$L250-SUM($F258:AA258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D258),$L250-SUM($F258:AB258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D258),$L250-SUM($F258:AC258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D258),$L250-SUM($F258:AD258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D258),$L250-SUM($F258:AE258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D258),$L250-SUM($F258:AF258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D258),$L250-SUM($F258:AG258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D258),$L250-SUM($F258:AH258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D258),$L250-SUM($F258:AI258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D258),$L250-SUM($F258:AJ258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D258),$L250-SUM($F258:AK258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D258),$L250-SUM($F258:AL258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D258),$L250-SUM($F258:AM258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D258),$L250-SUM($F258:AN258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D258),$L250-SUM($F258:AO258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D258),$L250-SUM($F258:AP258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D258),$L250-SUM($F258:AQ258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D258),$L250-SUM($F258:AR258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D258),$L250-SUM($F258:AS258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D258),$L250-SUM($F258:AT258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D258),$L250-SUM($F258:AU258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D258),$L250-SUM($F258:AV258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D258),$L250-SUM($F258:AW258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D258),$L250-SUM($F258:AX258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D258),$L250-SUM($F258:AY258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D258),$L250-SUM($F258:AZ258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D258),$L250-SUM($F258:BA258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D258),$L250-SUM($F258:BB258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D258),$L250-SUM($F258:BC258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D258),$L250-SUM($F258:BD258),$L250/$D250))","v":127.2794616761589},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D258),$L250-SUM($F258:BE258),$L250/$D250))","v":5.4569682106375694E-12},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D258),$L250-SUM($F258:BF258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D258),$L250-SUM($F258:BG258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D258),$L250-SUM($F258:BH258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D258),$L250-SUM($F258:BI258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D258),$L250-SUM($F258:BJ258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D258),$L250-SUM($F258:BK258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D258),$L250-SUM($F258:BL258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D258),$L250-SUM($F258:BM258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D258),$L250-SUM($F258:BN258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D258),$L250-SUM($F258:BO258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D258),$L250-SUM($F258:BP258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D258),$L250-SUM($F258:BQ258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D258),$L250-SUM($F258:BR258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D258),$L250-SUM($F258:BS258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D258),$L250-SUM($F258:BT258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D258),$L250-SUM($F258:BU258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D258),$L250-SUM($F258:BV258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D258),$L250-SUM($F258:BW258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D258),$L250-SUM($F258:BX258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D258),$L250-SUM($F258:BY258),$L250/$D250))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(N$3>($D250+$D259),$M250-SUM($F259:M259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(O$3>($D250+$D259),$M250-SUM($F259:N259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(P$3>($D250+$D259),$M250-SUM($F259:O259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Q$3>($D250+$D259),$M250-SUM($F259:P259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(R$3>($D250+$D259),$M250-SUM($F259:Q259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(S$3>($D250+$D259),$M250-SUM($F259:R259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(T$3>($D250+$D259),$M250-SUM($F259:S259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D259),$M250-SUM($F259:T259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D259),$M250-SUM($F259:U259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D259),$M250-SUM($F259:V259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D259),$M250-SUM($F259:W259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D259),$M250-SUM($F259:X259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D259),$M250-SUM($F259:Y259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D259),$M250-SUM($F259:Z259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D259),$M250-SUM($F259:AA259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D259),$M250-SUM($F259:AB259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D259),$M250-SUM($F259:AC259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D259),$M250-SUM($F259:AD259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D259),$M250-SUM($F259:AE259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D259),$M250-SUM($F259:AF259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D259),$M250-SUM($F259:AG259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D259),$M250-SUM($F259:AH259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D259),$M250-SUM($F259:AI259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D259),$M250-SUM($F259:AJ259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D259),$M250-SUM($F259:AK259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D259),$M250-SUM($F259:AL259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D259),$M250-SUM($F259:AM259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D259),$M250-SUM($F259:AN259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D259),$M250-SUM($F259:AO259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D259),$M250-SUM($F259:AP259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D259),$M250-SUM($F259:AQ259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D259),$M250-SUM($F259:AR259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D259),$M250-SUM($F259:AS259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D259),$M250-SUM($F259:AT259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D259),$M250-SUM($F259:AU259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D259),$M250-SUM($F259:AV259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D259),$M250-SUM($F259:AW259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D259),$M250-SUM($F259:AX259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D259),$M250-SUM($F259:AY259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D259),$M250-SUM($F259:AZ259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D259),$M250-SUM($F259:BA259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D259),$M250-SUM($F259:BB259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D259),$M250-SUM($F259:BC259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D259),$M250-SUM($F259:BD259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D259),$M250-SUM($F259:BE259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D259),$M250-SUM($F259:BF259),$M250/$D250))","v":-3.637978807091713E-12},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D259),$M250-SUM($F259:BG259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D259),$M250-SUM($F259:BH259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D259),$M250-SUM($F259:BI259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D259),$M250-SUM($F259:BJ259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D259),$M250-SUM($F259:BK259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D259),$M250-SUM($F259:BL259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D259),$M250-SUM($F259:BM259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D259),$M250-SUM($F259:BN259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D259),$M250-SUM($F259:BO259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D259),$M250-SUM($F259:BP259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D259),$M250-SUM($F259:BQ259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D259),$M250-SUM($F259:BR259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D259),$M250-SUM($F259:BS259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D259),$M250-SUM($F259:BT259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D259),$M250-SUM($F259:BU259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D259),$M250-SUM($F259:BV259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D259),$M250-SUM($F259:BW259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D259),$M250-SUM($F259:BX259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D259),$M250-SUM($F259:BY259),$M250/$D250))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(O$3>($D250+$D260),$N250-SUM($F260:N260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(P$3>($D250+$D260),$N250-SUM($F260:O260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Q$3>($D250+$D260),$N250-SUM($F260:P260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(R$3>($D250+$D260),$N250-SUM($F260:Q260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(S$3>($D250+$D260),$N250-SUM($F260:R260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(T$3>($D250+$D260),$N250-SUM($F260:S260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D260),$N250-SUM($F260:T260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D260),$N250-SUM($F260:U260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D260),$N250-SUM($F260:V260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D260),$N250-SUM($F260:W260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D260),$N250-SUM($F260:X260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D260),$N250-SUM($F260:Y260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D260),$N250-SUM($F260:Z260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D260),$N250-SUM($F260:AA260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D260),$N250-SUM($F260:AB260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D260),$N250-SUM($F260:AC260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D260),$N250-SUM($F260:AD260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D260),$N250-SUM($F260:AE260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D260),$N250-SUM($F260:AF260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D260),$N250-SUM($F260:AG260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D260),$N250-SUM($F260:AH260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D260),$N250-SUM($F260:AI260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D260),$N250-SUM($F260:AJ260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D260),$N250-SUM($F260:AK260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D260),$N250-SUM($F260:AL260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D260),$N250-SUM($F260:AM260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D260),$N250-SUM($F260:AN260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D260),$N250-SUM($F260:AO260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D260),$N250-SUM($F260:AP260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D260),$N250-SUM($F260:AQ260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D260),$N250-SUM($F260:AR260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D260),$N250-SUM($F260:AS260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D260),$N250-SUM($F260:AT260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D260),$N250-SUM($F260:AU260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D260),$N250-SUM($F260:AV260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D260),$N250-SUM($F260:AW260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D260),$N250-SUM($F260:AX260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D260),$N250-SUM($F260:AY260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D260),$N250-SUM($F260:AZ260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D260),$N250-SUM($F260:BA260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D260),$N250-SUM($F260:BB260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D260),$N250-SUM($F260:BC260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D260),$N250-SUM($F260:BD260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D260),$N250-SUM($F260:BE260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D260),$N250-SUM($F260:BF260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D260),$N250-SUM($F260:BG260),$N250/$D250))","v":7.2759576141834259E-12},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D260),$N250-SUM($F260:BH260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D260),$N250-SUM($F260:BI260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D260),$N250-SUM($F260:BJ260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D260),$N250-SUM($F260:BK260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D260),$N250-SUM($F260:BL260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D260),$N250-SUM($F260:BM260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D260),$N250-SUM($F260:BN260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D260),$N250-SUM($F260:BO260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D260),$N250-SUM($F260:BP260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D260),$N250-SUM($F260:BQ260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D260),$N250-SUM($F260:BR260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D260),$N250-SUM($F260:BS260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D260),$N250-SUM($F260:BT260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D260),$N250-SUM($F260:BU260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D260),$N250-SUM($F260:BV260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D260),$N250-SUM($F260:BW260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D260),$N250-SUM($F260:BX260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D260),$N250-SUM($F260:BY260),$N250/$D250))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(P$3>($D250+$D261),$O250-SUM($F261:O261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Q$3>($D250+$D261),$O250-SUM($F261:P261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(R$3>($D250+$D261),$O250-SUM($F261:Q261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(S$3>($D250+$D261),$O250-SUM($F261:R261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(T$3>($D250+$D261),$O250-SUM($F261:S261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D261),$O250-SUM($F261:T261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D261),$O250-SUM($F261:U261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D261),$O250-SUM($F261:V261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D261),$O250-SUM($F261:W261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D261),$O250-SUM($F261:X261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D261),$O250-SUM($F261:Y261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D261),$O250-SUM($F261:Z261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D261),$O250-SUM($F261:AA261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D261),$O250-SUM($F261:AB261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D261),$O250-SUM($F261:AC261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D261),$O250-SUM($F261:AD261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D261),$O250-SUM($F261:AE261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D261),$O250-SUM($F261:AF261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D261),$O250-SUM($F261:AG261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D261),$O250-SUM($F261:AH261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D261),$O250-SUM($F261:AI261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D261),$O250-SUM($F261:AJ261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D261),$O250-SUM($F261:AK261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D261),$O250-SUM($F261:AL261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D261),$O250-SUM($F261:AM261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D261),$O250-SUM($F261:AN261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D261),$O250-SUM($F261:AO261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D261),$O250-SUM($F261:AP261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D261),$O250-SUM($F261:AQ261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D261),$O250-SUM($F261:AR261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D261),$O250-SUM($F261:AS261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D261),$O250-SUM($F261:AT261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D261),$O250-SUM($F261:AU261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D261),$O250-SUM($F261:AV261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D261),$O250-SUM($F261:AW261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D261),$O250-SUM($F261:AX261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D261),$O250-SUM($F261:AY261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D261),$O250-SUM($F261:AZ261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D261),$O250-SUM($F261:BA261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D261),$O250-SUM($F261:BB261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D261),$O250-SUM($F261:BC261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D261),$O250-SUM($F261:BD261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D261),$O250-SUM($F261:BE261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D261),$O250-SUM($F261:BF261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D261),$O250-SUM($F261:BG261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D261),$O250-SUM($F261:BH261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D261),$O250-SUM($F261:BI261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D261),$O250-SUM($F261:BJ261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D261),$O250-SUM($F261:BK261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D261),$O250-SUM($F261:BL261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D261),$O250-SUM($F261:BM261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D261),$O250-SUM($F261:BN261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D261),$O250-SUM($F261:BO261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D261),$O250-SUM($F261:BP261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D261),$O250-SUM($F261:BQ261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D261),$O250-SUM($F261:BR261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D261),$O250-SUM($F261:BS261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D261),$O250-SUM($F261:BT261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D261),$O250-SUM($F261:BU261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D261),$O250-SUM($F261:BV261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D261),$O250-SUM($F261:BW261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D261),$O250-SUM($F261:BX261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D261),$O250-SUM($F261:BY261),$O250/$D250))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Q$3>($D250+$D262),$P250-SUM($F262:P262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(R$3>($D250+$D262),$P250-SUM($F262:Q262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(S$3>($D250+$D262),$P250-SUM($F262:R262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(T$3>($D250+$D262),$P250-SUM($F262:S262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D262),$P250-SUM($F262:T262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D262),$P250-SUM($F262:U262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D262),$P250-SUM($F262:V262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D262),$P250-SUM($F262:W262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D262),$P250-SUM($F262:X262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D262),$P250-SUM($F262:Y262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D262),$P250-SUM($F262:Z262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D262),$P250-SUM($F262:AA262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D262),$P250-SUM($F262:AB262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D262),$P250-SUM($F262:AC262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D262),$P250-SUM($F262:AD262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D262),$P250-SUM($F262:AE262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D262),$P250-SUM($F262:AF262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D262),$P250-SUM($F262:AG262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D262),$P250-SUM($F262:AH262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D262),$P250-SUM($F262:AI262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D262),$P250-SUM($F262:AJ262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D262),$P250-SUM($F262:AK262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D262),$P250-SUM($F262:AL262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D262),$P250-SUM($F262:AM262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D262),$P250-SUM($F262:AN262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D262),$P250-SUM($F262:AO262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D262),$P250-SUM($F262:AP262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D262),$P250-SUM($F262:AQ262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D262),$P250-SUM($F262:AR262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D262),$P250-SUM($F262:AS262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D262),$P250-SUM($F262:AT262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D262),$P250-SUM($F262:AU262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D262),$P250-SUM($F262:AV262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D262),$P250-SUM($F262:AW262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D262),$P250-SUM($F262:AX262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D262),$P250-SUM($F262:AY262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D262),$P250-SUM($F262:AZ262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D262),$P250-SUM($F262:BA262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D262),$P250-SUM($F262:BB262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D262),$P250-SUM($F262:BC262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D262),$P250-SUM($F262:BD262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D262),$P250-SUM($F262:BE262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D262),$P250-SUM($F262:BF262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D262),$P250-SUM($F262:BG262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D262),$P250-SUM($F262:BH262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D262),$P250-SUM($F262:BI262),$P250/$D250))","v":-3.637978807091713E-11},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D262),$P250-SUM($F262:BJ262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D262),$P250-SUM($F262:BK262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D262),$P250-SUM($F262:BL262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D262),$P250-SUM($F262:BM262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D262),$P250-SUM($F262:BN262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D262),$P250-SUM($F262:BO262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D262),$P250-SUM($F262:BP262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D262),$P250-SUM($F262:BQ262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D262),$P250-SUM($F262:BR262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D262),$P250-SUM($F262:BS262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D262),$P250-SUM($F262:BT262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D262),$P250-SUM($F262:BU262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D262),$P250-SUM($F262:BV262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D262),$P250-SUM($F262:BW262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D262),$P250-SUM($F262:BX262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D262),$P250-SUM($F262:BY262),$P250/$D250))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(R$3>($D250+$D263),$Q250-SUM($F263:Q263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(S$3>($D250+$D263),$Q250-SUM($F263:R263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(T$3>($D250+$D263),$Q250-SUM($F263:S263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D263),$Q250-SUM($F263:T263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D263),$Q250-SUM($F263:U263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D263),$Q250-SUM($F263:V263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D263),$Q250-SUM($F263:W263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D263),$Q250-SUM($F263:X263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D263),$Q250-SUM($F263:Y263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D263),$Q250-SUM($F263:Z263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D263),$Q250-SUM($F263:AA263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D263),$Q250-SUM($F263:AB263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D263),$Q250-SUM($F263:AC263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D263),$Q250-SUM($F263:AD263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D263),$Q250-SUM($F263:AE263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D263),$Q250-SUM($F263:AF263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D263),$Q250-SUM($F263:AG263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D263),$Q250-SUM($F263:AH263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D263),$Q250-SUM($F263:AI263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D263),$Q250-SUM($F263:AJ263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D263),$Q250-SUM($F263:AK263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D263),$Q250-SUM($F263:AL263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D263),$Q250-SUM($F263:AM263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D263),$Q250-SUM($F263:AN263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D263),$Q250-SUM($F263:AO263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D263),$Q250-SUM($F263:AP263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D263),$Q250-SUM($F263:AQ263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D263),$Q250-SUM($F263:AR263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D263),$Q250-SUM($F263:AS263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D263),$Q250-SUM($F263:AT263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D263),$Q250-SUM($F263:AU263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D263),$Q250-SUM($F263:AV263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D263),$Q250-SUM($F263:AW263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D263),$Q250-SUM($F263:AX263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D263),$Q250-SUM($F263:AY263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D263),$Q250-SUM($F263:AZ263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D263),$Q250-SUM($F263:BA263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D263),$Q250-SUM($F263:BB263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D263),$Q250-SUM($F263:BC263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D263),$Q250-SUM($F263:BD263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D263),$Q250-SUM($F263:BE263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D263),$Q250-SUM($F263:BF263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D263),$Q250-SUM($F263:BG263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D263),$Q250-SUM($F263:BH263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D263),$Q250-SUM($F263:BI263),$Q250/$D250))","v":867.87539049329939},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D263),$Q250-SUM($F263:BJ263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D263),$Q250-SUM($F263:BK263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D263),$Q250-SUM($F263:BL263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D263),$Q250-SUM($F263:BM263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D263),$Q250-SUM($F263:BN263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D263),$Q250-SUM($F263:BO263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D263),$Q250-SUM($F263:BP263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D263),$Q250-SUM($F263:BQ263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D263),$Q250-SUM($F263:BR263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D263),$Q250-SUM($F263:BS263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D263),$Q250-SUM($F263:BT263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D263),$Q250-SUM($F263:BU263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D263),$Q250-SUM($F263:BV263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D263),$Q250-SUM($F263:BW263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D263),$Q250-SUM($F263:BX263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D263),$Q250-SUM($F263:BY263),$Q250/$D250))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(S$3>($D250+$D264),$R250-SUM($F264:R264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(T$3>($D250+$D264),$R250-SUM($F264:S264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D264),$R250-SUM($F264:T264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D264),$R250-SUM($F264:U264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D264),$R250-SUM($F264:V264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D264),$R250-SUM($F264:W264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D264),$R250-SUM($F264:X264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D264),$R250-SUM($F264:Y264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D264),$R250-SUM($F264:Z264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D264),$R250-SUM($F264:AA264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D264),$R250-SUM($F264:AB264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D264),$R250-SUM($F264:AC264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D264),$R250-SUM($F264:AD264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D264),$R250-SUM($F264:AE264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D264),$R250-SUM($F264:AF264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D264),$R250-SUM($F264:AG264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D264),$R250-SUM($F264:AH264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D264),$R250-SUM($F264:AI264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D264),$R250-SUM($F264:AJ264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D264),$R250-SUM($F264:AK264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D264),$R250-SUM($F264:AL264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D264),$R250-SUM($F264:AM264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D264),$R250-SUM($F264:AN264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D264),$R250-SUM($F264:AO264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D264),$R250-SUM($F264:AP264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D264),$R250-SUM($F264:AQ264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D264),$R250-SUM($F264:AR264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D264),$R250-SUM($F264:AS264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D264),$R250-SUM($F264:AT264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D264),$R250-SUM($F264:AU264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D264),$R250-SUM($F264:AV264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D264),$R250-SUM($F264:AW264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D264),$R250-SUM($F264:AX264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D264),$R250-SUM($F264:AY264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D264),$R250-SUM($F264:AZ264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D264),$R250-SUM($F264:BA264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D264),$R250-SUM($F264:BB264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D264),$R250-SUM($F264:BC264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D264),$R250-SUM($F264:BD264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D264),$R250-SUM($F264:BE264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D264),$R250-SUM($F264:BF264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D264),$R250-SUM($F264:BG264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D264),$R250-SUM($F264:BH264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D264),$R250-SUM($F264:BI264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D264),$R250-SUM($F264:BJ264),$R250/$D250))","v":237.18499214726629},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D264),$R250-SUM($F264:BK264),$R250/$D250))","v":-1.8189894035458565E-12},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D264),$R250-SUM($F264:BL264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D264),$R250-SUM($F264:BM264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D264),$R250-SUM($F264:BN264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D264),$R250-SUM($F264:BO264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D264),$R250-SUM($F264:BP264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D264),$R250-SUM($F264:BQ264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D264),$R250-SUM($F264:BR264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D264),$R250-SUM($F264:BS264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D264),$R250-SUM($F264:BT264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D264),$R250-SUM($F264:BU264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D264),$R250-SUM($F264:BV264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D264),$R250-SUM($F264:BW264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D264),$R250-SUM($F264:BX264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D264),$R250-SUM($F264:BY264),$R250/$D250))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(T$3>($D250+$D265),$S250-SUM($F265:S265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D265),$S250-SUM($F265:T265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D265),$S250-SUM($F265:U265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D265),$S250-SUM($F265:V265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D265),$S250-SUM($F265:W265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D265),$S250-SUM($F265:X265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D265),$S250-SUM($F265:Y265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D265),$S250-SUM($F265:Z265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D265),$S250-SUM($F265:AA265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D265),$S250-SUM($F265:AB265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D265),$S250-SUM($F265:AC265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D265),$S250-SUM($F265:AD265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D265),$S250-SUM($F265:AE265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D265),$S250-SUM($F265:AF265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D265),$S250-SUM($F265:AG265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D265),$S250-SUM($F265:AH265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D265),$S250-SUM($F265:AI265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D265),$S250-SUM($F265:AJ265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D265),$S250-SUM($F265:AK265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D265),$S250-SUM($F265:AL265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D265),$S250-SUM($F265:AM265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D265),$S250-SUM($F265:AN265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D265),$S250-SUM($F265:AO265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D265),$S250-SUM($F265:AP265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D265),$S250-SUM($F265:AQ265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D265),$S250-SUM($F265:AR265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D265),$S250-SUM($F265:AS265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D265),$S250-SUM($F265:AT265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D265),$S250-SUM($F265:AU265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D265),$S250-SUM($F265:AV265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D265),$S250-SUM($F265:AW265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D265),$S250-SUM($F265:AX265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D265),$S250-SUM($F265:AY265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D265),$S250-SUM($F265:AZ265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D265),$S250-SUM($F265:BA265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D265),$S250-SUM($F265:BB265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D265),$S250-SUM($F265:BC265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D265),$S250-SUM($F265:BD265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D265),$S250-SUM($F265:BE265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D265),$S250-SUM($F265:BF265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D265),$S250-SUM($F265:BG265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D265),$S250-SUM($F265:BH265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D265),$S250-SUM($F265:BI265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D265),$S250-SUM($F265:BJ265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D265),$S250-SUM($F265:BK265),$S250/$D250))","v":647.08395163411967},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D265),$S250-SUM($F265:BL265),$S250/$D250))","v":2.1827872842550278E-11},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D265),$S250-SUM($F265:BM265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D265),$S250-SUM($F265:BN265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D265),$S250-SUM($F265:BO265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D265),$S250-SUM($F265:BP265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D265),$S250-SUM($F265:BQ265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D265),$S250-SUM($F265:BR265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D265),$S250-SUM($F265:BS265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D265),$S250-SUM($F265:BT265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D265),$S250-SUM($F265:BU265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D265),$S250-SUM($F265:BV265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D265),$S250-SUM($F265:BW265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D265),$S250-SUM($F265:BX265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D265),$S250-SUM($F265:BY265),$S250/$D250))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D266),$T250-SUM($F266:T266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D266),$T250-SUM($F266:U266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D266),$T250-SUM($F266:V266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D266),$T250-SUM($F266:W266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D266),$T250-SUM($F266:X266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D266),$T250-SUM($F266:Y266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D266),$T250-SUM($F266:Z266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D266),$T250-SUM($F266:AA266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D266),$T250-SUM($F266:AB266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D266),$T250-SUM($F266:AC266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D266),$T250-SUM($F266:AD266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D266),$T250-SUM($F266:AE266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D266),$T250-SUM($F266:AF266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D266),$T250-SUM($F266:AG266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D266),$T250-SUM($F266:AH266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D266),$T250-SUM($F266:AI266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D266),$T250-SUM($F266:AJ266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D266),$T250-SUM($F266:AK266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D266),$T250-SUM($F266:AL266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D266),$T250-SUM($F266:AM266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D266),$T250-SUM($F266:AN266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D266),$T250-SUM($F266:AO266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D266),$T250-SUM($F266:AP266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D266),$T250-SUM($F266:AQ266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D266),$T250-SUM($F266:AR266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D266),$T250-SUM($F266:AS266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D266),$T250-SUM($F266:AT266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D266),$T250-SUM($F266:AU266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D266),$T250-SUM($F266:AV266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D266),$T250-SUM($F266:AW266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D266),$T250-SUM($F266:AX266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D266),$T250-SUM($F266:AY266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D266),$T250-SUM($F266:AZ266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D266),$T250-SUM($F266:BA266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D266),$T250-SUM($F266:BB266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D266),$T250-SUM($F266:BC266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D266),$T250-SUM($F266:BD266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D266),$T250-SUM($F266:BE266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D266),$T250-SUM($F266:BF266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D266),$T250-SUM($F266:BG266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D266),$T250-SUM($F266:BH266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D266),$T250-SUM($F266:BI266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D266),$T250-SUM($F266:BJ266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D266),$T250-SUM($F266:BK266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D266),$T250-SUM($F266:BL266),$T250/$D250))","v":597.08427431950918},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D266),$T250-SUM($F266:BM266),$T250/$D250))","v":-2.1827872842550278E-11},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D266),$T250-SUM($F266:BN266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D266),$T250-SUM($F266:BO266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D266),$T250-SUM($F266:BP266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D266),$T250-SUM($F266:BQ266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D266),$T250-SUM($F266:BR266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D266),$T250-SUM($F266:BS266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D266),$T250-SUM($F266:BT266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D266),$T250-SUM($F266:BU266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D266),$T250-SUM($F266:BV266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D266),$T250-SUM($F266:BW266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D266),$T250-SUM($F266:BX266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D266),$T250-SUM($F266:BY266),$T250/$D250))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D267),$U250-SUM($F267:U267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D267),$U250-SUM($F267:V267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D267),$U250-SUM($F267:W267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D267),$U250-SUM($F267:X267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D267),$U250-SUM($F267:Y267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D267),$U250-SUM($F267:Z267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D267),$U250-SUM($F267:AA267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D267),$U250-SUM($F267:AB267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D267),$U250-SUM($F267:AC267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D267),$U250-SUM($F267:AD267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D267),$U250-SUM($F267:AE267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D267),$U250-SUM($F267:AF267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D267),$U250-SUM($F267:AG267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D267),$U250-SUM($F267:AH267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D267),$U250-SUM($F267:AI267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D267),$U250-SUM($F267:AJ267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D267),$U250-SUM($F267:AK267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D267),$U250-SUM($F267:AL267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D267),$U250-SUM($F267:AM267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D267),$U250-SUM($F267:AN267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D267),$U250-SUM($F267:AO267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D267),$U250-SUM($F267:AP267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D267),$U250-SUM($F267:AQ267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D267),$U250-SUM($F267:AR267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D267),$U250-SUM($F267:AS267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D267),$U250-SUM($F267:AT267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D267),$U250-SUM($F267:AU267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D267),$U250-SUM($F267:AV267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D267),$U250-SUM($F267:AW267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D267),$U250-SUM($F267:AX267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D267),$U250-SUM($F267:AY267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D267),$U250-SUM($F267:AZ267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D267),$U250-SUM($F267:BA267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D267),$U250-SUM($F267:BB267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D267),$U250-SUM($F267:BC267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D267),$U250-SUM($F267:BD267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D267),$U250-SUM($F267:BE267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D267),$U250-SUM($F267:BF267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D267),$U250-SUM($F267:BG267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D267),$U250-SUM($F267:BH267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D267),$U250-SUM($F267:BI267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D267),$U250-SUM($F267:BJ267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D267),$U250-SUM($F267:BK267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D267),$U250-SUM($F267:BL267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D267),$U250-SUM($F267:BM267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D267),$U250-SUM($F267:BN267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D267),$U250-SUM($F267:BO267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D267),$U250-SUM($F267:BP267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D267),$U250-SUM($F267:BQ267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D267),$U250-SUM($F267:BR267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D267),$U250-SUM($F267:BS267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D267),$U250-SUM($F267:BT267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D267),$U250-SUM($F267:BU267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D267),$U250-SUM($F267:BV267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D267),$U250-SUM($F267:BW267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D267),$U250-SUM($F267:BX267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D267),$U250-SUM($F267:BY267),$U250/$D250))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D268),$V250-SUM($F268:V268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D268),$V250-SUM($F268:W268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D268),$V250-SUM($F268:X268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D268),$V250-SUM($F268:Y268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D268),$V250-SUM($F268:Z268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D268),$V250-SUM($F268:AA268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D268),$V250-SUM($F268:AB268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D268),$V250-SUM($F268:AC268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D268),$V250-SUM($F268:AD268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D268),$V250-SUM($F268:AE268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D268),$V250-SUM($F268:AF268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D268),$V250-SUM($F268:AG268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D268),$V250-SUM($F268:AH268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D268),$V250-SUM($F268:AI268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D268),$V250-SUM($F268:AJ268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D268),$V250-SUM($F268:AK268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D268),$V250-SUM($F268:AL268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D268),$V250-SUM($F268:AM268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D268),$V250-SUM($F268:AN268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D268),$V250-SUM($F268:AO268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D268),$V250-SUM($F268:AP268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D268),$V250-SUM($F268:AQ268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D268),$V250-SUM($F268:AR268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D268),$V250-SUM($F268:AS268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D268),$V250-SUM($F268:AT268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D268),$V250-SUM($F268:AU268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D268),$V250-SUM($F268:AV268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D268),$V250-SUM($F268:AW268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D268),$V250-SUM($F268:AX268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D268),$V250-SUM($F268:AY268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D268),$V250-SUM($F268:AZ268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D268),$V250-SUM($F268:BA268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D268),$V250-SUM($F268:BB268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D268),$V250-SUM($F268:BC268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D268),$V250-SUM($F268:BD268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D268),$V250-SUM($F268:BE268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D268),$V250-SUM($F268:BF268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D268),$V250-SUM($F268:BG268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D268),$V250-SUM($F268:BH268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D268),$V250-SUM($F268:BI268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D268),$V250-SUM($F268:BJ268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D268),$V250-SUM($F268:BK268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D268),$V250-SUM($F268:BL268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D268),$V250-SUM($F268:BM268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D268),$V250-SUM($F268:BN268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D268),$V250-SUM($F268:BO268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D268),$V250-SUM($F268:BP268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D268),$V250-SUM($F268:BQ268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D268),$V250-SUM($F268:BR268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D268),$V250-SUM($F268:BS268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D268),$V250-SUM($F268:BT268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D268),$V250-SUM($F268:BU268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D268),$V250-SUM($F268:BV268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D268),$V250-SUM($F268:BW268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D268),$V250-SUM($F268:BX268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D268),$V250-SUM($F268:BY268),$V250/$D250))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D269),$W250-SUM($F269:W269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D269),$W250-SUM($F269:X269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D269),$W250-SUM($F269:Y269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D269),$W250-SUM($F269:Z269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D269),$W250-SUM($F269:AA269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D269),$W250-SUM($F269:AB269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D269),$W250-SUM($F269:AC269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D269),$W250-SUM($F269:AD269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D269),$W250-SUM($F269:AE269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D269),$W250-SUM($F269:AF269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D269),$W250-SUM($F269:AG269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D269),$W250-SUM($F269:AH269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D269),$W250-SUM($F269:AI269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D269),$W250-SUM($F269:AJ269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D269),$W250-SUM($F269:AK269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D269),$W250-SUM($F269:AL269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D269),$W250-SUM($F269:AM269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D269),$W250-SUM($F269:AN269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D269),$W250-SUM($F269:AO269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D269),$W250-SUM($F269:AP269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D269),$W250-SUM($F269:AQ269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D269),$W250-SUM($F269:AR269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D269),$W250-SUM($F269:AS269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D269),$W250-SUM($F269:AT269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D269),$W250-SUM($F269:AU269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D269),$W250-SUM($F269:AV269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D269),$W250-SUM($F269:AW269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D269),$W250-SUM($F269:AX269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D269),$W250-SUM($F269:AY269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D269),$W250-SUM($F269:AZ269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D269),$W250-SUM($F269:BA269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D269),$W250-SUM($F269:BB269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D269),$W250-SUM($F269:BC269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D269),$W250-SUM($F269:BD269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D269),$W250-SUM($F269:BE269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D269),$W250-SUM($F269:BF269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D269),$W250-SUM($F269:BG269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D269),$W250-SUM($F269:BH269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D269),$W250-SUM($F269:BI269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D269),$W250-SUM($F269:BJ269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D269),$W250-SUM($F269:BK269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D269),$W250-SUM($F269:BL269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D269),$W250-SUM($F269:BM269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D269),$W250-SUM($F269:BN269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D269),$W250-SUM($F269:BO269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D269),$W250-SUM($F269:BP269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D269),$W250-SUM($F269:BQ269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D269),$W250-SUM($F269:BR269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D269),$W250-SUM($F269:BS269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D269),$W250-SUM($F269:BT269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D269),$W250-SUM($F269:BU269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D269),$W250-SUM($F269:BV269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D269),$W250-SUM($F269:BW269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D269),$W250-SUM($F269:BX269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D269),$W250-SUM($F269:BY269),$W250/$D250))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D270),$X250-SUM($F270:X270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D270),$X250-SUM($F270:Y270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D270),$X250-SUM($F270:Z270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D270),$X250-SUM($F270:AA270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D270),$X250-SUM($F270:AB270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D270),$X250-SUM($F270:AC270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D270),$X250-SUM($F270:AD270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D270),$X250-SUM($F270:AE270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D270),$X250-SUM($F270:AF270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D270),$X250-SUM($F270:AG270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D270),$X250-SUM($F270:AH270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D270),$X250-SUM($F270:AI270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D270),$X250-SUM($F270:AJ270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D270),$X250-SUM($F270:AK270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D270),$X250-SUM($F270:AL270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D270),$X250-SUM($F270:AM270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D270),$X250-SUM($F270:AN270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D270),$X250-SUM($F270:AO270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D270),$X250-SUM($F270:AP270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D270),$X250-SUM($F270:AQ270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D270),$X250-SUM($F270:AR270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D270),$X250-SUM($F270:AS270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D270),$X250-SUM($F270:AT270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D270),$X250-SUM($F270:AU270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D270),$X250-SUM($F270:AV270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D270),$X250-SUM($F270:AW270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D270),$X250-SUM($F270:AX270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D270),$X250-SUM($F270:AY270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D270),$X250-SUM($F270:AZ270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D270),$X250-SUM($F270:BA270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D270),$X250-SUM($F270:BB270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D270),$X250-SUM($F270:BC270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D270),$X250-SUM($F270:BD270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D270),$X250-SUM($F270:BE270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D270),$X250-SUM($F270:BF270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D270),$X250-SUM($F270:BG270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D270),$X250-SUM($F270:BH270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D270),$X250-SUM($F270:BI270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D270),$X250-SUM($F270:BJ270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D270),$X250-SUM($F270:BK270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D270),$X250-SUM($F270:BL270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D270),$X250-SUM($F270:BM270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D270),$X250-SUM($F270:BN270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D270),$X250-SUM($F270:BO270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D270),$X250-SUM($F270:BP270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D270),$X250-SUM($F270:BQ270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D270),$X250-SUM($F270:BR270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D270),$X250-SUM($F270:BS270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D270),$X250-SUM($F270:BT270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D270),$X250-SUM($F270:BU270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D270),$X250-SUM($F270:BV270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D270),$X250-SUM($F270:BW270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D270),$X250-SUM($F270:BX270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D270),$X250-SUM($F270:BY270),$X250/$D250))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D271),$Y250-SUM($F271:Y271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D271),$Y250-SUM($F271:Z271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D271),$Y250-SUM($F271:AA271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D271),$Y250-SUM($F271:AB271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D271),$Y250-SUM($F271:AC271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D271),$Y250-SUM($F271:AD271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D271),$Y250-SUM($F271:AE271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D271),$Y250-SUM($F271:AF271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D271),$Y250-SUM($F271:AG271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D271),$Y250-SUM($F271:AH271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D271),$Y250-SUM($F271:AI271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D271),$Y250-SUM($F271:AJ271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D271),$Y250-SUM($F271:AK271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D271),$Y250-SUM($F271:AL271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D271),$Y250-SUM($F271:AM271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D271),$Y250-SUM($F271:AN271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D271),$Y250-SUM($F271:AO271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D271),$Y250-SUM($F271:AP271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D271),$Y250-SUM($F271:AQ271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D271),$Y250-SUM($F271:AR271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D271),$Y250-SUM($F271:AS271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D271),$Y250-SUM($F271:AT271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D271),$Y250-SUM($F271:AU271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D271),$Y250-SUM($F271:AV271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D271),$Y250-SUM($F271:AW271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D271),$Y250-SUM($F271:AX271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D271),$Y250-SUM($F271:AY271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D271),$Y250-SUM($F271:AZ271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D271),$Y250-SUM($F271:BA271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D271),$Y250-SUM($F271:BB271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D271),$Y250-SUM($F271:BC271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D271),$Y250-SUM($F271:BD271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D271),$Y250-SUM($F271:BE271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D271),$Y250-SUM($F271:BF271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D271),$Y250-SUM($F271:BG271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D271),$Y250-SUM($F271:BH271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D271),$Y250-SUM($F271:BI271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D271),$Y250-SUM($F271:BJ271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D271),$Y250-SUM($F271:BK271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D271),$Y250-SUM($F271:BL271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D271),$Y250-SUM($F271:BM271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D271),$Y250-SUM($F271:BN271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D271),$Y250-SUM($F271:BO271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D271),$Y250-SUM($F271:BP271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D271),$Y250-SUM($F271:BQ271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D271),$Y250-SUM($F271:BR271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D271),$Y250-SUM($F271:BS271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D271),$Y250-SUM($F271:BT271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D271),$Y250-SUM($F271:BU271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D271),$Y250-SUM($F271:BV271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D271),$Y250-SUM($F271:BW271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D271),$Y250-SUM($F271:BX271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D271),$Y250-SUM($F271:BY271),$Y250/$D250))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D272),$Z250-SUM($F272:Z272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D272),$Z250-SUM($F272:AA272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D272),$Z250-SUM($F272:AB272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D272),$Z250-SUM($F272:AC272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D272),$Z250-SUM($F272:AD272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D272),$Z250-SUM($F272:AE272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D272),$Z250-SUM($F272:AF272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D272),$Z250-SUM($F272:AG272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D272),$Z250-SUM($F272:AH272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D272),$Z250-SUM($F272:AI272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D272),$Z250-SUM($F272:AJ272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D272),$Z250-SUM($F272:AK272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D272),$Z250-SUM($F272:AL272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D272),$Z250-SUM($F272:AM272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D272),$Z250-SUM($F272:AN272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D272),$Z250-SUM($F272:AO272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D272),$Z250-SUM($F272:AP272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D272),$Z250-SUM($F272:AQ272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D272),$Z250-SUM($F272:AR272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D272),$Z250-SUM($F272:AS272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D272),$Z250-SUM($F272:AT272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D272),$Z250-SUM($F272:AU272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D272),$Z250-SUM($F272:AV272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D272),$Z250-SUM($F272:AW272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D272),$Z250-SUM($F272:AX272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D272),$Z250-SUM($F272:AY272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D272),$Z250-SUM($F272:AZ272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D272),$Z250-SUM($F272:BA272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D272),$Z250-SUM($F272:BB272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D272),$Z250-SUM($F272:BC272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D272),$Z250-SUM($F272:BD272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D272),$Z250-SUM($F272:BE272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D272),$Z250-SUM($F272:BF272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D272),$Z250-SUM($F272:BG272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D272),$Z250-SUM($F272:BH272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D272),$Z250-SUM($F272:BI272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D272),$Z250-SUM($F272:BJ272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D272),$Z250-SUM($F272:BK272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D272),$Z250-SUM($F272:BL272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D272),$Z250-SUM($F272:BM272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D272),$Z250-SUM($F272:BN272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D272),$Z250-SUM($F272:BO272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D272),$Z250-SUM($F272:BP272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D272),$Z250-SUM($F272:BQ272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D272),$Z250-SUM($F272:BR272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D272),$Z250-SUM($F272:BS272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D272),$Z250-SUM($F272:BT272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D272),$Z250-SUM($F272:BU272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D272),$Z250-SUM($F272:BV272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D272),$Z250-SUM($F272:BW272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D272),$Z250-SUM($F272:BX272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D272),$Z250-SUM($F272:BY272),$Z250/$D250))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D273),$AA250-SUM($F273:AA273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D273),$AA250-SUM($F273:AB273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D273),$AA250-SUM($F273:AC273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D273),$AA250-SUM($F273:AD273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D273),$AA250-SUM($F273:AE273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D273),$AA250-SUM($F273:AF273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D273),$AA250-SUM($F273:AG273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D273),$AA250-SUM($F273:AH273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D273),$AA250-SUM($F273:AI273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D273),$AA250-SUM($F273:AJ273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D273),$AA250-SUM($F273:AK273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D273),$AA250-SUM($F273:AL273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D273),$AA250-SUM($F273:AM273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D273),$AA250-SUM($F273:AN273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D273),$AA250-SUM($F273:AO273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D273),$AA250-SUM($F273:AP273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D273),$AA250-SUM($F273:AQ273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D273),$AA250-SUM($F273:AR273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D273),$AA250-SUM($F273:AS273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D273),$AA250-SUM($F273:AT273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D273),$AA250-SUM($F273:AU273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D273),$AA250-SUM($F273:AV273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D273),$AA250-SUM($F273:AW273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D273),$AA250-SUM($F273:AX273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D273),$AA250-SUM($F273:AY273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D273),$AA250-SUM($F273:AZ273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D273),$AA250-SUM($F273:BA273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D273),$AA250-SUM($F273:BB273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D273),$AA250-SUM($F273:BC273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D273),$AA250-SUM($F273:BD273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D273),$AA250-SUM($F273:BE273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D273),$AA250-SUM($F273:BF273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D273),$AA250-SUM($F273:BG273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D273),$AA250-SUM($F273:BH273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D273),$AA250-SUM($F273:BI273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D273),$AA250-SUM($F273:BJ273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D273),$AA250-SUM($F273:BK273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D273),$AA250-SUM($F273:BL273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D273),$AA250-SUM($F273:BM273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D273),$AA250-SUM($F273:BN273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D273),$AA250-SUM($F273:BO273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D273),$AA250-SUM($F273:BP273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D273),$AA250-SUM($F273:BQ273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D273),$AA250-SUM($F273:BR273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D273),$AA250-SUM($F273:BS273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D273),$AA250-SUM($F273:BT273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D273),$AA250-SUM($F273:BU273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D273),$AA250-SUM($F273:BV273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D273),$AA250-SUM($F273:BW273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D273),$AA250-SUM($F273:BX273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D273),$AA250-SUM($F273:BY273),$AA250/$D250))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D274),$AB250-SUM($F274:AB274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D274),$AB250-SUM($F274:AC274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D274),$AB250-SUM($F274:AD274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D274),$AB250-SUM($F274:AE274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D274),$AB250-SUM($F274:AF274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D274),$AB250-SUM($F274:AG274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D274),$AB250-SUM($F274:AH274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D274),$AB250-SUM($F274:AI274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D274),$AB250-SUM($F274:AJ274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D274),$AB250-SUM($F274:AK274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D274),$AB250-SUM($F274:AL274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D274),$AB250-SUM($F274:AM274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D274),$AB250-SUM($F274:AN274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D274),$AB250-SUM($F274:AO274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D274),$AB250-SUM($F274:AP274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D274),$AB250-SUM($F274:AQ274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D274),$AB250-SUM($F274:AR274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D274),$AB250-SUM($F274:AS274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D274),$AB250-SUM($F274:AT274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D274),$AB250-SUM($F274:AU274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D274),$AB250-SUM($F274:AV274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D274),$AB250-SUM($F274:AW274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D274),$AB250-SUM($F274:AX274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D274),$AB250-SUM($F274:AY274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D274),$AB250-SUM($F274:AZ274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D274),$AB250-SUM($F274:BA274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D274),$AB250-SUM($F274:BB274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D274),$AB250-SUM($F274:BC274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D274),$AB250-SUM($F274:BD274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D274),$AB250-SUM($F274:BE274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D274),$AB250-SUM($F274:BF274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D274),$AB250-SUM($F274:BG274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D274),$AB250-SUM($F274:BH274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D274),$AB250-SUM($F274:BI274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D274),$AB250-SUM($F274:BJ274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D274),$AB250-SUM($F274:BK274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D274),$AB250-SUM($F274:BL274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D274),$AB250-SUM($F274:BM274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D274),$AB250-SUM($F274:BN274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D274),$AB250-SUM($F274:BO274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D274),$AB250-SUM($F274:BP274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D274),$AB250-SUM($F274:BQ274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D274),$AB250-SUM($F274:BR274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D274),$AB250-SUM($F274:BS274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D274),$AB250-SUM($F274:BT274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D274),$AB250-SUM($F274:BU274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D274),$AB250-SUM($F274:BV274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D274),$AB250-SUM($F274:BW274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D274),$AB250-SUM($F274:BX274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D274),$AB250-SUM($F274:BY274),$AB250/$D250))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D275),$AC250-SUM($F275:AC275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D275),$AC250-SUM($F275:AD275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D275),$AC250-SUM($F275:AE275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D275),$AC250-SUM($F275:AF275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D275),$AC250-SUM($F275:AG275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D275),$AC250-SUM($F275:AH275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D275),$AC250-SUM($F275:AI275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D275),$AC250-SUM($F275:AJ275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D275),$AC250-SUM($F275:AK275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D275),$AC250-SUM($F275:AL275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D275),$AC250-SUM($F275:AM275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D275),$AC250-SUM($F275:AN275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D275),$AC250-SUM($F275:AO275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D275),$AC250-SUM($F275:AP275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D275),$AC250-SUM($F275:AQ275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D275),$AC250-SUM($F275:AR275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D275),$AC250-SUM($F275:AS275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D275),$AC250-SUM($F275:AT275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D275),$AC250-SUM($F275:AU275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D275),$AC250-SUM($F275:AV275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D275),$AC250-SUM($F275:AW275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D275),$AC250-SUM($F275:AX275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D275),$AC250-SUM($F275:AY275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D275),$AC250-SUM($F275:AZ275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D275),$AC250-SUM($F275:BA275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D275),$AC250-SUM($F275:BB275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D275),$AC250-SUM($F275:BC275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D275),$AC250-SUM($F275:BD275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D275),$AC250-SUM($F275:BE275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D275),$AC250-SUM($F275:BF275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D275),$AC250-SUM($F275:BG275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D275),$AC250-SUM($F275:BH275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D275),$AC250-SUM($F275:BI275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D275),$AC250-SUM($F275:BJ275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D275),$AC250-SUM($F275:BK275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D275),$AC250-SUM($F275:BL275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D275),$AC250-SUM($F275:BM275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D275),$AC250-SUM($F275:BN275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D275),$AC250-SUM($F275:BO275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D275),$AC250-SUM($F275:BP275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D275),$AC250-SUM($F275:BQ275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D275),$AC250-SUM($F275:BR275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D275),$AC250-SUM($F275:BS275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D275),$AC250-SUM($F275:BT275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D275),$AC250-SUM($F275:BU275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D275),$AC250-SUM($F275:BV275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D275),$AC250-SUM($F275:BW275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D275),$AC250-SUM($F275:BX275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D275),$AC250-SUM($F275:BY275),$AC250/$D250))","v":0}]
[null,null,null,25]
[null,{"$f":"A42","v":"Transformers"},null,null,null,{"$f":"SUM(F251:F276)","v":0},190.91506971809119,258.94461819374635,281.2434513174029,638.71066826360334,1003.7486200532724,1341.0028549422095,1468.2823166183684,1623.715629505698,1894.3416982255451,2113.8791640358595,2867.8405515285485,3735.7159420218477,3972.900934169114,4619.9848858032337,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,{"$f":"SUM(AL251:AL276)","v":5217.0691601227427},5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5217.0691601227427,5026.1540904046533,4958.1245419289944,4935.8257088053397,4578.3584918591287,4213.3205400694706,3876.0663051805441,3748.7868435043802,3593.3535306170415,3322.727461897206,3103.1899960868841,2349.2286085941578,1481.353218100895,1244.1682259536269,597.084274319531,-2.1827872842550278E-11,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B306","v":"Reactive"},{"$f":"VLOOKUP(C279,$A$124:$D$140,4,FALSE)","v":40},{"$f":"VLOOKUP(C279,$A$124:$D$140,3,FALSE)","v":40},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C279,$A$61:$A$77,0),FALSE))","v":0},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C279,$A$61:$A$77,0),FALSE))","v":1035.8832096093026},{"$f":"IF(H$124=\"\",0,HLOOKUP(H$2,$F$124:$BZ$141,MATCH($C279,$A$61:$A$77,0),FALSE))","v":4095.9452756853962},3600.3151891669745,-2205.6648640342614,132.35453763405653,3.6798330847880774,1128.8454257358733,52.645563976879174,576.32044756481559,5543.0818141136087,1615.3621019424586,5033.4505140603806,3137.8707496838506,10385.949460608472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT$124=\"\",0,HLOOKUP(BT$2,$F$124:$BZ$141,MATCH($C279,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E279=\"n/a\",\"n/a\",IF(G$3>($E279+$D281),$F279-SUM($F281:F281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(H$3>($E279+$D281),$F279-SUM($F281:G281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(I$3>($E279+$D281),$F279-SUM($F281:H281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(J$3>($E279+$D281),$F279-SUM($F281:I281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(K$3>($E279+$D281),$F279-SUM($F281:J281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(L$3>($E279+$D281),$F279-SUM($F281:K281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(M$3>($E279+$D281),$F279-SUM($F281:L281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(N$3>($E279+$D281),$F279-SUM($F281:M281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(O$3>($E279+$D281),$F279-SUM($F281:N281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(P$3>($E279+$D281),$F279-SUM($F281:O281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Q$3>($E279+$D281),$F279-SUM($F281:P281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(R$3>($E279+$D281),$F279-SUM($F281:Q281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(S$3>($E279+$D281),$F279-SUM($F281:R281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(T$3>($E279+$D281),$F279-SUM($F281:S281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(U$3>($E279+$D281),$F279-SUM($F281:T281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(V$3>($E279+$D281),$F279-SUM($F281:U281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(W$3>($E279+$D281),$F279-SUM($F281:V281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(X$3>($E279+$D281),$F279-SUM($F281:W281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Y$3>($E279+$D281),$F279-SUM($F281:X281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Z$3>($E279+$D281),$F279-SUM($F281:Y281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AA$3>($E279+$D281),$F279-SUM($F281:Z281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AB$3>($E279+$D281),$F279-SUM($F281:AA281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AC$3>($E279+$D281),$F279-SUM($F281:AB281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AD$3>($E279+$D281),$F279-SUM($F281:AC281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AE$3>($E279+$D281),$F279-SUM($F281:AD281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AF$3>($E279+$D281),$F279-SUM($F281:AE281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AG$3>($E279+$D281),$F279-SUM($F281:AF281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AH$3>($E279+$D281),$F279-SUM($F281:AG281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AI$3>($E279+$D281),$F279-SUM($F281:AH281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AJ$3>($E279+$D281),$F279-SUM($F281:AI281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AK$3>($E279+$D281),$F279-SUM($F281:AJ281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AL$3>($E279+$D281),$F279-SUM($F281:AK281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AM$3>($E279+$D281),$F279-SUM($F281:AL281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AN$3>($E279+$D281),$F279-SUM($F281:AM281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AO$3>($E279+$D281),$F279-SUM($F281:AN281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AP$3>($E279+$D281),$F279-SUM($F281:AO281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AQ$3>($E279+$D281),$F279-SUM($F281:AP281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AR$3>($E279+$D281),$F279-SUM($F281:AQ281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AS$3>($E279+$D281),$F279-SUM($F281:AR281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AT$3>($E279+$D281),$F279-SUM($F281:AS281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AU$3>($E279+$D281),$F279-SUM($F281:AT281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AV$3>($E279+$D281),$F279-SUM($F281:AU281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AW$3>($E279+$D281),$F279-SUM($F281:AV281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AX$3>($E279+$D281),$F279-SUM($F281:AW281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AY$3>($E279+$D281),$F279-SUM($F281:AX281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AZ$3>($E279+$D281),$F279-SUM($F281:AY281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BA$3>($E279+$D281),$F279-SUM($F281:AZ281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BB$3>($E279+$D281),$F279-SUM($F281:BA281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BC$3>($E279+$D281),$F279-SUM($F281:BB281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BD$3>($E279+$D281),$F279-SUM($F281:BC281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BE$3>($E279+$D281),$F279-SUM($F281:BD281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BF$3>($E279+$D281),$F279-SUM($F281:BE281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BG$3>($E279+$D281),$F279-SUM($F281:BF281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BH$3>($E279+$D281),$F279-SUM($F281:BG281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BI$3>($E279+$D281),$F279-SUM($F281:BH281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BJ$3>($E279+$D281),$F279-SUM($F281:BI281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BK$3>($E279+$D281),$F279-SUM($F281:BJ281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BL$3>($E279+$D281),$F279-SUM($F281:BK281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BM$3>($E279+$D281),$F279-SUM($F281:BL281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BN$3>($E279+$D281),$F279-SUM($F281:BM281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BO$3>($E279+$D281),$F279-SUM($F281:BN281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BP$3>($E279+$D281),$F279-SUM($F281:BO281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BQ$3>($E279+$D281),$F279-SUM($F281:BP281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BR$3>($E279+$D281),$F279-SUM($F281:BQ281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BS$3>($E279+$D281),$F279-SUM($F281:BR281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BT$3>($E279+$D281),$F279-SUM($F281:BS281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BU$3>($E279+$D281),$F279-SUM($F281:BT281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BV$3>($E279+$D281),$F279-SUM($F281:BU281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BW$3>($E279+$D281),$F279-SUM($F281:BV281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BX$3>($E279+$D281),$F279-SUM($F281:BW281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BY$3>($E279+$D281),$F279-SUM($F281:BX281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BZ$3>($E279+$D281),$F279-SUM($F281:BY281),$F279/$E279))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E279=\"n/a\",\"n/a\",IF(H$3>($E279+$D282),$G279-SUM($F282:G282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(I$3>($E279+$D282),$G279-SUM($F282:H282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(J$3>($E279+$D282),$G279-SUM($F282:I282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(K$3>($E279+$D282),$G279-SUM($F282:J282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(L$3>($E279+$D282),$G279-SUM($F282:K282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(M$3>($E279+$D282),$G279-SUM($F282:L282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(N$3>($E279+$D282),$G279-SUM($F282:M282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(O$3>($E279+$D282),$G279-SUM($F282:N282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(P$3>($E279+$D282),$G279-SUM($F282:O282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Q$3>($E279+$D282),$G279-SUM($F282:P282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(R$3>($E279+$D282),$G279-SUM($F282:Q282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(S$3>($E279+$D282),$G279-SUM($F282:R282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(T$3>($E279+$D282),$G279-SUM($F282:S282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(U$3>($E279+$D282),$G279-SUM($F282:T282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(V$3>($E279+$D282),$G279-SUM($F282:U282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(W$3>($E279+$D282),$G279-SUM($F282:V282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(X$3>($E279+$D282),$G279-SUM($F282:W282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Y$3>($E279+$D282),$G279-SUM($F282:X282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Z$3>($E279+$D282),$G279-SUM($F282:Y282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AA$3>($E279+$D282),$G279-SUM($F282:Z282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AB$3>($E279+$D282),$G279-SUM($F282:AA282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AC$3>($E279+$D282),$G279-SUM($F282:AB282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AD$3>($E279+$D282),$G279-SUM($F282:AC282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AE$3>($E279+$D282),$G279-SUM($F282:AD282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AF$3>($E279+$D282),$G279-SUM($F282:AE282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AG$3>($E279+$D282),$G279-SUM($F282:AF282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AH$3>($E279+$D282),$G279-SUM($F282:AG282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AI$3>($E279+$D282),$G279-SUM($F282:AH282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AJ$3>($E279+$D282),$G279-SUM($F282:AI282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AK$3>($E279+$D282),$G279-SUM($F282:AJ282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AL$3>($E279+$D282),$G279-SUM($F282:AK282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AM$3>($E279+$D282),$G279-SUM($F282:AL282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AN$3>($E279+$D282),$G279-SUM($F282:AM282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AO$3>($E279+$D282),$G279-SUM($F282:AN282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AP$3>($E279+$D282),$G279-SUM($F282:AO282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AQ$3>($E279+$D282),$G279-SUM($F282:AP282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AR$3>($E279+$D282),$G279-SUM($F282:AQ282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AS$3>($E279+$D282),$G279-SUM($F282:AR282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AT$3>($E279+$D282),$G279-SUM($F282:AS282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AU$3>($E279+$D282),$G279-SUM($F282:AT282),$G279/$E279))","v":25.897080240232565},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AV$3>($E279+$D282),$G279-SUM($F282:AU282),$G279/$E279))","v":6.8212102632969618E-13},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AW$3>($E279+$D282),$G279-SUM($F282:AV282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AX$3>($E279+$D282),$G279-SUM($F282:AW282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AY$3>($E279+$D282),$G279-SUM($F282:AX282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AZ$3>($E279+$D282),$G279-SUM($F282:AY282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BA$3>($E279+$D282),$G279-SUM($F282:AZ282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BB$3>($E279+$D282),$G279-SUM($F282:BA282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BC$3>($E279+$D282),$G279-SUM($F282:BB282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BD$3>($E279+$D282),$G279-SUM($F282:BC282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BE$3>($E279+$D282),$G279-SUM($F282:BD282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BF$3>($E279+$D282),$G279-SUM($F282:BE282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BG$3>($E279+$D282),$G279-SUM($F282:BF282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BH$3>($E279+$D282),$G279-SUM($F282:BG282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BI$3>($E279+$D282),$G279-SUM($F282:BH282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BJ$3>($E279+$D282),$G279-SUM($F282:BI282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BK$3>($E279+$D282),$G279-SUM($F282:BJ282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BL$3>($E279+$D282),$G279-SUM($F282:BK282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BM$3>($E279+$D282),$G279-SUM($F282:BL282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BN$3>($E279+$D282),$G279-SUM($F282:BM282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BO$3>($E279+$D282),$G279-SUM($F282:BN282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BP$3>($E279+$D282),$G279-SUM($F282:BO282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BQ$3>($E279+$D282),$G279-SUM($F282:BP282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BR$3>($E279+$D282),$G279-SUM($F282:BQ282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BS$3>($E279+$D282),$G279-SUM($F282:BR282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BT$3>($E279+$D282),$G279-SUM($F282:BS282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BU$3>($E279+$D282),$G279-SUM($F282:BT282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BV$3>($E279+$D282),$G279-SUM($F282:BU282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BW$3>($E279+$D282),$G279-SUM($F282:BV282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BX$3>($E279+$D282),$G279-SUM($F282:BW282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BY$3>($E279+$D282),$G279-SUM($F282:BX282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BZ$3>($E279+$D282),$G279-SUM($F282:BY282),$G279/$E279))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E279=\"n/a\",\"n/a\",IF(I$3>($E279+$D283),$H279-SUM($F283:H283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(J$3>($E279+$D283),$H279-SUM($F283:I283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(K$3>($E279+$D283),$H279-SUM($F283:J283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(L$3>($E279+$D283),$H279-SUM($F283:K283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(M$3>($E279+$D283),$H279-SUM($F283:L283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(N$3>($E279+$D283),$H279-SUM($F283:M283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(O$3>($E279+$D283),$H279-SUM($F283:N283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(P$3>($E279+$D283),$H279-SUM($F283:O283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Q$3>($E279+$D283),$H279-SUM($F283:P283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(R$3>($E279+$D283),$H279-SUM($F283:Q283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(S$3>($E279+$D283),$H279-SUM($F283:R283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(T$3>($E279+$D283),$H279-SUM($F283:S283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(U$3>($E279+$D283),$H279-SUM($F283:T283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(V$3>($E279+$D283),$H279-SUM($F283:U283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(W$3>($E279+$D283),$H279-SUM($F283:V283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(X$3>($E279+$D283),$H279-SUM($F283:W283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Y$3>($E279+$D283),$H279-SUM($F283:X283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Z$3>($E279+$D283),$H279-SUM($F283:Y283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AA$3>($E279+$D283),$H279-SUM($F283:Z283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AB$3>($E279+$D283),$H279-SUM($F283:AA283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AC$3>($E279+$D283),$H279-SUM($F283:AB283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AD$3>($E279+$D283),$H279-SUM($F283:AC283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AE$3>($E279+$D283),$H279-SUM($F283:AD283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AF$3>($E279+$D283),$H279-SUM($F283:AE283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AG$3>($E279+$D283),$H279-SUM($F283:AF283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AH$3>($E279+$D283),$H279-SUM($F283:AG283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AI$3>($E279+$D283),$H279-SUM($F283:AH283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AJ$3>($E279+$D283),$H279-SUM($F283:AI283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AK$3>($E279+$D283),$H279-SUM($F283:AJ283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AL$3>($E279+$D283),$H279-SUM($F283:AK283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AM$3>($E279+$D283),$H279-SUM($F283:AL283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AN$3>($E279+$D283),$H279-SUM($F283:AM283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AO$3>($E279+$D283),$H279-SUM($F283:AN283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AP$3>($E279+$D283),$H279-SUM($F283:AO283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AQ$3>($E279+$D283),$H279-SUM($F283:AP283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AR$3>($E279+$D283),$H279-SUM($F283:AQ283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AS$3>($E279+$D283),$H279-SUM($F283:AR283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AT$3>($E279+$D283),$H279-SUM($F283:AS283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AU$3>($E279+$D283),$H279-SUM($F283:AT283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AV$3>($E279+$D283),$H279-SUM($F283:AU283),$H279/$E279))","v":102.3986318921349},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AW$3>($E279+$D283),$H279-SUM($F283:AV283),$H279/$E279))","v":2.7284841053187847E-12},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AX$3>($E279+$D283),$H279-SUM($F283:AW283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AY$3>($E279+$D283),$H279-SUM($F283:AX283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AZ$3>($E279+$D283),$H279-SUM($F283:AY283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BA$3>($E279+$D283),$H279-SUM($F283:AZ283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BB$3>($E279+$D283),$H279-SUM($F283:BA283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BC$3>($E279+$D283),$H279-SUM($F283:BB283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BD$3>($E279+$D283),$H279-SUM($F283:BC283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BE$3>($E279+$D283),$H279-SUM($F283:BD283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BF$3>($E279+$D283),$H279-SUM($F283:BE283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BG$3>($E279+$D283),$H279-SUM($F283:BF283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BH$3>($E279+$D283),$H279-SUM($F283:BG283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BI$3>($E279+$D283),$H279-SUM($F283:BH283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BJ$3>($E279+$D283),$H279-SUM($F283:BI283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BK$3>($E279+$D283),$H279-SUM($F283:BJ283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BL$3>($E279+$D283),$H279-SUM($F283:BK283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BM$3>($E279+$D283),$H279-SUM($F283:BL283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BN$3>($E279+$D283),$H279-SUM($F283:BM283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BO$3>($E279+$D283),$H279-SUM($F283:BN283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BP$3>($E279+$D283),$H279-SUM($F283:BO283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BQ$3>($E279+$D283),$H279-SUM($F283:BP283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BR$3>($E279+$D283),$H279-SUM($F283:BQ283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BS$3>($E279+$D283),$H279-SUM($F283:BR283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BT$3>($E279+$D283),$H279-SUM($F283:BS283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BU$3>($E279+$D283),$H279-SUM($F283:BT283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BV$3>($E279+$D283),$H279-SUM($F283:BU283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BW$3>($E279+$D283),$H279-SUM($F283:BV283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BX$3>($E279+$D283),$H279-SUM($F283:BW283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BY$3>($E279+$D283),$H279-SUM($F283:BX283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BZ$3>($E279+$D283),$H279-SUM($F283:BY283),$H279/$E279))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E279=\"n/a\",\"n/a\",IF(J$3>($E279+$D284),$I279-SUM($F284:I284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(K$3>($E279+$D284),$I279-SUM($F284:J284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(L$3>($E279+$D284),$I279-SUM($F284:K284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(M$3>($E279+$D284),$I279-SUM($F284:L284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(N$3>($E279+$D284),$I279-SUM($F284:M284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(O$3>($E279+$D284),$I279-SUM($F284:N284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(P$3>($E279+$D284),$I279-SUM($F284:O284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Q$3>($E279+$D284),$I279-SUM($F284:P284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(R$3>($E279+$D284),$I279-SUM($F284:Q284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(S$3>($E279+$D284),$I279-SUM($F284:R284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(T$3>($E279+$D284),$I279-SUM($F284:S284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(U$3>($E279+$D284),$I279-SUM($F284:T284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(V$3>($E279+$D284),$I279-SUM($F284:U284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(W$3>($E279+$D284),$I279-SUM($F284:V284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(X$3>($E279+$D284),$I279-SUM($F284:W284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Y$3>($E279+$D284),$I279-SUM($F284:X284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Z$3>($E279+$D284),$I279-SUM($F284:Y284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AA$3>($E279+$D284),$I279-SUM($F284:Z284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AB$3>($E279+$D284),$I279-SUM($F284:AA284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AC$3>($E279+$D284),$I279-SUM($F284:AB284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AD$3>($E279+$D284),$I279-SUM($F284:AC284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AE$3>($E279+$D284),$I279-SUM($F284:AD284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AF$3>($E279+$D284),$I279-SUM($F284:AE284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AG$3>($E279+$D284),$I279-SUM($F284:AF284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AH$3>($E279+$D284),$I279-SUM($F284:AG284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AI$3>($E279+$D284),$I279-SUM($F284:AH284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AJ$3>($E279+$D284),$I279-SUM($F284:AI284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AK$3>($E279+$D284),$I279-SUM($F284:AJ284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AL$3>($E279+$D284),$I279-SUM($F284:AK284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AM$3>($E279+$D284),$I279-SUM($F284:AL284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AN$3>($E279+$D284),$I279-SUM($F284:AM284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AO$3>($E279+$D284),$I279-SUM($F284:AN284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AP$3>($E279+$D284),$I279-SUM($F284:AO284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AQ$3>($E279+$D284),$I279-SUM($F284:AP284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AR$3>($E279+$D284),$I279-SUM($F284:AQ284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AS$3>($E279+$D284),$I279-SUM($F284:AR284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AT$3>($E279+$D284),$I279-SUM($F284:AS284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AU$3>($E279+$D284),$I279-SUM($F284:AT284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AV$3>($E279+$D284),$I279-SUM($F284:AU284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AW$3>($E279+$D284),$I279-SUM($F284:AV284),$I279/$E279))","v":90.007879729174363},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AX$3>($E279+$D284),$I279-SUM($F284:AW284),$I279/$E279))","v":-1.8189894035458565E-12},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AY$3>($E279+$D284),$I279-SUM($F284:AX284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AZ$3>($E279+$D284),$I279-SUM($F284:AY284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BA$3>($E279+$D284),$I279-SUM($F284:AZ284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BB$3>($E279+$D284),$I279-SUM($F284:BA284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BC$3>($E279+$D284),$I279-SUM($F284:BB284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BD$3>($E279+$D284),$I279-SUM($F284:BC284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BE$3>($E279+$D284),$I279-SUM($F284:BD284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BF$3>($E279+$D284),$I279-SUM($F284:BE284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BG$3>($E279+$D284),$I279-SUM($F284:BF284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BH$3>($E279+$D284),$I279-SUM($F284:BG284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BI$3>($E279+$D284),$I279-SUM($F284:BH284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BJ$3>($E279+$D284),$I279-SUM($F284:BI284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BK$3>($E279+$D284),$I279-SUM($F284:BJ284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BL$3>($E279+$D284),$I279-SUM($F284:BK284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BM$3>($E279+$D284),$I279-SUM($F284:BL284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BN$3>($E279+$D284),$I279-SUM($F284:BM284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BO$3>($E279+$D284),$I279-SUM($F284:BN284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BP$3>($E279+$D284),$I279-SUM($F284:BO284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BQ$3>($E279+$D284),$I279-SUM($F284:BP284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BR$3>($E279+$D284),$I279-SUM($F284:BQ284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BS$3>($E279+$D284),$I279-SUM($F284:BR284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BT$3>($E279+$D284),$I279-SUM($F284:BS284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BU$3>($E279+$D284),$I279-SUM($F284:BT284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BV$3>($E279+$D284),$I279-SUM($F284:BU284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BW$3>($E279+$D284),$I279-SUM($F284:BV284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BX$3>($E279+$D284),$I279-SUM($F284:BW284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BY$3>($E279+$D284),$I279-SUM($F284:BX284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BZ$3>($E279+$D284),$I279-SUM($F284:BY284),$I279/$E279))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E279=\"n/a\",\"n/a\",IF(K$3>($E279+$D285),$J279-SUM($F285:J285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(L$3>($E279+$D285),$J279-SUM($F285:K285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(M$3>($E279+$D285),$J279-SUM($F285:L285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(N$3>($E279+$D285),$J279-SUM($F285:M285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(O$3>($E279+$D285),$J279-SUM($F285:N285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(P$3>($E279+$D285),$J279-SUM($F285:O285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Q$3>($E279+$D285),$J279-SUM($F285:P285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(R$3>($E279+$D285),$J279-SUM($F285:Q285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(S$3>($E279+$D285),$J279-SUM($F285:R285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(T$3>($E279+$D285),$J279-SUM($F285:S285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(U$3>($E279+$D285),$J279-SUM($F285:T285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(V$3>($E279+$D285),$J279-SUM($F285:U285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(W$3>($E279+$D285),$J279-SUM($F285:V285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(X$3>($E279+$D285),$J279-SUM($F285:W285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Y$3>($E279+$D285),$J279-SUM($F285:X285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Z$3>($E279+$D285),$J279-SUM($F285:Y285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AA$3>($E279+$D285),$J279-SUM($F285:Z285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AB$3>($E279+$D285),$J279-SUM($F285:AA285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AC$3>($E279+$D285),$J279-SUM($F285:AB285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AD$3>($E279+$D285),$J279-SUM($F285:AC285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AE$3>($E279+$D285),$J279-SUM($F285:AD285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AF$3>($E279+$D285),$J279-SUM($F285:AE285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AG$3>($E279+$D285),$J279-SUM($F285:AF285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AH$3>($E279+$D285),$J279-SUM($F285:AG285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AI$3>($E279+$D285),$J279-SUM($F285:AH285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AJ$3>($E279+$D285),$J279-SUM($F285:AI285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AK$3>($E279+$D285),$J279-SUM($F285:AJ285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AL$3>($E279+$D285),$J279-SUM($F285:AK285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AM$3>($E279+$D285),$J279-SUM($F285:AL285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AN$3>($E279+$D285),$J279-SUM($F285:AM285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AO$3>($E279+$D285),$J279-SUM($F285:AN285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AP$3>($E279+$D285),$J279-SUM($F285:AO285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AQ$3>($E279+$D285),$J279-SUM($F285:AP285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AR$3>($E279+$D285),$J279-SUM($F285:AQ285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AS$3>($E279+$D285),$J279-SUM($F285:AR285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AT$3>($E279+$D285),$J279-SUM($F285:AS285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AU$3>($E279+$D285),$J279-SUM($F285:AT285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AV$3>($E279+$D285),$J279-SUM($F285:AU285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AW$3>($E279+$D285),$J279-SUM($F285:AV285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AX$3>($E279+$D285),$J279-SUM($F285:AW285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AY$3>($E279+$D285),$J279-SUM($F285:AX285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AZ$3>($E279+$D285),$J279-SUM($F285:AY285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BA$3>($E279+$D285),$J279-SUM($F285:AZ285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BB$3>($E279+$D285),$J279-SUM($F285:BA285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BC$3>($E279+$D285),$J279-SUM($F285:BB285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BD$3>($E279+$D285),$J279-SUM($F285:BC285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BE$3>($E279+$D285),$J279-SUM($F285:BD285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BF$3>($E279+$D285),$J279-SUM($F285:BE285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BG$3>($E279+$D285),$J279-SUM($F285:BF285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BH$3>($E279+$D285),$J279-SUM($F285:BG285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BI$3>($E279+$D285),$J279-SUM($F285:BH285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BJ$3>($E279+$D285),$J279-SUM($F285:BI285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BK$3>($E279+$D285),$J279-SUM($F285:BJ285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BL$3>($E279+$D285),$J279-SUM($F285:BK285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BM$3>($E279+$D285),$J279-SUM($F285:BL285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BN$3>($E279+$D285),$J279-SUM($F285:BM285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BO$3>($E279+$D285),$J279-SUM($F285:BN285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BP$3>($E279+$D285),$J279-SUM($F285:BO285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BQ$3>($E279+$D285),$J279-SUM($F285:BP285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BR$3>($E279+$D285),$J279-SUM($F285:BQ285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BS$3>($E279+$D285),$J279-SUM($F285:BR285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BT$3>($E279+$D285),$J279-SUM($F285:BS285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BU$3>($E279+$D285),$J279-SUM($F285:BT285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BV$3>($E279+$D285),$J279-SUM($F285:BU285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BW$3>($E279+$D285),$J279-SUM($F285:BV285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BX$3>($E279+$D285),$J279-SUM($F285:BW285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BY$3>($E279+$D285),$J279-SUM($F285:BX285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BZ$3>($E279+$D285),$J279-SUM($F285:BY285),$J279/$E279))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(L$3>($D279+$D286),$K279-SUM($F286:K286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(M$3>($D279+$D286),$K279-SUM($F286:L286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(N$3>($D279+$D286),$K279-SUM($F286:M286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(O$3>($D279+$D286),$K279-SUM($F286:N286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(P$3>($D279+$D286),$K279-SUM($F286:O286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Q$3>($D279+$D286),$K279-SUM($F286:P286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(R$3>($D279+$D286),$K279-SUM($F286:Q286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(S$3>($D279+$D286),$K279-SUM($F286:R286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(T$3>($D279+$D286),$K279-SUM($F286:S286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D286),$K279-SUM($F286:T286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D286),$K279-SUM($F286:U286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D286),$K279-SUM($F286:V286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D286),$K279-SUM($F286:W286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D286),$K279-SUM($F286:X286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D286),$K279-SUM($F286:Y286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D286),$K279-SUM($F286:Z286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D286),$K279-SUM($F286:AA286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D286),$K279-SUM($F286:AB286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D286),$K279-SUM($F286:AC286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D286),$K279-SUM($F286:AD286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D286),$K279-SUM($F286:AE286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D286),$K279-SUM($F286:AF286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D286),$K279-SUM($F286:AG286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D286),$K279-SUM($F286:AH286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D286),$K279-SUM($F286:AI286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D286),$K279-SUM($F286:AJ286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D286),$K279-SUM($F286:AK286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D286),$K279-SUM($F286:AL286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D286),$K279-SUM($F286:AM286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D286),$K279-SUM($F286:AN286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D286),$K279-SUM($F286:AO286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D286),$K279-SUM($F286:AP286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D286),$K279-SUM($F286:AQ286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D286),$K279-SUM($F286:AR286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D286),$K279-SUM($F286:AS286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D286),$K279-SUM($F286:AT286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D286),$K279-SUM($F286:AU286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D286),$K279-SUM($F286:AV286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D286),$K279-SUM($F286:AW286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D286),$K279-SUM($F286:AX286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D286),$K279-SUM($F286:AY286),$K279/$D279))","v":5.6843418860808015E-14},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D286),$K279-SUM($F286:AZ286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D286),$K279-SUM($F286:BA286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D286),$K279-SUM($F286:BB286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D286),$K279-SUM($F286:BC286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D286),$K279-SUM($F286:BD286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D286),$K279-SUM($F286:BE286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D286),$K279-SUM($F286:BF286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D286),$K279-SUM($F286:BG286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D286),$K279-SUM($F286:BH286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D286),$K279-SUM($F286:BI286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D286),$K279-SUM($F286:BJ286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D286),$K279-SUM($F286:BK286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D286),$K279-SUM($F286:BL286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D286),$K279-SUM($F286:BM286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D286),$K279-SUM($F286:BN286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D286),$K279-SUM($F286:BO286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D286),$K279-SUM($F286:BP286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D286),$K279-SUM($F286:BQ286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D286),$K279-SUM($F286:BR286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D286),$K279-SUM($F286:BS286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D286),$K279-SUM($F286:BT286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D286),$K279-SUM($F286:BU286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D286),$K279-SUM($F286:BV286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D286),$K279-SUM($F286:BW286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D286),$K279-SUM($F286:BX286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D286),$K279-SUM($F286:BY286),$K279/$D279))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(M$3>($D279+$D287),$L279-SUM($F287:L287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(N$3>($D279+$D287),$L279-SUM($F287:M287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(O$3>($D279+$D287),$L279-SUM($F287:N287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(P$3>($D279+$D287),$L279-SUM($F287:O287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Q$3>($D279+$D287),$L279-SUM($F287:P287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(R$3>($D279+$D287),$L279-SUM($F287:Q287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(S$3>($D279+$D287),$L279-SUM($F287:R287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(T$3>($D279+$D287),$L279-SUM($F287:S287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D287),$L279-SUM($F287:T287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D287),$L279-SUM($F287:U287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D287),$L279-SUM($F287:V287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D287),$L279-SUM($F287:W287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D287),$L279-SUM($F287:X287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D287),$L279-SUM($F287:Y287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D287),$L279-SUM($F287:Z287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D287),$L279-SUM($F287:AA287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D287),$L279-SUM($F287:AB287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D287),$L279-SUM($F287:AC287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D287),$L279-SUM($F287:AD287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D287),$L279-SUM($F287:AE287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D287),$L279-SUM($F287:AF287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D287),$L279-SUM($F287:AG287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D287),$L279-SUM($F287:AH287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D287),$L279-SUM($F287:AI287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D287),$L279-SUM($F287:AJ287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D287),$L279-SUM($F287:AK287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D287),$L279-SUM($F287:AL287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D287),$L279-SUM($F287:AM287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D287),$L279-SUM($F287:AN287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D287),$L279-SUM($F287:AO287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D287),$L279-SUM($F287:AP287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D287),$L279-SUM($F287:AQ287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D287),$L279-SUM($F287:AR287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D287),$L279-SUM($F287:AS287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D287),$L279-SUM($F287:AT287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D287),$L279-SUM($F287:AU287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D287),$L279-SUM($F287:AV287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D287),$L279-SUM($F287:AW287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D287),$L279-SUM($F287:AX287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D287),$L279-SUM($F287:AY287),$L279/$D279))","v":9.1995827119701931E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D287),$L279-SUM($F287:AZ287),$L279/$D279))","v":1.3322676295501878E-15},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D287),$L279-SUM($F287:BA287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D287),$L279-SUM($F287:BB287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D287),$L279-SUM($F287:BC287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D287),$L279-SUM($F287:BD287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D287),$L279-SUM($F287:BE287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D287),$L279-SUM($F287:BF287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D287),$L279-SUM($F287:BG287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D287),$L279-SUM($F287:BH287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D287),$L279-SUM($F287:BI287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D287),$L279-SUM($F287:BJ287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D287),$L279-SUM($F287:BK287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D287),$L279-SUM($F287:BL287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D287),$L279-SUM($F287:BM287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D287),$L279-SUM($F287:BN287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D287),$L279-SUM($F287:BO287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D287),$L279-SUM($F287:BP287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D287),$L279-SUM($F287:BQ287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D287),$L279-SUM($F287:BR287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D287),$L279-SUM($F287:BS287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D287),$L279-SUM($F287:BT287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D287),$L279-SUM($F287:BU287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D287),$L279-SUM($F287:BV287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D287),$L279-SUM($F287:BW287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D287),$L279-SUM($F287:BX287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D287),$L279-SUM($F287:BY287),$L279/$D279))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(N$3>($D279+$D288),$M279-SUM($F288:M288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(O$3>($D279+$D288),$M279-SUM($F288:N288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(P$3>($D279+$D288),$M279-SUM($F288:O288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Q$3>($D279+$D288),$M279-SUM($F288:P288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(R$3>($D279+$D288),$M279-SUM($F288:Q288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(S$3>($D279+$D288),$M279-SUM($F288:R288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(T$3>($D279+$D288),$M279-SUM($F288:S288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D288),$M279-SUM($F288:T288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D288),$M279-SUM($F288:U288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D288),$M279-SUM($F288:V288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D288),$M279-SUM($F288:W288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D288),$M279-SUM($F288:X288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D288),$M279-SUM($F288:Y288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D288),$M279-SUM($F288:Z288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D288),$M279-SUM($F288:AA288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D288),$M279-SUM($F288:AB288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D288),$M279-SUM($F288:AC288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D288),$M279-SUM($F288:AD288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D288),$M279-SUM($F288:AE288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D288),$M279-SUM($F288:AF288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D288),$M279-SUM($F288:AG288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D288),$M279-SUM($F288:AH288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D288),$M279-SUM($F288:AI288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D288),$M279-SUM($F288:AJ288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D288),$M279-SUM($F288:AK288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D288),$M279-SUM($F288:AL288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D288),$M279-SUM($F288:AM288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D288),$M279-SUM($F288:AN288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D288),$M279-SUM($F288:AO288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D288),$M279-SUM($F288:AP288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D288),$M279-SUM($F288:AQ288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D288),$M279-SUM($F288:AR288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D288),$M279-SUM($F288:AS288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D288),$M279-SUM($F288:AT288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D288),$M279-SUM($F288:AU288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D288),$M279-SUM($F288:AV288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D288),$M279-SUM($F288:AW288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D288),$M279-SUM($F288:AX288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D288),$M279-SUM($F288:AY288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D288),$M279-SUM($F288:AZ288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D288),$M279-SUM($F288:BA288),$M279/$D279))","v":6.8212102632969618E-13},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D288),$M279-SUM($F288:BB288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D288),$M279-SUM($F288:BC288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D288),$M279-SUM($F288:BD288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D288),$M279-SUM($F288:BE288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D288),$M279-SUM($F288:BF288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D288),$M279-SUM($F288:BG288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D288),$M279-SUM($F288:BH288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D288),$M279-SUM($F288:BI288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D288),$M279-SUM($F288:BJ288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D288),$M279-SUM($F288:BK288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D288),$M279-SUM($F288:BL288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D288),$M279-SUM($F288:BM288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D288),$M279-SUM($F288:BN288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D288),$M279-SUM($F288:BO288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D288),$M279-SUM($F288:BP288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D288),$M279-SUM($F288:BQ288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D288),$M279-SUM($F288:BR288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D288),$M279-SUM($F288:BS288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D288),$M279-SUM($F288:BT288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D288),$M279-SUM($F288:BU288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D288),$M279-SUM($F288:BV288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D288),$M279-SUM($F288:BW288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D288),$M279-SUM($F288:BX288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D288),$M279-SUM($F288:BY288),$M279/$D279))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(O$3>($D279+$D289),$N279-SUM($F289:N289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(P$3>($D279+$D289),$N279-SUM($F289:O289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Q$3>($D279+$D289),$N279-SUM($F289:P289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(R$3>($D279+$D289),$N279-SUM($F289:Q289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(S$3>($D279+$D289),$N279-SUM($F289:R289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(T$3>($D279+$D289),$N279-SUM($F289:S289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D289),$N279-SUM($F289:T289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D289),$N279-SUM($F289:U289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D289),$N279-SUM($F289:V289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D289),$N279-SUM($F289:W289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D289),$N279-SUM($F289:X289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D289),$N279-SUM($F289:Y289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D289),$N279-SUM($F289:Z289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D289),$N279-SUM($F289:AA289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D289),$N279-SUM($F289:AB289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D289),$N279-SUM($F289:AC289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D289),$N279-SUM($F289:AD289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D289),$N279-SUM($F289:AE289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D289),$N279-SUM($F289:AF289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D289),$N279-SUM($F289:AG289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D289),$N279-SUM($F289:AH289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D289),$N279-SUM($F289:AI289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D289),$N279-SUM($F289:AJ289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D289),$N279-SUM($F289:AK289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D289),$N279-SUM($F289:AL289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D289),$N279-SUM($F289:AM289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D289),$N279-SUM($F289:AN289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D289),$N279-SUM($F289:AO289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D289),$N279-SUM($F289:AP289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D289),$N279-SUM($F289:AQ289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D289),$N279-SUM($F289:AR289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D289),$N279-SUM($F289:AS289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D289),$N279-SUM($F289:AT289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D289),$N279-SUM($F289:AU289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D289),$N279-SUM($F289:AV289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D289),$N279-SUM($F289:AW289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D289),$N279-SUM($F289:AX289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D289),$N279-SUM($F289:AY289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D289),$N279-SUM($F289:AZ289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D289),$N279-SUM($F289:BA289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D289),$N279-SUM($F289:BB289),$N279/$D279))","v":-2.1316282072803006E-14},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D289),$N279-SUM($F289:BC289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D289),$N279-SUM($F289:BD289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D289),$N279-SUM($F289:BE289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D289),$N279-SUM($F289:BF289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D289),$N279-SUM($F289:BG289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D289),$N279-SUM($F289:BH289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D289),$N279-SUM($F289:BI289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D289),$N279-SUM($F289:BJ289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D289),$N279-SUM($F289:BK289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D289),$N279-SUM($F289:BL289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D289),$N279-SUM($F289:BM289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D289),$N279-SUM($F289:BN289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D289),$N279-SUM($F289:BO289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D289),$N279-SUM($F289:BP289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D289),$N279-SUM($F289:BQ289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D289),$N279-SUM($F289:BR289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D289),$N279-SUM($F289:BS289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D289),$N279-SUM($F289:BT289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D289),$N279-SUM($F289:BU289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D289),$N279-SUM($F289:BV289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D289),$N279-SUM($F289:BW289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D289),$N279-SUM($F289:BX289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D289),$N279-SUM($F289:BY289),$N279/$D279))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(P$3>($D279+$D290),$O279-SUM($F290:O290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Q$3>($D279+$D290),$O279-SUM($F290:P290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(R$3>($D279+$D290),$O279-SUM($F290:Q290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(S$3>($D279+$D290),$O279-SUM($F290:R290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(T$3>($D279+$D290),$O279-SUM($F290:S290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D290),$O279-SUM($F290:T290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D290),$O279-SUM($F290:U290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D290),$O279-SUM($F290:V290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D290),$O279-SUM($F290:W290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D290),$O279-SUM($F290:X290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D290),$O279-SUM($F290:Y290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D290),$O279-SUM($F290:Z290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D290),$O279-SUM($F290:AA290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D290),$O279-SUM($F290:AB290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D290),$O279-SUM($F290:AC290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D290),$O279-SUM($F290:AD290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D290),$O279-SUM($F290:AE290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D290),$O279-SUM($F290:AF290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D290),$O279-SUM($F290:AG290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D290),$O279-SUM($F290:AH290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D290),$O279-SUM($F290:AI290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D290),$O279-SUM($F290:AJ290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D290),$O279-SUM($F290:AK290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D290),$O279-SUM($F290:AL290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D290),$O279-SUM($F290:AM290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D290),$O279-SUM($F290:AN290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D290),$O279-SUM($F290:AO290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D290),$O279-SUM($F290:AP290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D290),$O279-SUM($F290:AQ290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D290),$O279-SUM($F290:AR290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D290),$O279-SUM($F290:AS290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D290),$O279-SUM($F290:AT290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D290),$O279-SUM($F290:AU290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D290),$O279-SUM($F290:AV290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D290),$O279-SUM($F290:AW290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D290),$O279-SUM($F290:AX290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D290),$O279-SUM($F290:AY290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D290),$O279-SUM($F290:AZ290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D290),$O279-SUM($F290:BA290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D290),$O279-SUM($F290:BB290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D290),$O279-SUM($F290:BC290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D290),$O279-SUM($F290:BD290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D290),$O279-SUM($F290:BE290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D290),$O279-SUM($F290:BF290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D290),$O279-SUM($F290:BG290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D290),$O279-SUM($F290:BH290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D290),$O279-SUM($F290:BI290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D290),$O279-SUM($F290:BJ290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D290),$O279-SUM($F290:BK290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D290),$O279-SUM($F290:BL290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D290),$O279-SUM($F290:BM290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D290),$O279-SUM($F290:BN290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D290),$O279-SUM($F290:BO290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D290),$O279-SUM($F290:BP290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D290),$O279-SUM($F290:BQ290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D290),$O279-SUM($F290:BR290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D290),$O279-SUM($F290:BS290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D290),$O279-SUM($F290:BT290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D290),$O279-SUM($F290:BU290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D290),$O279-SUM($F290:BV290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D290),$O279-SUM($F290:BW290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D290),$O279-SUM($F290:BX290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D290),$O279-SUM($F290:BY290),$O279/$D279))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Q$3>($D279+$D291),$P279-SUM($F291:P291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(R$3>($D279+$D291),$P279-SUM($F291:Q291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(S$3>($D279+$D291),$P279-SUM($F291:R291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(T$3>($D279+$D291),$P279-SUM($F291:S291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D291),$P279-SUM($F291:T291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D291),$P279-SUM($F291:U291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D291),$P279-SUM($F291:V291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D291),$P279-SUM($F291:W291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D291),$P279-SUM($F291:X291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D291),$P279-SUM($F291:Y291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D291),$P279-SUM($F291:Z291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D291),$P279-SUM($F291:AA291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D291),$P279-SUM($F291:AB291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D291),$P279-SUM($F291:AC291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D291),$P279-SUM($F291:AD291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D291),$P279-SUM($F291:AE291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D291),$P279-SUM($F291:AF291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D291),$P279-SUM($F291:AG291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D291),$P279-SUM($F291:AH291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D291),$P279-SUM($F291:AI291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D291),$P279-SUM($F291:AJ291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D291),$P279-SUM($F291:AK291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D291),$P279-SUM($F291:AL291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D291),$P279-SUM($F291:AM291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D291),$P279-SUM($F291:AN291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D291),$P279-SUM($F291:AO291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D291),$P279-SUM($F291:AP291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D291),$P279-SUM($F291:AQ291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D291),$P279-SUM($F291:AR291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D291),$P279-SUM($F291:AS291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D291),$P279-SUM($F291:AT291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D291),$P279-SUM($F291:AU291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D291),$P279-SUM($F291:AV291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D291),$P279-SUM($F291:AW291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D291),$P279-SUM($F291:AX291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D291),$P279-SUM($F291:AY291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D291),$P279-SUM($F291:AZ291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D291),$P279-SUM($F291:BA291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D291),$P279-SUM($F291:BB291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D291),$P279-SUM($F291:BC291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D291),$P279-SUM($F291:BD291),$P279/$D279))","v":-1.8189894035458565E-12},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D291),$P279-SUM($F291:BE291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D291),$P279-SUM($F291:BF291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D291),$P279-SUM($F291:BG291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D291),$P279-SUM($F291:BH291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D291),$P279-SUM($F291:BI291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D291),$P279-SUM($F291:BJ291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D291),$P279-SUM($F291:BK291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D291),$P279-SUM($F291:BL291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D291),$P279-SUM($F291:BM291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D291),$P279-SUM($F291:BN291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D291),$P279-SUM($F291:BO291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D291),$P279-SUM($F291:BP291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D291),$P279-SUM($F291:BQ291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D291),$P279-SUM($F291:BR291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D291),$P279-SUM($F291:BS291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D291),$P279-SUM($F291:BT291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D291),$P279-SUM($F291:BU291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D291),$P279-SUM($F291:BV291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D291),$P279-SUM($F291:BW291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D291),$P279-SUM($F291:BX291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D291),$P279-SUM($F291:BY291),$P279/$D279))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(R$3>($D279+$D292),$Q279-SUM($F292:Q292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(S$3>($D279+$D292),$Q279-SUM($F292:R292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(T$3>($D279+$D292),$Q279-SUM($F292:S292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D292),$Q279-SUM($F292:T292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D292),$Q279-SUM($F292:U292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D292),$Q279-SUM($F292:V292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D292),$Q279-SUM($F292:W292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D292),$Q279-SUM($F292:X292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D292),$Q279-SUM($F292:Y292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D292),$Q279-SUM($F292:Z292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D292),$Q279-SUM($F292:AA292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D292),$Q279-SUM($F292:AB292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D292),$Q279-SUM($F292:AC292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D292),$Q279-SUM($F292:AD292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D292),$Q279-SUM($F292:AE292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D292),$Q279-SUM($F292:AF292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D292),$Q279-SUM($F292:AG292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D292),$Q279-SUM($F292:AH292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D292),$Q279-SUM($F292:AI292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D292),$Q279-SUM($F292:AJ292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D292),$Q279-SUM($F292:AK292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D292),$Q279-SUM($F292:AL292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D292),$Q279-SUM($F292:AM292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D292),$Q279-SUM($F292:AN292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D292),$Q279-SUM($F292:AO292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D292),$Q279-SUM($F292:AP292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D292),$Q279-SUM($F292:AQ292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D292),$Q279-SUM($F292:AR292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D292),$Q279-SUM($F292:AS292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D292),$Q279-SUM($F292:AT292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D292),$Q279-SUM($F292:AU292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D292),$Q279-SUM($F292:AV292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D292),$Q279-SUM($F292:AW292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D292),$Q279-SUM($F292:AX292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D292),$Q279-SUM($F292:AY292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D292),$Q279-SUM($F292:AZ292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D292),$Q279-SUM($F292:BA292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D292),$Q279-SUM($F292:BB292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D292),$Q279-SUM($F292:BC292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D292),$Q279-SUM($F292:BD292),$Q279/$D279))","v":40.384052548561463},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D292),$Q279-SUM($F292:BE292),$Q279/$D279))","v":9.0949470177292824E-13},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D292),$Q279-SUM($F292:BF292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D292),$Q279-SUM($F292:BG292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D292),$Q279-SUM($F292:BH292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D292),$Q279-SUM($F292:BI292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D292),$Q279-SUM($F292:BJ292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D292),$Q279-SUM($F292:BK292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D292),$Q279-SUM($F292:BL292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D292),$Q279-SUM($F292:BM292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D292),$Q279-SUM($F292:BN292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D292),$Q279-SUM($F292:BO292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D292),$Q279-SUM($F292:BP292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D292),$Q279-SUM($F292:BQ292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D292),$Q279-SUM($F292:BR292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D292),$Q279-SUM($F292:BS292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D292),$Q279-SUM($F292:BT292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D292),$Q279-SUM($F292:BU292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D292),$Q279-SUM($F292:BV292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D292),$Q279-SUM($F292:BW292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D292),$Q279-SUM($F292:BX292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D292),$Q279-SUM($F292:BY292),$Q279/$D279))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(S$3>($D279+$D293),$R279-SUM($F293:R293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(T$3>($D279+$D293),$R279-SUM($F293:S293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D293),$R279-SUM($F293:T293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D293),$R279-SUM($F293:U293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D293),$R279-SUM($F293:V293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D293),$R279-SUM($F293:W293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D293),$R279-SUM($F293:X293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D293),$R279-SUM($F293:Y293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D293),$R279-SUM($F293:Z293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D293),$R279-SUM($F293:AA293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D293),$R279-SUM($F293:AB293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D293),$R279-SUM($F293:AC293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D293),$R279-SUM($F293:AD293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D293),$R279-SUM($F293:AE293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D293),$R279-SUM($F293:AF293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D293),$R279-SUM($F293:AG293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D293),$R279-SUM($F293:AH293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D293),$R279-SUM($F293:AI293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D293),$R279-SUM($F293:AJ293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D293),$R279-SUM($F293:AK293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D293),$R279-SUM($F293:AL293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D293),$R279-SUM($F293:AM293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D293),$R279-SUM($F293:AN293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D293),$R279-SUM($F293:AO293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D293),$R279-SUM($F293:AP293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D293),$R279-SUM($F293:AQ293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D293),$R279-SUM($F293:AR293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D293),$R279-SUM($F293:AS293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D293),$R279-SUM($F293:AT293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D293),$R279-SUM($F293:AU293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D293),$R279-SUM($F293:AV293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D293),$R279-SUM($F293:AW293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D293),$R279-SUM($F293:AX293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D293),$R279-SUM($F293:AY293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D293),$R279-SUM($F293:AZ293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D293),$R279-SUM($F293:BA293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D293),$R279-SUM($F293:BB293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D293),$R279-SUM($F293:BC293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D293),$R279-SUM($F293:BD293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D293),$R279-SUM($F293:BE293),$R279/$D279))","v":125.83626285150952},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D293),$R279-SUM($F293:BF293),$R279/$D279))","v":-2.7284841053187847E-12},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D293),$R279-SUM($F293:BG293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D293),$R279-SUM($F293:BH293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D293),$R279-SUM($F293:BI293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D293),$R279-SUM($F293:BJ293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D293),$R279-SUM($F293:BK293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D293),$R279-SUM($F293:BL293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D293),$R279-SUM($F293:BM293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D293),$R279-SUM($F293:BN293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D293),$R279-SUM($F293:BO293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D293),$R279-SUM($F293:BP293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D293),$R279-SUM($F293:BQ293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D293),$R279-SUM($F293:BR293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D293),$R279-SUM($F293:BS293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D293),$R279-SUM($F293:BT293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D293),$R279-SUM($F293:BU293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D293),$R279-SUM($F293:BV293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D293),$R279-SUM($F293:BW293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D293),$R279-SUM($F293:BX293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D293),$R279-SUM($F293:BY293),$R279/$D279))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(T$3>($D279+$D294),$S279-SUM($F294:S294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D294),$S279-SUM($F294:T294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D294),$S279-SUM($F294:U294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D294),$S279-SUM($F294:V294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D294),$S279-SUM($F294:W294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D294),$S279-SUM($F294:X294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D294),$S279-SUM($F294:Y294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D294),$S279-SUM($F294:Z294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D294),$S279-SUM($F294:AA294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D294),$S279-SUM($F294:AB294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D294),$S279-SUM($F294:AC294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D294),$S279-SUM($F294:AD294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D294),$S279-SUM($F294:AE294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D294),$S279-SUM($F294:AF294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D294),$S279-SUM($F294:AG294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D294),$S279-SUM($F294:AH294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D294),$S279-SUM($F294:AI294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D294),$S279-SUM($F294:AJ294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D294),$S279-SUM($F294:AK294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D294),$S279-SUM($F294:AL294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D294),$S279-SUM($F294:AM294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D294),$S279-SUM($F294:AN294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D294),$S279-SUM($F294:AO294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D294),$S279-SUM($F294:AP294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D294),$S279-SUM($F294:AQ294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D294),$S279-SUM($F294:AR294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D294),$S279-SUM($F294:AS294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D294),$S279-SUM($F294:AT294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D294),$S279-SUM($F294:AU294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D294),$S279-SUM($F294:AV294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D294),$S279-SUM($F294:AW294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D294),$S279-SUM($F294:AX294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D294),$S279-SUM($F294:AY294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D294),$S279-SUM($F294:AZ294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D294),$S279-SUM($F294:BA294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D294),$S279-SUM($F294:BB294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D294),$S279-SUM($F294:BC294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D294),$S279-SUM($F294:BD294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D294),$S279-SUM($F294:BE294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D294),$S279-SUM($F294:BF294),$S279/$D279))","v":78.446768742096268},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D294),$S279-SUM($F294:BG294),$S279/$D279))","v":1.8189894035458565E-12},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D294),$S279-SUM($F294:BH294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D294),$S279-SUM($F294:BI294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D294),$S279-SUM($F294:BJ294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D294),$S279-SUM($F294:BK294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D294),$S279-SUM($F294:BL294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D294),$S279-SUM($F294:BM294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D294),$S279-SUM($F294:BN294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D294),$S279-SUM($F294:BO294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D294),$S279-SUM($F294:BP294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D294),$S279-SUM($F294:BQ294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D294),$S279-SUM($F294:BR294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D294),$S279-SUM($F294:BS294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D294),$S279-SUM($F294:BT294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D294),$S279-SUM($F294:BU294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D294),$S279-SUM($F294:BV294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D294),$S279-SUM($F294:BW294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D294),$S279-SUM($F294:BX294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D294),$S279-SUM($F294:BY294),$S279/$D279))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D295),$T279-SUM($F295:T295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D295),$T279-SUM($F295:U295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D295),$T279-SUM($F295:V295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D295),$T279-SUM($F295:W295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D295),$T279-SUM($F295:X295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D295),$T279-SUM($F295:Y295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D295),$T279-SUM($F295:Z295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D295),$T279-SUM($F295:AA295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D295),$T279-SUM($F295:AB295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D295),$T279-SUM($F295:AC295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D295),$T279-SUM($F295:AD295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D295),$T279-SUM($F295:AE295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D295),$T279-SUM($F295:AF295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D295),$T279-SUM($F295:AG295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D295),$T279-SUM($F295:AH295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D295),$T279-SUM($F295:AI295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D295),$T279-SUM($F295:AJ295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D295),$T279-SUM($F295:AK295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D295),$T279-SUM($F295:AL295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D295),$T279-SUM($F295:AM295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D295),$T279-SUM($F295:AN295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D295),$T279-SUM($F295:AO295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D295),$T279-SUM($F295:AP295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D295),$T279-SUM($F295:AQ295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D295),$T279-SUM($F295:AR295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D295),$T279-SUM($F295:AS295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D295),$T279-SUM($F295:AT295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D295),$T279-SUM($F295:AU295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D295),$T279-SUM($F295:AV295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D295),$T279-SUM($F295:AW295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D295),$T279-SUM($F295:AX295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D295),$T279-SUM($F295:AY295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D295),$T279-SUM($F295:AZ295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D295),$T279-SUM($F295:BA295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D295),$T279-SUM($F295:BB295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D295),$T279-SUM($F295:BC295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D295),$T279-SUM($F295:BD295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D295),$T279-SUM($F295:BE295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D295),$T279-SUM($F295:BF295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D295),$T279-SUM($F295:BG295),$T279/$D279))","v":259.64873651521179},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D295),$T279-SUM($F295:BH295),$T279/$D279))","v":7.2759576141834259E-12},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D295),$T279-SUM($F295:BI295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D295),$T279-SUM($F295:BJ295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D295),$T279-SUM($F295:BK295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D295),$T279-SUM($F295:BL295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D295),$T279-SUM($F295:BM295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D295),$T279-SUM($F295:BN295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D295),$T279-SUM($F295:BO295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D295),$T279-SUM($F295:BP295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D295),$T279-SUM($F295:BQ295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D295),$T279-SUM($F295:BR295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D295),$T279-SUM($F295:BS295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D295),$T279-SUM($F295:BT295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D295),$T279-SUM($F295:BU295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D295),$T279-SUM($F295:BV295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D295),$T279-SUM($F295:BW295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D295),$T279-SUM($F295:BX295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D295),$T279-SUM($F295:BY295),$T279/$D279))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D296),$U279-SUM($F296:U296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D296),$U279-SUM($F296:V296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D296),$U279-SUM($F296:W296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D296),$U279-SUM($F296:X296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D296),$U279-SUM($F296:Y296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D296),$U279-SUM($F296:Z296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D296),$U279-SUM($F296:AA296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D296),$U279-SUM($F296:AB296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D296),$U279-SUM($F296:AC296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D296),$U279-SUM($F296:AD296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D296),$U279-SUM($F296:AE296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D296),$U279-SUM($F296:AF296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D296),$U279-SUM($F296:AG296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D296),$U279-SUM($F296:AH296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D296),$U279-SUM($F296:AI296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D296),$U279-SUM($F296:AJ296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D296),$U279-SUM($F296:AK296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D296),$U279-SUM($F296:AL296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D296),$U279-SUM($F296:AM296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D296),$U279-SUM($F296:AN296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D296),$U279-SUM($F296:AO296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D296),$U279-SUM($F296:AP296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D296),$U279-SUM($F296:AQ296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D296),$U279-SUM($F296:AR296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D296),$U279-SUM($F296:AS296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D296),$U279-SUM($F296:AT296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D296),$U279-SUM($F296:AU296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D296),$U279-SUM($F296:AV296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D296),$U279-SUM($F296:AW296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D296),$U279-SUM($F296:AX296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D296),$U279-SUM($F296:AY296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D296),$U279-SUM($F296:AZ296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D296),$U279-SUM($F296:BA296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D296),$U279-SUM($F296:BB296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D296),$U279-SUM($F296:BC296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D296),$U279-SUM($F296:BD296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D296),$U279-SUM($F296:BE296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D296),$U279-SUM($F296:BF296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D296),$U279-SUM($F296:BG296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D296),$U279-SUM($F296:BH296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D296),$U279-SUM($F296:BI296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D296),$U279-SUM($F296:BJ296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D296),$U279-SUM($F296:BK296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D296),$U279-SUM($F296:BL296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D296),$U279-SUM($F296:BM296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D296),$U279-SUM($F296:BN296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D296),$U279-SUM($F296:BO296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D296),$U279-SUM($F296:BP296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D296),$U279-SUM($F296:BQ296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D296),$U279-SUM($F296:BR296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D296),$U279-SUM($F296:BS296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D296),$U279-SUM($F296:BT296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D296),$U279-SUM($F296:BU296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D296),$U279-SUM($F296:BV296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D296),$U279-SUM($F296:BW296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D296),$U279-SUM($F296:BX296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D296),$U279-SUM($F296:BY296),$U279/$D279))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D297),$V279-SUM($F297:V297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D297),$V279-SUM($F297:W297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D297),$V279-SUM($F297:X297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D297),$V279-SUM($F297:Y297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D297),$V279-SUM($F297:Z297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D297),$V279-SUM($F297:AA297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D297),$V279-SUM($F297:AB297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D297),$V279-SUM($F297:AC297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D297),$V279-SUM($F297:AD297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D297),$V279-SUM($F297:AE297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D297),$V279-SUM($F297:AF297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D297),$V279-SUM($F297:AG297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D297),$V279-SUM($F297:AH297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D297),$V279-SUM($F297:AI297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D297),$V279-SUM($F297:AJ297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D297),$V279-SUM($F297:AK297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D297),$V279-SUM($F297:AL297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D297),$V279-SUM($F297:AM297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D297),$V279-SUM($F297:AN297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D297),$V279-SUM($F297:AO297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D297),$V279-SUM($F297:AP297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D297),$V279-SUM($F297:AQ297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D297),$V279-SUM($F297:AR297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D297),$V279-SUM($F297:AS297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D297),$V279-SUM($F297:AT297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D297),$V279-SUM($F297:AU297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D297),$V279-SUM($F297:AV297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D297),$V279-SUM($F297:AW297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D297),$V279-SUM($F297:AX297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D297),$V279-SUM($F297:AY297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D297),$V279-SUM($F297:AZ297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D297),$V279-SUM($F297:BA297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D297),$V279-SUM($F297:BB297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D297),$V279-SUM($F297:BC297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D297),$V279-SUM($F297:BD297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D297),$V279-SUM($F297:BE297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D297),$V279-SUM($F297:BF297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D297),$V279-SUM($F297:BG297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D297),$V279-SUM($F297:BH297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D297),$V279-SUM($F297:BI297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D297),$V279-SUM($F297:BJ297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D297),$V279-SUM($F297:BK297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D297),$V279-SUM($F297:BL297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D297),$V279-SUM($F297:BM297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D297),$V279-SUM($F297:BN297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D297),$V279-SUM($F297:BO297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D297),$V279-SUM($F297:BP297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D297),$V279-SUM($F297:BQ297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D297),$V279-SUM($F297:BR297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D297),$V279-SUM($F297:BS297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D297),$V279-SUM($F297:BT297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D297),$V279-SUM($F297:BU297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D297),$V279-SUM($F297:BV297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D297),$V279-SUM($F297:BW297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D297),$V279-SUM($F297:BX297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D297),$V279-SUM($F297:BY297),$V279/$D279))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D298),$W279-SUM($F298:W298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D298),$W279-SUM($F298:X298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D298),$W279-SUM($F298:Y298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D298),$W279-SUM($F298:Z298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D298),$W279-SUM($F298:AA298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D298),$W279-SUM($F298:AB298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D298),$W279-SUM($F298:AC298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D298),$W279-SUM($F298:AD298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D298),$W279-SUM($F298:AE298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D298),$W279-SUM($F298:AF298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D298),$W279-SUM($F298:AG298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D298),$W279-SUM($F298:AH298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D298),$W279-SUM($F298:AI298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D298),$W279-SUM($F298:AJ298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D298),$W279-SUM($F298:AK298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D298),$W279-SUM($F298:AL298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D298),$W279-SUM($F298:AM298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D298),$W279-SUM($F298:AN298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D298),$W279-SUM($F298:AO298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D298),$W279-SUM($F298:AP298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D298),$W279-SUM($F298:AQ298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D298),$W279-SUM($F298:AR298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D298),$W279-SUM($F298:AS298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D298),$W279-SUM($F298:AT298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D298),$W279-SUM($F298:AU298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D298),$W279-SUM($F298:AV298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D298),$W279-SUM($F298:AW298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D298),$W279-SUM($F298:AX298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D298),$W279-SUM($F298:AY298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D298),$W279-SUM($F298:AZ298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D298),$W279-SUM($F298:BA298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D298),$W279-SUM($F298:BB298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D298),$W279-SUM($F298:BC298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D298),$W279-SUM($F298:BD298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D298),$W279-SUM($F298:BE298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D298),$W279-SUM($F298:BF298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D298),$W279-SUM($F298:BG298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D298),$W279-SUM($F298:BH298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D298),$W279-SUM($F298:BI298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D298),$W279-SUM($F298:BJ298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D298),$W279-SUM($F298:BK298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D298),$W279-SUM($F298:BL298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D298),$W279-SUM($F298:BM298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D298),$W279-SUM($F298:BN298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D298),$W279-SUM($F298:BO298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D298),$W279-SUM($F298:BP298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D298),$W279-SUM($F298:BQ298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D298),$W279-SUM($F298:BR298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D298),$W279-SUM($F298:BS298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D298),$W279-SUM($F298:BT298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D298),$W279-SUM($F298:BU298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D298),$W279-SUM($F298:BV298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D298),$W279-SUM($F298:BW298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D298),$W279-SUM($F298:BX298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D298),$W279-SUM($F298:BY298),$W279/$D279))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D299),$X279-SUM($F299:X299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D299),$X279-SUM($F299:Y299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D299),$X279-SUM($F299:Z299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D299),$X279-SUM($F299:AA299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D299),$X279-SUM($F299:AB299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D299),$X279-SUM($F299:AC299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D299),$X279-SUM($F299:AD299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D299),$X279-SUM($F299:AE299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D299),$X279-SUM($F299:AF299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D299),$X279-SUM($F299:AG299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D299),$X279-SUM($F299:AH299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D299),$X279-SUM($F299:AI299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D299),$X279-SUM($F299:AJ299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D299),$X279-SUM($F299:AK299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D299),$X279-SUM($F299:AL299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D299),$X279-SUM($F299:AM299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D299),$X279-SUM($F299:AN299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D299),$X279-SUM($F299:AO299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D299),$X279-SUM($F299:AP299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D299),$X279-SUM($F299:AQ299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D299),$X279-SUM($F299:AR299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D299),$X279-SUM($F299:AS299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D299),$X279-SUM($F299:AT299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D299),$X279-SUM($F299:AU299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D299),$X279-SUM($F299:AV299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D299),$X279-SUM($F299:AW299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D299),$X279-SUM($F299:AX299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D299),$X279-SUM($F299:AY299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D299),$X279-SUM($F299:AZ299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D299),$X279-SUM($F299:BA299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D299),$X279-SUM($F299:BB299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D299),$X279-SUM($F299:BC299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D299),$X279-SUM($F299:BD299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D299),$X279-SUM($F299:BE299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D299),$X279-SUM($F299:BF299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D299),$X279-SUM($F299:BG299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D299),$X279-SUM($F299:BH299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D299),$X279-SUM($F299:BI299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D299),$X279-SUM($F299:BJ299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D299),$X279-SUM($F299:BK299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D299),$X279-SUM($F299:BL299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D299),$X279-SUM($F299:BM299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D299),$X279-SUM($F299:BN299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D299),$X279-SUM($F299:BO299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D299),$X279-SUM($F299:BP299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D299),$X279-SUM($F299:BQ299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D299),$X279-SUM($F299:BR299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D299),$X279-SUM($F299:BS299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D299),$X279-SUM($F299:BT299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D299),$X279-SUM($F299:BU299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D299),$X279-SUM($F299:BV299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D299),$X279-SUM($F299:BW299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D299),$X279-SUM($F299:BX299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D299),$X279-SUM($F299:BY299),$X279/$D279))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D300),$Y279-SUM($F300:Y300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D300),$Y279-SUM($F300:Z300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D300),$Y279-SUM($F300:AA300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D300),$Y279-SUM($F300:AB300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D300),$Y279-SUM($F300:AC300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D300),$Y279-SUM($F300:AD300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D300),$Y279-SUM($F300:AE300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D300),$Y279-SUM($F300:AF300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D300),$Y279-SUM($F300:AG300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D300),$Y279-SUM($F300:AH300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D300),$Y279-SUM($F300:AI300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D300),$Y279-SUM($F300:AJ300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D300),$Y279-SUM($F300:AK300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D300),$Y279-SUM($F300:AL300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D300),$Y279-SUM($F300:AM300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D300),$Y279-SUM($F300:AN300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D300),$Y279-SUM($F300:AO300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D300),$Y279-SUM($F300:AP300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D300),$Y279-SUM($F300:AQ300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D300),$Y279-SUM($F300:AR300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D300),$Y279-SUM($F300:AS300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D300),$Y279-SUM($F300:AT300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D300),$Y279-SUM($F300:AU300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D300),$Y279-SUM($F300:AV300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D300),$Y279-SUM($F300:AW300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D300),$Y279-SUM($F300:AX300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D300),$Y279-SUM($F300:AY300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D300),$Y279-SUM($F300:AZ300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D300),$Y279-SUM($F300:BA300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D300),$Y279-SUM($F300:BB300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D300),$Y279-SUM($F300:BC300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D300),$Y279-SUM($F300:BD300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D300),$Y279-SUM($F300:BE300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D300),$Y279-SUM($F300:BF300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D300),$Y279-SUM($F300:BG300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D300),$Y279-SUM($F300:BH300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D300),$Y279-SUM($F300:BI300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D300),$Y279-SUM($F300:BJ300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D300),$Y279-SUM($F300:BK300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D300),$Y279-SUM($F300:BL300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D300),$Y279-SUM($F300:BM300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D300),$Y279-SUM($F300:BN300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D300),$Y279-SUM($F300:BO300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D300),$Y279-SUM($F300:BP300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D300),$Y279-SUM($F300:BQ300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D300),$Y279-SUM($F300:BR300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D300),$Y279-SUM($F300:BS300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D300),$Y279-SUM($F300:BT300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D300),$Y279-SUM($F300:BU300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D300),$Y279-SUM($F300:BV300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D300),$Y279-SUM($F300:BW300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D300),$Y279-SUM($F300:BX300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D300),$Y279-SUM($F300:BY300),$Y279/$D279))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D301),$Z279-SUM($F301:Z301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D301),$Z279-SUM($F301:AA301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D301),$Z279-SUM($F301:AB301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D301),$Z279-SUM($F301:AC301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D301),$Z279-SUM($F301:AD301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D301),$Z279-SUM($F301:AE301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D301),$Z279-SUM($F301:AF301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D301),$Z279-SUM($F301:AG301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D301),$Z279-SUM($F301:AH301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D301),$Z279-SUM($F301:AI301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D301),$Z279-SUM($F301:AJ301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D301),$Z279-SUM($F301:AK301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D301),$Z279-SUM($F301:AL301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D301),$Z279-SUM($F301:AM301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D301),$Z279-SUM($F301:AN301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D301),$Z279-SUM($F301:AO301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D301),$Z279-SUM($F301:AP301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D301),$Z279-SUM($F301:AQ301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D301),$Z279-SUM($F301:AR301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D301),$Z279-SUM($F301:AS301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D301),$Z279-SUM($F301:AT301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D301),$Z279-SUM($F301:AU301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D301),$Z279-SUM($F301:AV301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D301),$Z279-SUM($F301:AW301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D301),$Z279-SUM($F301:AX301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D301),$Z279-SUM($F301:AY301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D301),$Z279-SUM($F301:AZ301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D301),$Z279-SUM($F301:BA301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D301),$Z279-SUM($F301:BB301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D301),$Z279-SUM($F301:BC301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D301),$Z279-SUM($F301:BD301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D301),$Z279-SUM($F301:BE301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D301),$Z279-SUM($F301:BF301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D301),$Z279-SUM($F301:BG301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D301),$Z279-SUM($F301:BH301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D301),$Z279-SUM($F301:BI301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D301),$Z279-SUM($F301:BJ301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D301),$Z279-SUM($F301:BK301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D301),$Z279-SUM($F301:BL301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D301),$Z279-SUM($F301:BM301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D301),$Z279-SUM($F301:BN301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D301),$Z279-SUM($F301:BO301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D301),$Z279-SUM($F301:BP301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D301),$Z279-SUM($F301:BQ301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D301),$Z279-SUM($F301:BR301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D301),$Z279-SUM($F301:BS301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D301),$Z279-SUM($F301:BT301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D301),$Z279-SUM($F301:BU301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D301),$Z279-SUM($F301:BV301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D301),$Z279-SUM($F301:BW301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D301),$Z279-SUM($F301:BX301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D301),$Z279-SUM($F301:BY301),$Z279/$D279))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D302),$AA279-SUM($F302:AA302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D302),$AA279-SUM($F302:AB302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D302),$AA279-SUM($F302:AC302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D302),$AA279-SUM($F302:AD302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D302),$AA279-SUM($F302:AE302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D302),$AA279-SUM($F302:AF302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D302),$AA279-SUM($F302:AG302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D302),$AA279-SUM($F302:AH302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D302),$AA279-SUM($F302:AI302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D302),$AA279-SUM($F302:AJ302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D302),$AA279-SUM($F302:AK302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D302),$AA279-SUM($F302:AL302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D302),$AA279-SUM($F302:AM302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D302),$AA279-SUM($F302:AN302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D302),$AA279-SUM($F302:AO302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D302),$AA279-SUM($F302:AP302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D302),$AA279-SUM($F302:AQ302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D302),$AA279-SUM($F302:AR302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D302),$AA279-SUM($F302:AS302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D302),$AA279-SUM($F302:AT302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D302),$AA279-SUM($F302:AU302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D302),$AA279-SUM($F302:AV302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D302),$AA279-SUM($F302:AW302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D302),$AA279-SUM($F302:AX302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D302),$AA279-SUM($F302:AY302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D302),$AA279-SUM($F302:AZ302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D302),$AA279-SUM($F302:BA302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D302),$AA279-SUM($F302:BB302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D302),$AA279-SUM($F302:BC302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D302),$AA279-SUM($F302:BD302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D302),$AA279-SUM($F302:BE302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D302),$AA279-SUM($F302:BF302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D302),$AA279-SUM($F302:BG302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D302),$AA279-SUM($F302:BH302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D302),$AA279-SUM($F302:BI302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D302),$AA279-SUM($F302:BJ302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D302),$AA279-SUM($F302:BK302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D302),$AA279-SUM($F302:BL302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D302),$AA279-SUM($F302:BM302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D302),$AA279-SUM($F302:BN302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D302),$AA279-SUM($F302:BO302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D302),$AA279-SUM($F302:BP302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D302),$AA279-SUM($F302:BQ302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D302),$AA279-SUM($F302:BR302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D302),$AA279-SUM($F302:BS302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D302),$AA279-SUM($F302:BT302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D302),$AA279-SUM($F302:BU302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D302),$AA279-SUM($F302:BV302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D302),$AA279-SUM($F302:BW302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D302),$AA279-SUM($F302:BX302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D302),$AA279-SUM($F302:BY302),$AA279/$D279))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D303),$AB279-SUM($F303:AB303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D303),$AB279-SUM($F303:AC303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D303),$AB279-SUM($F303:AD303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D303),$AB279-SUM($F303:AE303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D303),$AB279-SUM($F303:AF303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D303),$AB279-SUM($F303:AG303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D303),$AB279-SUM($F303:AH303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D303),$AB279-SUM($F303:AI303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D303),$AB279-SUM($F303:AJ303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D303),$AB279-SUM($F303:AK303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D303),$AB279-SUM($F303:AL303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D303),$AB279-SUM($F303:AM303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D303),$AB279-SUM($F303:AN303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D303),$AB279-SUM($F303:AO303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D303),$AB279-SUM($F303:AP303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D303),$AB279-SUM($F303:AQ303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D303),$AB279-SUM($F303:AR303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D303),$AB279-SUM($F303:AS303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D303),$AB279-SUM($F303:AT303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D303),$AB279-SUM($F303:AU303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D303),$AB279-SUM($F303:AV303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D303),$AB279-SUM($F303:AW303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D303),$AB279-SUM($F303:AX303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D303),$AB279-SUM($F303:AY303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D303),$AB279-SUM($F303:AZ303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D303),$AB279-SUM($F303:BA303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D303),$AB279-SUM($F303:BB303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D303),$AB279-SUM($F303:BC303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D303),$AB279-SUM($F303:BD303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D303),$AB279-SUM($F303:BE303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D303),$AB279-SUM($F303:BF303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D303),$AB279-SUM($F303:BG303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D303),$AB279-SUM($F303:BH303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D303),$AB279-SUM($F303:BI303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D303),$AB279-SUM($F303:BJ303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D303),$AB279-SUM($F303:BK303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D303),$AB279-SUM($F303:BL303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D303),$AB279-SUM($F303:BM303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D303),$AB279-SUM($F303:BN303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D303),$AB279-SUM($F303:BO303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D303),$AB279-SUM($F303:BP303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D303),$AB279-SUM($F303:BQ303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D303),$AB279-SUM($F303:BR303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D303),$AB279-SUM($F303:BS303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D303),$AB279-SUM($F303:BT303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D303),$AB279-SUM($F303:BU303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D303),$AB279-SUM($F303:BV303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D303),$AB279-SUM($F303:BW303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D303),$AB279-SUM($F303:BX303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D303),$AB279-SUM($F303:BY303),$AB279/$D279))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D304),$AC279-SUM($F304:AC304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D304),$AC279-SUM($F304:AD304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D304),$AC279-SUM($F304:AE304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D304),$AC279-SUM($F304:AF304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D304),$AC279-SUM($F304:AG304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D304),$AC279-SUM($F304:AH304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D304),$AC279-SUM($F304:AI304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D304),$AC279-SUM($F304:AJ304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D304),$AC279-SUM($F304:AK304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D304),$AC279-SUM($F304:AL304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D304),$AC279-SUM($F304:AM304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D304),$AC279-SUM($F304:AN304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D304),$AC279-SUM($F304:AO304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D304),$AC279-SUM($F304:AP304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D304),$AC279-SUM($F304:AQ304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D304),$AC279-SUM($F304:AR304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D304),$AC279-SUM($F304:AS304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D304),$AC279-SUM($F304:AT304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D304),$AC279-SUM($F304:AU304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D304),$AC279-SUM($F304:AV304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D304),$AC279-SUM($F304:AW304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D304),$AC279-SUM($F304:AX304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D304),$AC279-SUM($F304:AY304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D304),$AC279-SUM($F304:AZ304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D304),$AC279-SUM($F304:BA304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D304),$AC279-SUM($F304:BB304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D304),$AC279-SUM($F304:BC304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D304),$AC279-SUM($F304:BD304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D304),$AC279-SUM($F304:BE304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D304),$AC279-SUM($F304:BF304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D304),$AC279-SUM($F304:BG304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D304),$AC279-SUM($F304:BH304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D304),$AC279-SUM($F304:BI304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D304),$AC279-SUM($F304:BJ304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D304),$AC279-SUM($F304:BK304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D304),$AC279-SUM($F304:BL304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D304),$AC279-SUM($F304:BM304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D304),$AC279-SUM($F304:BN304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D304),$AC279-SUM($F304:BO304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D304),$AC279-SUM($F304:BP304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D304),$AC279-SUM($F304:BQ304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D304),$AC279-SUM($F304:BR304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D304),$AC279-SUM($F304:BS304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D304),$AC279-SUM($F304:BT304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D304),$AC279-SUM($F304:BU304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D304),$AC279-SUM($F304:BV304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D304),$AC279-SUM($F304:BW304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D304),$AC279-SUM($F304:BX304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D304),$AC279-SUM($F304:BY304),$AC279/$D279))","v":0}]
[null,null,null,25]
[null,{"$f":"A43","v":"Reactive"},null,null,null,{"$f":"SUM(F280:F305)","v":0},0,25.897080240232565,128.29571213236747,218.30359186154183,163.16197026068528,166.47083370153669,166.56282952865638,194.7839651720532,196.10010427147517,210.50811546059558,349.08516081343578,389.46921336199722,515.30547621350672,593.75224495560303,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,{"$f":"SUM(AL280:AL305)","v":853.40098147081483},853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,853.40098147081483,827.50390123058298,725.10526933845017,635.0973896092712,690.23901121012955,686.93014776927816,686.83815194215845,658.61701629876234,657.30087719933965,642.89286601021922,504.31582065737723,463.93176810881846,338.09550525730532,259.64873651521361,7.2759576141834259E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B335","v":"Towers and Conductor"},{"$f":"VLOOKUP(C308,$A$124:$D$140,4,FALSE)","v":60},{"$f":"VLOOKUP(C308,$A$124:$D$140,3,FALSE)","v":60},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C308,$A$61:$A$77,0),FALSE))","v":18408.103983391495},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C308,$A$61:$A$77,0),FALSE))","v":18248.274051160228},19671.270947630557,8056.6970339145792,700.93404033460467,2903.3312167329168,6481.4812524210911,21762.788512141644,10251.641457639638,44797.742673210647,40262.084757089222,28833.548732878862,24631.175223558879,23305.477655862538,10787.592835381911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C308,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E308=\"n/a\",\"n/a\",IF(G$3>($E308+$D310),$F308-SUM($F310:F310),$F308/$E308))","v":306.80173305652494},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(H$3>($E308+$D310),$F308-SUM($F310:G310),$F308/$E308))","v":306.80173305652494},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(I$3>($E308+$D310),$F308-SUM($F310:H310),$F308/$E308))","v":306.80173305652494},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(J$3>($E308+$D310),$F308-SUM($F310:I310),$F308/$E308))","v":306.80173305652494},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(K$3>($E308+$D310),$F308-SUM($F310:J310),$F308/$E308))","v":306.80173305652494},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(L$3>($D308+$D310),$F308-SUM($F310:K310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(M$3>($D308+$D310),$F308-SUM($F310:L310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(N$3>($D308+$D310),$F308-SUM($F310:M310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(O$3>($D308+$D310),$F308-SUM($F310:N310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D310),$F308-SUM($F310:O310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D310),$F308-SUM($F310:P310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D310),$F308-SUM($F310:Q310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D310),$F308-SUM($F310:R310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D310),$F308-SUM($F310:S310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D310),$F308-SUM($F310:T310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D310),$F308-SUM($F310:U310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D310),$F308-SUM($F310:V310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D310),$F308-SUM($F310:W310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D310),$F308-SUM($F310:X310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D310),$F308-SUM($F310:Y310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D310),$F308-SUM($F310:Z310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D310),$F308-SUM($F310:AA310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D310),$F308-SUM($F310:AB310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D310),$F308-SUM($F310:AC310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D310),$F308-SUM($F310:AD310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D310),$F308-SUM($F310:AE310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D310),$F308-SUM($F310:AF310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D310),$F308-SUM($F310:AG310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D310),$F308-SUM($F310:AH310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D310),$F308-SUM($F310:AI310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D310),$F308-SUM($F310:AJ310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D310),$F308-SUM($F310:AK310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D310),$F308-SUM($F310:AL310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D310),$F308-SUM($F310:AM310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D310),$F308-SUM($F310:AN310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D310),$F308-SUM($F310:AO310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D310),$F308-SUM($F310:AP310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D310),$F308-SUM($F310:AQ310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D310),$F308-SUM($F310:AR310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D310),$F308-SUM($F310:AS310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D310),$F308-SUM($F310:AT310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D310),$F308-SUM($F310:AU310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D310),$F308-SUM($F310:AV310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D310),$F308-SUM($F310:AW310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D310),$F308-SUM($F310:AX310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D310),$F308-SUM($F310:AY310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D310),$F308-SUM($F310:AZ310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D310),$F308-SUM($F310:BA310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D310),$F308-SUM($F310:BB310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D310),$F308-SUM($F310:BC310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D310),$F308-SUM($F310:BD310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D310),$F308-SUM($F310:BE310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D310),$F308-SUM($F310:BF310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D310),$F308-SUM($F310:BG310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D310),$F308-SUM($F310:BH310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D310),$F308-SUM($F310:BI310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D310),$F308-SUM($F310:BJ310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D310),$F308-SUM($F310:BK310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D310),$F308-SUM($F310:BL310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D310),$F308-SUM($F310:BM310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D310),$F308-SUM($F310:BN310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":-7.2759576141834259E-12},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D310),$F308-SUM($F310:BO310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D310),$F308-SUM($F310:BP310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D310),$F308-SUM($F310:BQ310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D310),$F308-SUM($F310:BR310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D310),$F308-SUM($F310:BS310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D310),$F308-SUM($F310:BT310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D310),$F308-SUM($F310:BU310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D310),$F308-SUM($F310:BV310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D310),$F308-SUM($F310:BW310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D310),$F308-SUM($F310:BX310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D310),$F308-SUM($F310:BY310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E308=\"n/a\",\"n/a\",IF(H$3>($E308+$D311),$G308-SUM($F311:G311),$G308/$E308))","v":304.13790085267044},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(I$3>($E308+$D311),$G308-SUM($F311:H311),$G308/$E308))","v":304.13790085267044},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(J$3>($E308+$D311),$G308-SUM($F311:I311),$G308/$E308))","v":304.13790085267044},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(K$3>($E308+$D311),$G308-SUM($F311:J311),$G308/$E308))","v":304.13790085267044},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(L$3>($D308+$D311),$G308-SUM($F311:K311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(M$3>($D308+$D311),$G308-SUM($F311:L311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(N$3>($D308+$D311),$G308-SUM($F311:M311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(O$3>($D308+$D311),$G308-SUM($F311:N311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D311),$G308-SUM($F311:O311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D311),$G308-SUM($F311:P311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D311),$G308-SUM($F311:Q311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D311),$G308-SUM($F311:R311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D311),$G308-SUM($F311:S311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D311),$G308-SUM($F311:T311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D311),$G308-SUM($F311:U311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D311),$G308-SUM($F311:V311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D311),$G308-SUM($F311:W311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D311),$G308-SUM($F311:X311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D311),$G308-SUM($F311:Y311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D311),$G308-SUM($F311:Z311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D311),$G308-SUM($F311:AA311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D311),$G308-SUM($F311:AB311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D311),$G308-SUM($F311:AC311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D311),$G308-SUM($F311:AD311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D311),$G308-SUM($F311:AE311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D311),$G308-SUM($F311:AF311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D311),$G308-SUM($F311:AG311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D311),$G308-SUM($F311:AH311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D311),$G308-SUM($F311:AI311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D311),$G308-SUM($F311:AJ311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D311),$G308-SUM($F311:AK311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D311),$G308-SUM($F311:AL311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D311),$G308-SUM($F311:AM311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D311),$G308-SUM($F311:AN311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D311),$G308-SUM($F311:AO311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D311),$G308-SUM($F311:AP311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D311),$G308-SUM($F311:AQ311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D311),$G308-SUM($F311:AR311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D311),$G308-SUM($F311:AS311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D311),$G308-SUM($F311:AT311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D311),$G308-SUM($F311:AU311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D311),$G308-SUM($F311:AV311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D311),$G308-SUM($F311:AW311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D311),$G308-SUM($F311:AX311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D311),$G308-SUM($F311:AY311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D311),$G308-SUM($F311:AZ311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D311),$G308-SUM($F311:BA311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D311),$G308-SUM($F311:BB311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D311),$G308-SUM($F311:BC311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D311),$G308-SUM($F311:BD311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D311),$G308-SUM($F311:BE311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D311),$G308-SUM($F311:BF311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D311),$G308-SUM($F311:BG311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D311),$G308-SUM($F311:BH311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D311),$G308-SUM($F311:BI311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D311),$G308-SUM($F311:BJ311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D311),$G308-SUM($F311:BK311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D311),$G308-SUM($F311:BL311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D311),$G308-SUM($F311:BM311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D311),$G308-SUM($F311:BN311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.1379008526705},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D311),$G308-SUM($F311:BO311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":-1.4551915228366852E-11},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D311),$G308-SUM($F311:BP311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D311),$G308-SUM($F311:BQ311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D311),$G308-SUM($F311:BR311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D311),$G308-SUM($F311:BS311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D311),$G308-SUM($F311:BT311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D311),$G308-SUM($F311:BU311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D311),$G308-SUM($F311:BV311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D311),$G308-SUM($F311:BW311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D311),$G308-SUM($F311:BX311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D311),$G308-SUM($F311:BY311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E308=\"n/a\",\"n/a\",IF(I$3>($E308+$D312),$H308-SUM($F312:H312),$H308/$E308))","v":327.85451579384261},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(J$3>($E308+$D312),$H308-SUM($F312:I312),$H308/$E308))","v":327.85451579384261},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(K$3>($E308+$D312),$H308-SUM($F312:J312),$H308/$E308))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(L$3>($D308+$D312),$H308-SUM($F312:K312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(M$3>($D308+$D312),$H308-SUM($F312:L312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(N$3>($D308+$D312),$H308-SUM($F312:M312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(O$3>($D308+$D312),$H308-SUM($F312:N312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D312),$H308-SUM($F312:O312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D312),$H308-SUM($F312:P312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D312),$H308-SUM($F312:Q312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D312),$H308-SUM($F312:R312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D312),$H308-SUM($F312:S312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D312),$H308-SUM($F312:T312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D312),$H308-SUM($F312:U312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D312),$H308-SUM($F312:V312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D312),$H308-SUM($F312:W312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D312),$H308-SUM($F312:X312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D312),$H308-SUM($F312:Y312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D312),$H308-SUM($F312:Z312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D312),$H308-SUM($F312:AA312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D312),$H308-SUM($F312:AB312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D312),$H308-SUM($F312:AC312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D312),$H308-SUM($F312:AD312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D312),$H308-SUM($F312:AE312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D312),$H308-SUM($F312:AF312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D312),$H308-SUM($F312:AG312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D312),$H308-SUM($F312:AH312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D312),$H308-SUM($F312:AI312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D312),$H308-SUM($F312:AJ312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D312),$H308-SUM($F312:AK312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D312),$H308-SUM($F312:AL312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D312),$H308-SUM($F312:AM312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D312),$H308-SUM($F312:AN312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D312),$H308-SUM($F312:AO312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D312),$H308-SUM($F312:AP312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D312),$H308-SUM($F312:AQ312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D312),$H308-SUM($F312:AR312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D312),$H308-SUM($F312:AS312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D312),$H308-SUM($F312:AT312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D312),$H308-SUM($F312:AU312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D312),$H308-SUM($F312:AV312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D312),$H308-SUM($F312:AW312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D312),$H308-SUM($F312:AX312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D312),$H308-SUM($F312:AY312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D312),$H308-SUM($F312:AZ312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D312),$H308-SUM($F312:BA312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D312),$H308-SUM($F312:BB312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D312),$H308-SUM($F312:BC312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D312),$H308-SUM($F312:BD312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D312),$H308-SUM($F312:BE312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D312),$H308-SUM($F312:BF312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D312),$H308-SUM($F312:BG312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D312),$H308-SUM($F312:BH312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D312),$H308-SUM($F312:BI312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D312),$H308-SUM($F312:BJ312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D312),$H308-SUM($F312:BK312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D312),$H308-SUM($F312:BL312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D312),$H308-SUM($F312:BM312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D312),$H308-SUM($F312:BN312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D312),$H308-SUM($F312:BO312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384261},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D312),$H308-SUM($F312:BP312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":7.2759576141834259E-12},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D312),$H308-SUM($F312:BQ312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D312),$H308-SUM($F312:BR312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D312),$H308-SUM($F312:BS312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D312),$H308-SUM($F312:BT312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D312),$H308-SUM($F312:BU312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D312),$H308-SUM($F312:BV312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D312),$H308-SUM($F312:BW312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D312),$H308-SUM($F312:BX312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D312),$H308-SUM($F312:BY312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E308=\"n/a\",\"n/a\",IF(J$3>($E308+$D313),$I308-SUM($F313:I313),$I308/$E308))","v":134.27828389857632},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(K$3>($E308+$D313),$I308-SUM($F313:J313),$I308/$E308))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(L$3>($D308+$D313),$I308-SUM($F313:K313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(M$3>($D308+$D313),$I308-SUM($F313:L313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(N$3>($D308+$D313),$I308-SUM($F313:M313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(O$3>($D308+$D313),$I308-SUM($F313:N313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D313),$I308-SUM($F313:O313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D313),$I308-SUM($F313:P313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D313),$I308-SUM($F313:Q313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D313),$I308-SUM($F313:R313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D313),$I308-SUM($F313:S313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D313),$I308-SUM($F313:T313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D313),$I308-SUM($F313:U313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D313),$I308-SUM($F313:V313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D313),$I308-SUM($F313:W313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D313),$I308-SUM($F313:X313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D313),$I308-SUM($F313:Y313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D313),$I308-SUM($F313:Z313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D313),$I308-SUM($F313:AA313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D313),$I308-SUM($F313:AB313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D313),$I308-SUM($F313:AC313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D313),$I308-SUM($F313:AD313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D313),$I308-SUM($F313:AE313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D313),$I308-SUM($F313:AF313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D313),$I308-SUM($F313:AG313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D313),$I308-SUM($F313:AH313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D313),$I308-SUM($F313:AI313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D313),$I308-SUM($F313:AJ313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D313),$I308-SUM($F313:AK313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D313),$I308-SUM($F313:AL313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D313),$I308-SUM($F313:AM313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D313),$I308-SUM($F313:AN313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D313),$I308-SUM($F313:AO313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D313),$I308-SUM($F313:AP313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D313),$I308-SUM($F313:AQ313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D313),$I308-SUM($F313:AR313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D313),$I308-SUM($F313:AS313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D313),$I308-SUM($F313:AT313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D313),$I308-SUM($F313:AU313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D313),$I308-SUM($F313:AV313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D313),$I308-SUM($F313:AW313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D313),$I308-SUM($F313:AX313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D313),$I308-SUM($F313:AY313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D313),$I308-SUM($F313:AZ313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D313),$I308-SUM($F313:BA313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D313),$I308-SUM($F313:BB313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D313),$I308-SUM($F313:BC313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D313),$I308-SUM($F313:BD313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D313),$I308-SUM($F313:BE313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D313),$I308-SUM($F313:BF313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D313),$I308-SUM($F313:BG313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D313),$I308-SUM($F313:BH313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D313),$I308-SUM($F313:BI313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D313),$I308-SUM($F313:BJ313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D313),$I308-SUM($F313:BK313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D313),$I308-SUM($F313:BL313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D313),$I308-SUM($F313:BM313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D313),$I308-SUM($F313:BN313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D313),$I308-SUM($F313:BO313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D313),$I308-SUM($F313:BP313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857632},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D313),$I308-SUM($F313:BQ313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":-1.2732925824820995E-11},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D313),$I308-SUM($F313:BR313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D313),$I308-SUM($F313:BS313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D313),$I308-SUM($F313:BT313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D313),$I308-SUM($F313:BU313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D313),$I308-SUM($F313:BV313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D313),$I308-SUM($F313:BW313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D313),$I308-SUM($F313:BX313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D313),$I308-SUM($F313:BY313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E308=\"n/a\",\"n/a\",IF(K$3>($E308+$D314),$J308-SUM($F314:J314),$J308/$E308))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(L$3>($D308+$D314),$J308-SUM($F314:K314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(M$3>($D308+$D314),$J308-SUM($F314:L314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(N$3>($D308+$D314),$J308-SUM($F314:M314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(O$3>($D308+$D314),$J308-SUM($F314:N314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D314),$J308-SUM($F314:O314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D314),$J308-SUM($F314:P314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D314),$J308-SUM($F314:Q314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D314),$J308-SUM($F314:R314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D314),$J308-SUM($F314:S314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D314),$J308-SUM($F314:T314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D314),$J308-SUM($F314:U314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D314),$J308-SUM($F314:V314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D314),$J308-SUM($F314:W314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D314),$J308-SUM($F314:X314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D314),$J308-SUM($F314:Y314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D314),$J308-SUM($F314:Z314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D314),$J308-SUM($F314:AA314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D314),$J308-SUM($F314:AB314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D314),$J308-SUM($F314:AC314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D314),$J308-SUM($F314:AD314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D314),$J308-SUM($F314:AE314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D314),$J308-SUM($F314:AF314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D314),$J308-SUM($F314:AG314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D314),$J308-SUM($F314:AH314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D314),$J308-SUM($F314:AI314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D314),$J308-SUM($F314:AJ314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D314),$J308-SUM($F314:AK314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D314),$J308-SUM($F314:AL314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D314),$J308-SUM($F314:AM314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D314),$J308-SUM($F314:AN314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D314),$J308-SUM($F314:AO314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D314),$J308-SUM($F314:AP314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D314),$J308-SUM($F314:AQ314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D314),$J308-SUM($F314:AR314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D314),$J308-SUM($F314:AS314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D314),$J308-SUM($F314:AT314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D314),$J308-SUM($F314:AU314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D314),$J308-SUM($F314:AV314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D314),$J308-SUM($F314:AW314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D314),$J308-SUM($F314:AX314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D314),$J308-SUM($F314:AY314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D314),$J308-SUM($F314:AZ314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D314),$J308-SUM($F314:BA314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D314),$J308-SUM($F314:BB314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D314),$J308-SUM($F314:BC314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D314),$J308-SUM($F314:BD314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D314),$J308-SUM($F314:BE314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D314),$J308-SUM($F314:BF314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D314),$J308-SUM($F314:BG314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D314),$J308-SUM($F314:BH314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D314),$J308-SUM($F314:BI314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D314),$J308-SUM($F314:BJ314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D314),$J308-SUM($F314:BK314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D314),$J308-SUM($F314:BL314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D314),$J308-SUM($F314:BM314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D314),$J308-SUM($F314:BN314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D314),$J308-SUM($F314:BO314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D314),$J308-SUM($F314:BP314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D314),$J308-SUM($F314:BQ314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D314),$J308-SUM($F314:BR314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":-3.4106051316484809E-13},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D314),$J308-SUM($F314:BS314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D314),$J308-SUM($F314:BT314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D314),$J308-SUM($F314:BU314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D314),$J308-SUM($F314:BV314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D314),$J308-SUM($F314:BW314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D314),$J308-SUM($F314:BX314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D314),$J308-SUM($F314:BY314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(L$3>($D308+$D315),$K308-SUM($F315:K315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(M$3>($D308+$D315),$K308-SUM($F315:L315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(N$3>($D308+$D315),$K308-SUM($F315:M315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(O$3>($D308+$D315),$K308-SUM($F315:N315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D315),$K308-SUM($F315:O315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D315),$K308-SUM($F315:P315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D315),$K308-SUM($F315:Q315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D315),$K308-SUM($F315:R315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D315),$K308-SUM($F315:S315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D315),$K308-SUM($F315:T315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D315),$K308-SUM($F315:U315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D315),$K308-SUM($F315:V315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D315),$K308-SUM($F315:W315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D315),$K308-SUM($F315:X315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D315),$K308-SUM($F315:Y315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D315),$K308-SUM($F315:Z315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D315),$K308-SUM($F315:AA315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D315),$K308-SUM($F315:AB315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D315),$K308-SUM($F315:AC315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D315),$K308-SUM($F315:AD315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D315),$K308-SUM($F315:AE315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D315),$K308-SUM($F315:AF315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D315),$K308-SUM($F315:AG315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D315),$K308-SUM($F315:AH315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D315),$K308-SUM($F315:AI315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D315),$K308-SUM($F315:AJ315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D315),$K308-SUM($F315:AK315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D315),$K308-SUM($F315:AL315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D315),$K308-SUM($F315:AM315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D315),$K308-SUM($F315:AN315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D315),$K308-SUM($F315:AO315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D315),$K308-SUM($F315:AP315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D315),$K308-SUM($F315:AQ315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D315),$K308-SUM($F315:AR315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D315),$K308-SUM($F315:AS315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D315),$K308-SUM($F315:AT315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D315),$K308-SUM($F315:AU315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D315),$K308-SUM($F315:AV315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D315),$K308-SUM($F315:AW315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D315),$K308-SUM($F315:AX315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D315),$K308-SUM($F315:AY315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D315),$K308-SUM($F315:AZ315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D315),$K308-SUM($F315:BA315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D315),$K308-SUM($F315:BB315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D315),$K308-SUM($F315:BC315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D315),$K308-SUM($F315:BD315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D315),$K308-SUM($F315:BE315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D315),$K308-SUM($F315:BF315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D315),$K308-SUM($F315:BG315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D315),$K308-SUM($F315:BH315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D315),$K308-SUM($F315:BI315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D315),$K308-SUM($F315:BJ315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D315),$K308-SUM($F315:BK315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D315),$K308-SUM($F315:BL315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D315),$K308-SUM($F315:BM315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D315),$K308-SUM($F315:BN315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D315),$K308-SUM($F315:BO315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D315),$K308-SUM($F315:BP315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D315),$K308-SUM($F315:BQ315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D315),$K308-SUM($F315:BR315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D315),$K308-SUM($F315:BS315),$K308/$D308))","v":-3.1832314562052488E-12},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D315),$K308-SUM($F315:BT315),$K308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D315),$K308-SUM($F315:BU315),$K308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D315),$K308-SUM($F315:BV315),$K308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D315),$K308-SUM($F315:BW315),$K308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D315),$K308-SUM($F315:BX315),$K308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D315),$K308-SUM($F315:BY315),$K308/$D308))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(M$3>($D308+$D316),$L308-SUM($F316:L316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(N$3>($D308+$D316),$L308-SUM($F316:M316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(O$3>($D308+$D316),$L308-SUM($F316:N316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D316),$L308-SUM($F316:O316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D316),$L308-SUM($F316:P316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D316),$L308-SUM($F316:Q316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D316),$L308-SUM($F316:R316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D316),$L308-SUM($F316:S316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D316),$L308-SUM($F316:T316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D316),$L308-SUM($F316:U316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D316),$L308-SUM($F316:V316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D316),$L308-SUM($F316:W316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D316),$L308-SUM($F316:X316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D316),$L308-SUM($F316:Y316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D316),$L308-SUM($F316:Z316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D316),$L308-SUM($F316:AA316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D316),$L308-SUM($F316:AB316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D316),$L308-SUM($F316:AC316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D316),$L308-SUM($F316:AD316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D316),$L308-SUM($F316:AE316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D316),$L308-SUM($F316:AF316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D316),$L308-SUM($F316:AG316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D316),$L308-SUM($F316:AH316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D316),$L308-SUM($F316:AI316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D316),$L308-SUM($F316:AJ316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D316),$L308-SUM($F316:AK316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D316),$L308-SUM($F316:AL316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D316),$L308-SUM($F316:AM316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D316),$L308-SUM($F316:AN316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D316),$L308-SUM($F316:AO316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D316),$L308-SUM($F316:AP316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D316),$L308-SUM($F316:AQ316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D316),$L308-SUM($F316:AR316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D316),$L308-SUM($F316:AS316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D316),$L308-SUM($F316:AT316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D316),$L308-SUM($F316:AU316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D316),$L308-SUM($F316:AV316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D316),$L308-SUM($F316:AW316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D316),$L308-SUM($F316:AX316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D316),$L308-SUM($F316:AY316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D316),$L308-SUM($F316:AZ316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D316),$L308-SUM($F316:BA316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D316),$L308-SUM($F316:BB316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D316),$L308-SUM($F316:BC316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D316),$L308-SUM($F316:BD316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D316),$L308-SUM($F316:BE316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D316),$L308-SUM($F316:BF316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D316),$L308-SUM($F316:BG316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D316),$L308-SUM($F316:BH316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D316),$L308-SUM($F316:BI316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D316),$L308-SUM($F316:BJ316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D316),$L308-SUM($F316:BK316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D316),$L308-SUM($F316:BL316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D316),$L308-SUM($F316:BM316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D316),$L308-SUM($F316:BN316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D316),$L308-SUM($F316:BO316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D316),$L308-SUM($F316:BP316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D316),$L308-SUM($F316:BQ316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D316),$L308-SUM($F316:BR316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D316),$L308-SUM($F316:BS316),$L308/$D308))","v":108.02468754035152},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D316),$L308-SUM($F316:BT316),$L308/$D308))","v":-4.5474735088646412E-12},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D316),$L308-SUM($F316:BU316),$L308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D316),$L308-SUM($F316:BV316),$L308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D316),$L308-SUM($F316:BW316),$L308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D316),$L308-SUM($F316:BX316),$L308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D316),$L308-SUM($F316:BY316),$L308/$D308))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(N$3>($D308+$D317),$M308-SUM($F317:M317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(O$3>($D308+$D317),$M308-SUM($F317:N317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D317),$M308-SUM($F317:O317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D317),$M308-SUM($F317:P317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D317),$M308-SUM($F317:Q317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D317),$M308-SUM($F317:R317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D317),$M308-SUM($F317:S317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D317),$M308-SUM($F317:T317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D317),$M308-SUM($F317:U317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D317),$M308-SUM($F317:V317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D317),$M308-SUM($F317:W317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D317),$M308-SUM($F317:X317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D317),$M308-SUM($F317:Y317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D317),$M308-SUM($F317:Z317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D317),$M308-SUM($F317:AA317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D317),$M308-SUM($F317:AB317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D317),$M308-SUM($F317:AC317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D317),$M308-SUM($F317:AD317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D317),$M308-SUM($F317:AE317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D317),$M308-SUM($F317:AF317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D317),$M308-SUM($F317:AG317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D317),$M308-SUM($F317:AH317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D317),$M308-SUM($F317:AI317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D317),$M308-SUM($F317:AJ317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D317),$M308-SUM($F317:AK317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D317),$M308-SUM($F317:AL317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D317),$M308-SUM($F317:AM317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D317),$M308-SUM($F317:AN317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D317),$M308-SUM($F317:AO317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D317),$M308-SUM($F317:AP317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D317),$M308-SUM($F317:AQ317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D317),$M308-SUM($F317:AR317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D317),$M308-SUM($F317:AS317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D317),$M308-SUM($F317:AT317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D317),$M308-SUM($F317:AU317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D317),$M308-SUM($F317:AV317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D317),$M308-SUM($F317:AW317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D317),$M308-SUM($F317:AX317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D317),$M308-SUM($F317:AY317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D317),$M308-SUM($F317:AZ317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D317),$M308-SUM($F317:BA317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D317),$M308-SUM($F317:BB317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D317),$M308-SUM($F317:BC317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D317),$M308-SUM($F317:BD317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D317),$M308-SUM($F317:BE317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D317),$M308-SUM($F317:BF317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D317),$M308-SUM($F317:BG317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D317),$M308-SUM($F317:BH317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D317),$M308-SUM($F317:BI317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D317),$M308-SUM($F317:BJ317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D317),$M308-SUM($F317:BK317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D317),$M308-SUM($F317:BL317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D317),$M308-SUM($F317:BM317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D317),$M308-SUM($F317:BN317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D317),$M308-SUM($F317:BO317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D317),$M308-SUM($F317:BP317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D317),$M308-SUM($F317:BQ317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D317),$M308-SUM($F317:BR317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D317),$M308-SUM($F317:BS317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D317),$M308-SUM($F317:BT317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D317),$M308-SUM($F317:BU317),$M308/$D308))","v":7.2759576141834259E-12},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D317),$M308-SUM($F317:BV317),$M308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D317),$M308-SUM($F317:BW317),$M308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D317),$M308-SUM($F317:BX317),$M308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D317),$M308-SUM($F317:BY317),$M308/$D308))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(O$3>($D308+$D318),$N308-SUM($F318:N318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D318),$N308-SUM($F318:O318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D318),$N308-SUM($F318:P318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D318),$N308-SUM($F318:Q318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D318),$N308-SUM($F318:R318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D318),$N308-SUM($F318:S318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D318),$N308-SUM($F318:T318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D318),$N308-SUM($F318:U318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D318),$N308-SUM($F318:V318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D318),$N308-SUM($F318:W318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D318),$N308-SUM($F318:X318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D318),$N308-SUM($F318:Y318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D318),$N308-SUM($F318:Z318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D318),$N308-SUM($F318:AA318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D318),$N308-SUM($F318:AB318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D318),$N308-SUM($F318:AC318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D318),$N308-SUM($F318:AD318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D318),$N308-SUM($F318:AE318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D318),$N308-SUM($F318:AF318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D318),$N308-SUM($F318:AG318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D318),$N308-SUM($F318:AH318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D318),$N308-SUM($F318:AI318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D318),$N308-SUM($F318:AJ318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D318),$N308-SUM($F318:AK318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D318),$N308-SUM($F318:AL318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D318),$N308-SUM($F318:AM318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D318),$N308-SUM($F318:AN318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D318),$N308-SUM($F318:AO318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D318),$N308-SUM($F318:AP318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D318),$N308-SUM($F318:AQ318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D318),$N308-SUM($F318:AR318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D318),$N308-SUM($F318:AS318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D318),$N308-SUM($F318:AT318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D318),$N308-SUM($F318:AU318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D318),$N308-SUM($F318:AV318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D318),$N308-SUM($F318:AW318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D318),$N308-SUM($F318:AX318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D318),$N308-SUM($F318:AY318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D318),$N308-SUM($F318:AZ318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D318),$N308-SUM($F318:BA318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D318),$N308-SUM($F318:BB318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D318),$N308-SUM($F318:BC318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D318),$N308-SUM($F318:BD318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D318),$N308-SUM($F318:BE318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D318),$N308-SUM($F318:BF318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D318),$N308-SUM($F318:BG318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D318),$N308-SUM($F318:BH318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D318),$N308-SUM($F318:BI318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D318),$N308-SUM($F318:BJ318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D318),$N308-SUM($F318:BK318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D318),$N308-SUM($F318:BL318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D318),$N308-SUM($F318:BM318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D318),$N308-SUM($F318:BN318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D318),$N308-SUM($F318:BO318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D318),$N308-SUM($F318:BP318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D318),$N308-SUM($F318:BQ318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D318),$N308-SUM($F318:BR318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D318),$N308-SUM($F318:BS318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D318),$N308-SUM($F318:BT318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D318),$N308-SUM($F318:BU318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D318),$N308-SUM($F318:BV318),$N308/$D308))","v":1.8189894035458565E-12},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D318),$N308-SUM($F318:BW318),$N308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D318),$N308-SUM($F318:BX318),$N308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D318),$N308-SUM($F318:BY318),$N308/$D308))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D319),$O308-SUM($F319:O319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D319),$O308-SUM($F319:P319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D319),$O308-SUM($F319:Q319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D319),$O308-SUM($F319:R319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D319),$O308-SUM($F319:S319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D319),$O308-SUM($F319:T319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D319),$O308-SUM($F319:U319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D319),$O308-SUM($F319:V319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D319),$O308-SUM($F319:W319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D319),$O308-SUM($F319:X319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D319),$O308-SUM($F319:Y319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D319),$O308-SUM($F319:Z319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D319),$O308-SUM($F319:AA319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D319),$O308-SUM($F319:AB319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D319),$O308-SUM($F319:AC319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D319),$O308-SUM($F319:AD319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D319),$O308-SUM($F319:AE319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D319),$O308-SUM($F319:AF319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D319),$O308-SUM($F319:AG319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D319),$O308-SUM($F319:AH319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D319),$O308-SUM($F319:AI319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D319),$O308-SUM($F319:AJ319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D319),$O308-SUM($F319:AK319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D319),$O308-SUM($F319:AL319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D319),$O308-SUM($F319:AM319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D319),$O308-SUM($F319:AN319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D319),$O308-SUM($F319:AO319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D319),$O308-SUM($F319:AP319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D319),$O308-SUM($F319:AQ319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D319),$O308-SUM($F319:AR319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D319),$O308-SUM($F319:AS319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D319),$O308-SUM($F319:AT319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D319),$O308-SUM($F319:AU319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D319),$O308-SUM($F319:AV319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D319),$O308-SUM($F319:AW319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D319),$O308-SUM($F319:AX319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D319),$O308-SUM($F319:AY319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D319),$O308-SUM($F319:AZ319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D319),$O308-SUM($F319:BA319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D319),$O308-SUM($F319:BB319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D319),$O308-SUM($F319:BC319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D319),$O308-SUM($F319:BD319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D319),$O308-SUM($F319:BE319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D319),$O308-SUM($F319:BF319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D319),$O308-SUM($F319:BG319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D319),$O308-SUM($F319:BH319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D319),$O308-SUM($F319:BI319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D319),$O308-SUM($F319:BJ319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D319),$O308-SUM($F319:BK319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D319),$O308-SUM($F319:BL319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D319),$O308-SUM($F319:BM319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D319),$O308-SUM($F319:BN319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D319),$O308-SUM($F319:BO319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D319),$O308-SUM($F319:BP319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D319),$O308-SUM($F319:BQ319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D319),$O308-SUM($F319:BR319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D319),$O308-SUM($F319:BS319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D319),$O308-SUM($F319:BT319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D319),$O308-SUM($F319:BU319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D319),$O308-SUM($F319:BV319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D319),$O308-SUM($F319:BW319),$O308/$D308))","v":-5.8207660913467407E-11},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D319),$O308-SUM($F319:BX319),$O308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D319),$O308-SUM($F319:BY319),$O308/$D308))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D320),$P308-SUM($F320:P320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D320),$P308-SUM($F320:Q320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D320),$P308-SUM($F320:R320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D320),$P308-SUM($F320:S320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D320),$P308-SUM($F320:T320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D320),$P308-SUM($F320:U320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D320),$P308-SUM($F320:V320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D320),$P308-SUM($F320:W320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D320),$P308-SUM($F320:X320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D320),$P308-SUM($F320:Y320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D320),$P308-SUM($F320:Z320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D320),$P308-SUM($F320:AA320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D320),$P308-SUM($F320:AB320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D320),$P308-SUM($F320:AC320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D320),$P308-SUM($F320:AD320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D320),$P308-SUM($F320:AE320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D320),$P308-SUM($F320:AF320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D320),$P308-SUM($F320:AG320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D320),$P308-SUM($F320:AH320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D320),$P308-SUM($F320:AI320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D320),$P308-SUM($F320:AJ320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D320),$P308-SUM($F320:AK320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D320),$P308-SUM($F320:AL320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D320),$P308-SUM($F320:AM320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D320),$P308-SUM($F320:AN320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D320),$P308-SUM($F320:AO320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D320),$P308-SUM($F320:AP320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D320),$P308-SUM($F320:AQ320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D320),$P308-SUM($F320:AR320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D320),$P308-SUM($F320:AS320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D320),$P308-SUM($F320:AT320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D320),$P308-SUM($F320:AU320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D320),$P308-SUM($F320:AV320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D320),$P308-SUM($F320:AW320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D320),$P308-SUM($F320:AX320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D320),$P308-SUM($F320:AY320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D320),$P308-SUM($F320:AZ320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D320),$P308-SUM($F320:BA320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D320),$P308-SUM($F320:BB320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D320),$P308-SUM($F320:BC320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D320),$P308-SUM($F320:BD320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D320),$P308-SUM($F320:BE320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D320),$P308-SUM($F320:BF320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D320),$P308-SUM($F320:BG320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D320),$P308-SUM($F320:BH320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D320),$P308-SUM($F320:BI320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D320),$P308-SUM($F320:BJ320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D320),$P308-SUM($F320:BK320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D320),$P308-SUM($F320:BL320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D320),$P308-SUM($F320:BM320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D320),$P308-SUM($F320:BN320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D320),$P308-SUM($F320:BO320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D320),$P308-SUM($F320:BP320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D320),$P308-SUM($F320:BQ320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D320),$P308-SUM($F320:BR320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D320),$P308-SUM($F320:BS320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D320),$P308-SUM($F320:BT320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D320),$P308-SUM($F320:BU320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D320),$P308-SUM($F320:BV320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D320),$P308-SUM($F320:BW320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D320),$P308-SUM($F320:BX320),$P308/$D308))","v":-5.8207660913467407E-11},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D320),$P308-SUM($F320:BY320),$P308/$D308))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D321),$Q308-SUM($F321:Q321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D321),$Q308-SUM($F321:R321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D321),$Q308-SUM($F321:S321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D321),$Q308-SUM($F321:T321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D321),$Q308-SUM($F321:U321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D321),$Q308-SUM($F321:V321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D321),$Q308-SUM($F321:W321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D321),$Q308-SUM($F321:X321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D321),$Q308-SUM($F321:Y321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D321),$Q308-SUM($F321:Z321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D321),$Q308-SUM($F321:AA321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D321),$Q308-SUM($F321:AB321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D321),$Q308-SUM($F321:AC321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D321),$Q308-SUM($F321:AD321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D321),$Q308-SUM($F321:AE321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D321),$Q308-SUM($F321:AF321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D321),$Q308-SUM($F321:AG321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D321),$Q308-SUM($F321:AH321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D321),$Q308-SUM($F321:AI321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D321),$Q308-SUM($F321:AJ321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D321),$Q308-SUM($F321:AK321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D321),$Q308-SUM($F321:AL321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D321),$Q308-SUM($F321:AM321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D321),$Q308-SUM($F321:AN321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D321),$Q308-SUM($F321:AO321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D321),$Q308-SUM($F321:AP321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D321),$Q308-SUM($F321:AQ321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D321),$Q308-SUM($F321:AR321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D321),$Q308-SUM($F321:AS321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D321),$Q308-SUM($F321:AT321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D321),$Q308-SUM($F321:AU321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D321),$Q308-SUM($F321:AV321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D321),$Q308-SUM($F321:AW321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D321),$Q308-SUM($F321:AX321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D321),$Q308-SUM($F321:AY321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D321),$Q308-SUM($F321:AZ321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D321),$Q308-SUM($F321:BA321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D321),$Q308-SUM($F321:BB321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D321),$Q308-SUM($F321:BC321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D321),$Q308-SUM($F321:BD321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D321),$Q308-SUM($F321:BE321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D321),$Q308-SUM($F321:BF321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D321),$Q308-SUM($F321:BG321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D321),$Q308-SUM($F321:BH321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D321),$Q308-SUM($F321:BI321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D321),$Q308-SUM($F321:BJ321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D321),$Q308-SUM($F321:BK321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D321),$Q308-SUM($F321:BL321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D321),$Q308-SUM($F321:BM321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D321),$Q308-SUM($F321:BN321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D321),$Q308-SUM($F321:BO321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D321),$Q308-SUM($F321:BP321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D321),$Q308-SUM($F321:BQ321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D321),$Q308-SUM($F321:BR321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D321),$Q308-SUM($F321:BS321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D321),$Q308-SUM($F321:BT321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D321),$Q308-SUM($F321:BU321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D321),$Q308-SUM($F321:BV321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D321),$Q308-SUM($F321:BW321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D321),$Q308-SUM($F321:BX321),$Q308/$D308))","v":480.55914554798102},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D321),$Q308-SUM($F321:BY321),$Q308/$D308))","v":1.4551915228366852E-11}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D322),$R308-SUM($F322:R322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D322),$R308-SUM($F322:S322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D322),$R308-SUM($F322:T322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D322),$R308-SUM($F322:U322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D322),$R308-SUM($F322:V322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D322),$R308-SUM($F322:W322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D322),$R308-SUM($F322:X322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D322),$R308-SUM($F322:Y322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D322),$R308-SUM($F322:Z322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D322),$R308-SUM($F322:AA322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D322),$R308-SUM($F322:AB322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D322),$R308-SUM($F322:AC322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D322),$R308-SUM($F322:AD322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D322),$R308-SUM($F322:AE322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D322),$R308-SUM($F322:AF322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D322),$R308-SUM($F322:AG322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D322),$R308-SUM($F322:AH322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D322),$R308-SUM($F322:AI322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D322),$R308-SUM($F322:AJ322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D322),$R308-SUM($F322:AK322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D322),$R308-SUM($F322:AL322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D322),$R308-SUM($F322:AM322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D322),$R308-SUM($F322:AN322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D322),$R308-SUM($F322:AO322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D322),$R308-SUM($F322:AP322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D322),$R308-SUM($F322:AQ322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D322),$R308-SUM($F322:AR322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D322),$R308-SUM($F322:AS322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D322),$R308-SUM($F322:AT322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D322),$R308-SUM($F322:AU322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D322),$R308-SUM($F322:AV322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D322),$R308-SUM($F322:AW322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D322),$R308-SUM($F322:AX322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D322),$R308-SUM($F322:AY322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D322),$R308-SUM($F322:AZ322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D322),$R308-SUM($F322:BA322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D322),$R308-SUM($F322:BB322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D322),$R308-SUM($F322:BC322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D322),$R308-SUM($F322:BD322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D322),$R308-SUM($F322:BE322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D322),$R308-SUM($F322:BF322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D322),$R308-SUM($F322:BG322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D322),$R308-SUM($F322:BH322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D322),$R308-SUM($F322:BI322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D322),$R308-SUM($F322:BJ322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D322),$R308-SUM($F322:BK322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D322),$R308-SUM($F322:BL322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D322),$R308-SUM($F322:BM322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D322),$R308-SUM($F322:BN322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D322),$R308-SUM($F322:BO322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D322),$R308-SUM($F322:BP322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D322),$R308-SUM($F322:BQ322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D322),$R308-SUM($F322:BR322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D322),$R308-SUM($F322:BS322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D322),$R308-SUM($F322:BT322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D322),$R308-SUM($F322:BU322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D322),$R308-SUM($F322:BV322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D322),$R308-SUM($F322:BW322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D322),$R308-SUM($F322:BX322),$R308/$D308))","v":410.51958705931463},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D322),$R308-SUM($F322:BY322),$R308/$D308))","v":410.51958705931463}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D323),$S308-SUM($F323:S323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D323),$S308-SUM($F323:T323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D323),$S308-SUM($F323:U323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D323),$S308-SUM($F323:V323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D323),$S308-SUM($F323:W323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D323),$S308-SUM($F323:X323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D323),$S308-SUM($F323:Y323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D323),$S308-SUM($F323:Z323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D323),$S308-SUM($F323:AA323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D323),$S308-SUM($F323:AB323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D323),$S308-SUM($F323:AC323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D323),$S308-SUM($F323:AD323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D323),$S308-SUM($F323:AE323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D323),$S308-SUM($F323:AF323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D323),$S308-SUM($F323:AG323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D323),$S308-SUM($F323:AH323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D323),$S308-SUM($F323:AI323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D323),$S308-SUM($F323:AJ323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D323),$S308-SUM($F323:AK323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D323),$S308-SUM($F323:AL323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D323),$S308-SUM($F323:AM323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D323),$S308-SUM($F323:AN323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D323),$S308-SUM($F323:AO323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D323),$S308-SUM($F323:AP323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D323),$S308-SUM($F323:AQ323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D323),$S308-SUM($F323:AR323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D323),$S308-SUM($F323:AS323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D323),$S308-SUM($F323:AT323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D323),$S308-SUM($F323:AU323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D323),$S308-SUM($F323:AV323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D323),$S308-SUM($F323:AW323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D323),$S308-SUM($F323:AX323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D323),$S308-SUM($F323:AY323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D323),$S308-SUM($F323:AZ323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D323),$S308-SUM($F323:BA323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D323),$S308-SUM($F323:BB323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D323),$S308-SUM($F323:BC323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D323),$S308-SUM($F323:BD323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D323),$S308-SUM($F323:BE323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D323),$S308-SUM($F323:BF323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D323),$S308-SUM($F323:BG323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D323),$S308-SUM($F323:BH323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D323),$S308-SUM($F323:BI323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D323),$S308-SUM($F323:BJ323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D323),$S308-SUM($F323:BK323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D323),$S308-SUM($F323:BL323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D323),$S308-SUM($F323:BM323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D323),$S308-SUM($F323:BN323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D323),$S308-SUM($F323:BO323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D323),$S308-SUM($F323:BP323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D323),$S308-SUM($F323:BQ323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D323),$S308-SUM($F323:BR323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D323),$S308-SUM($F323:BS323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D323),$S308-SUM($F323:BT323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D323),$S308-SUM($F323:BU323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D323),$S308-SUM($F323:BV323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D323),$S308-SUM($F323:BW323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D323),$S308-SUM($F323:BX323),$S308/$D308))","v":388.42462759770899},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D323),$S308-SUM($F323:BY323),$S308/$D308))","v":388.42462759770899}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D324),$T308-SUM($F324:T324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D324),$T308-SUM($F324:U324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D324),$T308-SUM($F324:V324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D324),$T308-SUM($F324:W324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D324),$T308-SUM($F324:X324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D324),$T308-SUM($F324:Y324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D324),$T308-SUM($F324:Z324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D324),$T308-SUM($F324:AA324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D324),$T308-SUM($F324:AB324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D324),$T308-SUM($F324:AC324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D324),$T308-SUM($F324:AD324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D324),$T308-SUM($F324:AE324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D324),$T308-SUM($F324:AF324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D324),$T308-SUM($F324:AG324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D324),$T308-SUM($F324:AH324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D324),$T308-SUM($F324:AI324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D324),$T308-SUM($F324:AJ324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D324),$T308-SUM($F324:AK324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D324),$T308-SUM($F324:AL324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D324),$T308-SUM($F324:AM324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D324),$T308-SUM($F324:AN324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D324),$T308-SUM($F324:AO324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D324),$T308-SUM($F324:AP324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D324),$T308-SUM($F324:AQ324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D324),$T308-SUM($F324:AR324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D324),$T308-SUM($F324:AS324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D324),$T308-SUM($F324:AT324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D324),$T308-SUM($F324:AU324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D324),$T308-SUM($F324:AV324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D324),$T308-SUM($F324:AW324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D324),$T308-SUM($F324:AX324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D324),$T308-SUM($F324:AY324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D324),$T308-SUM($F324:AZ324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D324),$T308-SUM($F324:BA324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D324),$T308-SUM($F324:BB324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D324),$T308-SUM($F324:BC324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D324),$T308-SUM($F324:BD324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D324),$T308-SUM($F324:BE324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D324),$T308-SUM($F324:BF324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D324),$T308-SUM($F324:BG324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D324),$T308-SUM($F324:BH324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D324),$T308-SUM($F324:BI324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D324),$T308-SUM($F324:BJ324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D324),$T308-SUM($F324:BK324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D324),$T308-SUM($F324:BL324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D324),$T308-SUM($F324:BM324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D324),$T308-SUM($F324:BN324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D324),$T308-SUM($F324:BO324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D324),$T308-SUM($F324:BP324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D324),$T308-SUM($F324:BQ324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D324),$T308-SUM($F324:BR324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D324),$T308-SUM($F324:BS324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D324),$T308-SUM($F324:BT324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D324),$T308-SUM($F324:BU324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D324),$T308-SUM($F324:BV324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D324),$T308-SUM($F324:BW324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D324),$T308-SUM($F324:BX324),$T308/$D308))","v":179.79321392303186},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D324),$T308-SUM($F324:BY324),$T308/$D308))","v":179.79321392303186}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D325),$U308-SUM($F325:U325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D325),$U308-SUM($F325:V325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D325),$U308-SUM($F325:W325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D325),$U308-SUM($F325:X325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D325),$U308-SUM($F325:Y325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D325),$U308-SUM($F325:Z325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D325),$U308-SUM($F325:AA325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D325),$U308-SUM($F325:AB325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D325),$U308-SUM($F325:AC325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D325),$U308-SUM($F325:AD325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D325),$U308-SUM($F325:AE325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D325),$U308-SUM($F325:AF325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D325),$U308-SUM($F325:AG325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D325),$U308-SUM($F325:AH325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D325),$U308-SUM($F325:AI325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D325),$U308-SUM($F325:AJ325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D325),$U308-SUM($F325:AK325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D325),$U308-SUM($F325:AL325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D325),$U308-SUM($F325:AM325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D325),$U308-SUM($F325:AN325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D325),$U308-SUM($F325:AO325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D325),$U308-SUM($F325:AP325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D325),$U308-SUM($F325:AQ325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D325),$U308-SUM($F325:AR325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D325),$U308-SUM($F325:AS325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D325),$U308-SUM($F325:AT325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D325),$U308-SUM($F325:AU325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D325),$U308-SUM($F325:AV325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D325),$U308-SUM($F325:AW325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D325),$U308-SUM($F325:AX325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D325),$U308-SUM($F325:AY325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D325),$U308-SUM($F325:AZ325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D325),$U308-SUM($F325:BA325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D325),$U308-SUM($F325:BB325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D325),$U308-SUM($F325:BC325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D325),$U308-SUM($F325:BD325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D325),$U308-SUM($F325:BE325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D325),$U308-SUM($F325:BF325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D325),$U308-SUM($F325:BG325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D325),$U308-SUM($F325:BH325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D325),$U308-SUM($F325:BI325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D325),$U308-SUM($F325:BJ325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D325),$U308-SUM($F325:BK325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D325),$U308-SUM($F325:BL325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D325),$U308-SUM($F325:BM325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D325),$U308-SUM($F325:BN325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D325),$U308-SUM($F325:BO325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D325),$U308-SUM($F325:BP325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D325),$U308-SUM($F325:BQ325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D325),$U308-SUM($F325:BR325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D325),$U308-SUM($F325:BS325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D325),$U308-SUM($F325:BT325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D325),$U308-SUM($F325:BU325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D325),$U308-SUM($F325:BV325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D325),$U308-SUM($F325:BW325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D325),$U308-SUM($F325:BX325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D325),$U308-SUM($F325:BY325),$U308/$D308))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D326),$V308-SUM($F326:V326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D326),$V308-SUM($F326:W326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D326),$V308-SUM($F326:X326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D326),$V308-SUM($F326:Y326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D326),$V308-SUM($F326:Z326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D326),$V308-SUM($F326:AA326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D326),$V308-SUM($F326:AB326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D326),$V308-SUM($F326:AC326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D326),$V308-SUM($F326:AD326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D326),$V308-SUM($F326:AE326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D326),$V308-SUM($F326:AF326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D326),$V308-SUM($F326:AG326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D326),$V308-SUM($F326:AH326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D326),$V308-SUM($F326:AI326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D326),$V308-SUM($F326:AJ326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D326),$V308-SUM($F326:AK326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D326),$V308-SUM($F326:AL326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D326),$V308-SUM($F326:AM326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D326),$V308-SUM($F326:AN326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D326),$V308-SUM($F326:AO326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D326),$V308-SUM($F326:AP326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D326),$V308-SUM($F326:AQ326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D326),$V308-SUM($F326:AR326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D326),$V308-SUM($F326:AS326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D326),$V308-SUM($F326:AT326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D326),$V308-SUM($F326:AU326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D326),$V308-SUM($F326:AV326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D326),$V308-SUM($F326:AW326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D326),$V308-SUM($F326:AX326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D326),$V308-SUM($F326:AY326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D326),$V308-SUM($F326:AZ326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D326),$V308-SUM($F326:BA326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D326),$V308-SUM($F326:BB326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D326),$V308-SUM($F326:BC326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D326),$V308-SUM($F326:BD326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D326),$V308-SUM($F326:BE326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D326),$V308-SUM($F326:BF326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D326),$V308-SUM($F326:BG326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D326),$V308-SUM($F326:BH326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D326),$V308-SUM($F326:BI326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D326),$V308-SUM($F326:BJ326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D326),$V308-SUM($F326:BK326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D326),$V308-SUM($F326:BL326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D326),$V308-SUM($F326:BM326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D326),$V308-SUM($F326:BN326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D326),$V308-SUM($F326:BO326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D326),$V308-SUM($F326:BP326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D326),$V308-SUM($F326:BQ326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D326),$V308-SUM($F326:BR326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D326),$V308-SUM($F326:BS326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D326),$V308-SUM($F326:BT326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D326),$V308-SUM($F326:BU326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D326),$V308-SUM($F326:BV326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D326),$V308-SUM($F326:BW326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D326),$V308-SUM($F326:BX326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D326),$V308-SUM($F326:BY326),$V308/$D308))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D327),$W308-SUM($F327:W327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D327),$W308-SUM($F327:X327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D327),$W308-SUM($F327:Y327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D327),$W308-SUM($F327:Z327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D327),$W308-SUM($F327:AA327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D327),$W308-SUM($F327:AB327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D327),$W308-SUM($F327:AC327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D327),$W308-SUM($F327:AD327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D327),$W308-SUM($F327:AE327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D327),$W308-SUM($F327:AF327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D327),$W308-SUM($F327:AG327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D327),$W308-SUM($F327:AH327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D327),$W308-SUM($F327:AI327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D327),$W308-SUM($F327:AJ327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D327),$W308-SUM($F327:AK327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D327),$W308-SUM($F327:AL327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D327),$W308-SUM($F327:AM327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D327),$W308-SUM($F327:AN327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D327),$W308-SUM($F327:AO327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D327),$W308-SUM($F327:AP327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D327),$W308-SUM($F327:AQ327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D327),$W308-SUM($F327:AR327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D327),$W308-SUM($F327:AS327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D327),$W308-SUM($F327:AT327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D327),$W308-SUM($F327:AU327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D327),$W308-SUM($F327:AV327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D327),$W308-SUM($F327:AW327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D327),$W308-SUM($F327:AX327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D327),$W308-SUM($F327:AY327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D327),$W308-SUM($F327:AZ327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D327),$W308-SUM($F327:BA327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D327),$W308-SUM($F327:BB327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D327),$W308-SUM($F327:BC327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D327),$W308-SUM($F327:BD327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D327),$W308-SUM($F327:BE327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D327),$W308-SUM($F327:BF327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D327),$W308-SUM($F327:BG327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D327),$W308-SUM($F327:BH327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D327),$W308-SUM($F327:BI327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D327),$W308-SUM($F327:BJ327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D327),$W308-SUM($F327:BK327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D327),$W308-SUM($F327:BL327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D327),$W308-SUM($F327:BM327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D327),$W308-SUM($F327:BN327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D327),$W308-SUM($F327:BO327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D327),$W308-SUM($F327:BP327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D327),$W308-SUM($F327:BQ327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D327),$W308-SUM($F327:BR327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D327),$W308-SUM($F327:BS327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D327),$W308-SUM($F327:BT327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D327),$W308-SUM($F327:BU327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D327),$W308-SUM($F327:BV327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D327),$W308-SUM($F327:BW327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D327),$W308-SUM($F327:BX327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D327),$W308-SUM($F327:BY327),$W308/$D308))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D328),$X308-SUM($F328:X328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D328),$X308-SUM($F328:Y328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D328),$X308-SUM($F328:Z328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D328),$X308-SUM($F328:AA328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D328),$X308-SUM($F328:AB328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D328),$X308-SUM($F328:AC328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D328),$X308-SUM($F328:AD328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D328),$X308-SUM($F328:AE328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D328),$X308-SUM($F328:AF328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D328),$X308-SUM($F328:AG328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D328),$X308-SUM($F328:AH328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D328),$X308-SUM($F328:AI328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D328),$X308-SUM($F328:AJ328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D328),$X308-SUM($F328:AK328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D328),$X308-SUM($F328:AL328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D328),$X308-SUM($F328:AM328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D328),$X308-SUM($F328:AN328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D328),$X308-SUM($F328:AO328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D328),$X308-SUM($F328:AP328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D328),$X308-SUM($F328:AQ328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D328),$X308-SUM($F328:AR328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D328),$X308-SUM($F328:AS328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D328),$X308-SUM($F328:AT328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D328),$X308-SUM($F328:AU328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D328),$X308-SUM($F328:AV328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D328),$X308-SUM($F328:AW328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D328),$X308-SUM($F328:AX328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D328),$X308-SUM($F328:AY328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D328),$X308-SUM($F328:AZ328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D328),$X308-SUM($F328:BA328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D328),$X308-SUM($F328:BB328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D328),$X308-SUM($F328:BC328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D328),$X308-SUM($F328:BD328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D328),$X308-SUM($F328:BE328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D328),$X308-SUM($F328:BF328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D328),$X308-SUM($F328:BG328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D328),$X308-SUM($F328:BH328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D328),$X308-SUM($F328:BI328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D328),$X308-SUM($F328:BJ328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D328),$X308-SUM($F328:BK328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D328),$X308-SUM($F328:BL328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D328),$X308-SUM($F328:BM328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D328),$X308-SUM($F328:BN328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D328),$X308-SUM($F328:BO328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D328),$X308-SUM($F328:BP328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D328),$X308-SUM($F328:BQ328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D328),$X308-SUM($F328:BR328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D328),$X308-SUM($F328:BS328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D328),$X308-SUM($F328:BT328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D328),$X308-SUM($F328:BU328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D328),$X308-SUM($F328:BV328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D328),$X308-SUM($F328:BW328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D328),$X308-SUM($F328:BX328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D328),$X308-SUM($F328:BY328),$X308/$D308))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D329),$Y308-SUM($F329:Y329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D329),$Y308-SUM($F329:Z329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D329),$Y308-SUM($F329:AA329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D329),$Y308-SUM($F329:AB329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D329),$Y308-SUM($F329:AC329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D329),$Y308-SUM($F329:AD329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D329),$Y308-SUM($F329:AE329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D329),$Y308-SUM($F329:AF329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D329),$Y308-SUM($F329:AG329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D329),$Y308-SUM($F329:AH329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D329),$Y308-SUM($F329:AI329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D329),$Y308-SUM($F329:AJ329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D329),$Y308-SUM($F329:AK329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D329),$Y308-SUM($F329:AL329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D329),$Y308-SUM($F329:AM329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D329),$Y308-SUM($F329:AN329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D329),$Y308-SUM($F329:AO329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D329),$Y308-SUM($F329:AP329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D329),$Y308-SUM($F329:AQ329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D329),$Y308-SUM($F329:AR329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D329),$Y308-SUM($F329:AS329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D329),$Y308-SUM($F329:AT329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D329),$Y308-SUM($F329:AU329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D329),$Y308-SUM($F329:AV329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D329),$Y308-SUM($F329:AW329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D329),$Y308-SUM($F329:AX329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D329),$Y308-SUM($F329:AY329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D329),$Y308-SUM($F329:AZ329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D329),$Y308-SUM($F329:BA329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D329),$Y308-SUM($F329:BB329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D329),$Y308-SUM($F329:BC329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D329),$Y308-SUM($F329:BD329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D329),$Y308-SUM($F329:BE329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D329),$Y308-SUM($F329:BF329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D329),$Y308-SUM($F329:BG329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D329),$Y308-SUM($F329:BH329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D329),$Y308-SUM($F329:BI329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D329),$Y308-SUM($F329:BJ329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D329),$Y308-SUM($F329:BK329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D329),$Y308-SUM($F329:BL329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D329),$Y308-SUM($F329:BM329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D329),$Y308-SUM($F329:BN329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D329),$Y308-SUM($F329:BO329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D329),$Y308-SUM($F329:BP329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D329),$Y308-SUM($F329:BQ329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D329),$Y308-SUM($F329:BR329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D329),$Y308-SUM($F329:BS329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D329),$Y308-SUM($F329:BT329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D329),$Y308-SUM($F329:BU329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D329),$Y308-SUM($F329:BV329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D329),$Y308-SUM($F329:BW329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D329),$Y308-SUM($F329:BX329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D329),$Y308-SUM($F329:BY329),$Y308/$D308))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D330),$Z308-SUM($F330:Z330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D330),$Z308-SUM($F330:AA330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D330),$Z308-SUM($F330:AB330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D330),$Z308-SUM($F330:AC330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D330),$Z308-SUM($F330:AD330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D330),$Z308-SUM($F330:AE330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D330),$Z308-SUM($F330:AF330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D330),$Z308-SUM($F330:AG330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D330),$Z308-SUM($F330:AH330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D330),$Z308-SUM($F330:AI330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D330),$Z308-SUM($F330:AJ330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D330),$Z308-SUM($F330:AK330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D330),$Z308-SUM($F330:AL330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D330),$Z308-SUM($F330:AM330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D330),$Z308-SUM($F330:AN330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D330),$Z308-SUM($F330:AO330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D330),$Z308-SUM($F330:AP330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D330),$Z308-SUM($F330:AQ330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D330),$Z308-SUM($F330:AR330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D330),$Z308-SUM($F330:AS330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D330),$Z308-SUM($F330:AT330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D330),$Z308-SUM($F330:AU330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D330),$Z308-SUM($F330:AV330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D330),$Z308-SUM($F330:AW330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D330),$Z308-SUM($F330:AX330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D330),$Z308-SUM($F330:AY330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D330),$Z308-SUM($F330:AZ330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D330),$Z308-SUM($F330:BA330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D330),$Z308-SUM($F330:BB330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D330),$Z308-SUM($F330:BC330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D330),$Z308-SUM($F330:BD330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D330),$Z308-SUM($F330:BE330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D330),$Z308-SUM($F330:BF330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D330),$Z308-SUM($F330:BG330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D330),$Z308-SUM($F330:BH330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D330),$Z308-SUM($F330:BI330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D330),$Z308-SUM($F330:BJ330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D330),$Z308-SUM($F330:BK330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D330),$Z308-SUM($F330:BL330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D330),$Z308-SUM($F330:BM330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D330),$Z308-SUM($F330:BN330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D330),$Z308-SUM($F330:BO330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D330),$Z308-SUM($F330:BP330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D330),$Z308-SUM($F330:BQ330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D330),$Z308-SUM($F330:BR330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D330),$Z308-SUM($F330:BS330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D330),$Z308-SUM($F330:BT330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D330),$Z308-SUM($F330:BU330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D330),$Z308-SUM($F330:BV330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D330),$Z308-SUM($F330:BW330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D330),$Z308-SUM($F330:BX330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D330),$Z308-SUM($F330:BY330),$Z308/$D308))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D331),$AA308-SUM($F331:AA331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D331),$AA308-SUM($F331:AB331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D331),$AA308-SUM($F331:AC331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D331),$AA308-SUM($F331:AD331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D331),$AA308-SUM($F331:AE331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D331),$AA308-SUM($F331:AF331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D331),$AA308-SUM($F331:AG331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D331),$AA308-SUM($F331:AH331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D331),$AA308-SUM($F331:AI331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D331),$AA308-SUM($F331:AJ331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D331),$AA308-SUM($F331:AK331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D331),$AA308-SUM($F331:AL331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D331),$AA308-SUM($F331:AM331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D331),$AA308-SUM($F331:AN331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D331),$AA308-SUM($F331:AO331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D331),$AA308-SUM($F331:AP331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D331),$AA308-SUM($F331:AQ331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D331),$AA308-SUM($F331:AR331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D331),$AA308-SUM($F331:AS331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D331),$AA308-SUM($F331:AT331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D331),$AA308-SUM($F331:AU331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D331),$AA308-SUM($F331:AV331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D331),$AA308-SUM($F331:AW331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D331),$AA308-SUM($F331:AX331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D331),$AA308-SUM($F331:AY331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D331),$AA308-SUM($F331:AZ331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D331),$AA308-SUM($F331:BA331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D331),$AA308-SUM($F331:BB331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D331),$AA308-SUM($F331:BC331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D331),$AA308-SUM($F331:BD331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D331),$AA308-SUM($F331:BE331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D331),$AA308-SUM($F331:BF331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D331),$AA308-SUM($F331:BG331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D331),$AA308-SUM($F331:BH331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D331),$AA308-SUM($F331:BI331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D331),$AA308-SUM($F331:BJ331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D331),$AA308-SUM($F331:BK331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D331),$AA308-SUM($F331:BL331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D331),$AA308-SUM($F331:BM331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D331),$AA308-SUM($F331:BN331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D331),$AA308-SUM($F331:BO331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D331),$AA308-SUM($F331:BP331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D331),$AA308-SUM($F331:BQ331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D331),$AA308-SUM($F331:BR331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D331),$AA308-SUM($F331:BS331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D331),$AA308-SUM($F331:BT331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D331),$AA308-SUM($F331:BU331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D331),$AA308-SUM($F331:BV331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D331),$AA308-SUM($F331:BW331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D331),$AA308-SUM($F331:BX331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D331),$AA308-SUM($F331:BY331),$AA308/$D308))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D332),$AB308-SUM($F332:AB332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D332),$AB308-SUM($F332:AC332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D332),$AB308-SUM($F332:AD332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D332),$AB308-SUM($F332:AE332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D332),$AB308-SUM($F332:AF332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D332),$AB308-SUM($F332:AG332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D332),$AB308-SUM($F332:AH332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D332),$AB308-SUM($F332:AI332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D332),$AB308-SUM($F332:AJ332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D332),$AB308-SUM($F332:AK332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D332),$AB308-SUM($F332:AL332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D332),$AB308-SUM($F332:AM332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D332),$AB308-SUM($F332:AN332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D332),$AB308-SUM($F332:AO332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D332),$AB308-SUM($F332:AP332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D332),$AB308-SUM($F332:AQ332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D332),$AB308-SUM($F332:AR332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D332),$AB308-SUM($F332:AS332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D332),$AB308-SUM($F332:AT332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D332),$AB308-SUM($F332:AU332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D332),$AB308-SUM($F332:AV332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D332),$AB308-SUM($F332:AW332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D332),$AB308-SUM($F332:AX332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D332),$AB308-SUM($F332:AY332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D332),$AB308-SUM($F332:AZ332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D332),$AB308-SUM($F332:BA332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D332),$AB308-SUM($F332:BB332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D332),$AB308-SUM($F332:BC332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D332),$AB308-SUM($F332:BD332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D332),$AB308-SUM($F332:BE332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D332),$AB308-SUM($F332:BF332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D332),$AB308-SUM($F332:BG332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D332),$AB308-SUM($F332:BH332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D332),$AB308-SUM($F332:BI332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D332),$AB308-SUM($F332:BJ332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D332),$AB308-SUM($F332:BK332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D332),$AB308-SUM($F332:BL332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D332),$AB308-SUM($F332:BM332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D332),$AB308-SUM($F332:BN332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D332),$AB308-SUM($F332:BO332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D332),$AB308-SUM($F332:BP332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D332),$AB308-SUM($F332:BQ332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D332),$AB308-SUM($F332:BR332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D332),$AB308-SUM($F332:BS332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D332),$AB308-SUM($F332:BT332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D332),$AB308-SUM($F332:BU332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D332),$AB308-SUM($F332:BV332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D332),$AB308-SUM($F332:BW332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D332),$AB308-SUM($F332:BX332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D332),$AB308-SUM($F332:BY332),$AB308/$D308))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D333),$AC308-SUM($F333:AC333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D333),$AC308-SUM($F333:AD333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D333),$AC308-SUM($F333:AE333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D333),$AC308-SUM($F333:AF333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D333),$AC308-SUM($F333:AG333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D333),$AC308-SUM($F333:AH333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D333),$AC308-SUM($F333:AI333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D333),$AC308-SUM($F333:AJ333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D333),$AC308-SUM($F333:AK333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D333),$AC308-SUM($F333:AL333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D333),$AC308-SUM($F333:AM333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D333),$AC308-SUM($F333:AN333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D333),$AC308-SUM($F333:AO333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D333),$AC308-SUM($F333:AP333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D333),$AC308-SUM($F333:AQ333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D333),$AC308-SUM($F333:AR333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D333),$AC308-SUM($F333:AS333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D333),$AC308-SUM($F333:AT333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D333),$AC308-SUM($F333:AU333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D333),$AC308-SUM($F333:AV333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D333),$AC308-SUM($F333:AW333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D333),$AC308-SUM($F333:AX333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D333),$AC308-SUM($F333:AY333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D333),$AC308-SUM($F333:AZ333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D333),$AC308-SUM($F333:BA333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D333),$AC308-SUM($F333:BB333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D333),$AC308-SUM($F333:BC333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D333),$AC308-SUM($F333:BD333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D333),$AC308-SUM($F333:BE333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D333),$AC308-SUM($F333:BF333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D333),$AC308-SUM($F333:BG333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D333),$AC308-SUM($F333:BH333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D333),$AC308-SUM($F333:BI333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D333),$AC308-SUM($F333:BJ333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D333),$AC308-SUM($F333:BK333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D333),$AC308-SUM($F333:BL333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D333),$AC308-SUM($F333:BM333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D333),$AC308-SUM($F333:BN333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D333),$AC308-SUM($F333:BO333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D333),$AC308-SUM($F333:BP333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D333),$AC308-SUM($F333:BQ333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D333),$AC308-SUM($F333:BR333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D333),$AC308-SUM($F333:BS333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D333),$AC308-SUM($F333:BT333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D333),$AC308-SUM($F333:BU333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D333),$AC308-SUM($F333:BV333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D333),$AC308-SUM($F333:BW333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D333),$AC308-SUM($F333:BX333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D333),$AC308-SUM($F333:BY333),$AC308/$D308))","v":0}]
[null,null,null,25]
[null,{"$f":"A44","v":"Towers and Conductor"},null,null,null,{"$f":"SUM(F309:F334)","v":0},306.80173305652494,610.93963390919544,938.7941497030381,1073.0724336016144,1084.7546676071911,1133.1435212194065,1241.168208759758,1603.8813506287854,1774.742041589446,2521.3710861429568,3192.4058320944437,3672.9649776424249,4083.4845647017396,4471.9091922994485,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,{"$f":"SUM(AL309:AL334)","v":4651.70240622248},4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4651.70240622248,4344.9006731659483,4040.7627723132705,3712.9082565194499,3578.6299726208536,3566.9477386152889,3518.5588850030708,3410.5341974627181,3047.8210555937026,2876.9603646330361,2130.3313200794655,1459.2965741279784,978.73742858007006]
[]
[null,null,{"$f":"B364","v":"Establishment"},{"$f":"VLOOKUP(C337,$A$124:$D$140,4,FALSE)","v":45},{"$f":"VLOOKUP(C337,$A$124:$D$140,3,FALSE)","v":45},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C337,$A$61:$A$77,0),FALSE))","v":980.87177140990639},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C337,$A$61:$A$77,0),FALSE))","v":11409.659084767309},8819.9365023884184,34152.275449939123,24988.14452629986,17426.240642610934,14742.798427863856,12628.094613531635,7104.7258277319106,6964.4420545310722,22576.353833541245,24165.720963517855,29778.146621125914,6629.9700404767882,14282.08014639188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C337,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E337=\"n/a\",\"n/a\",IF(G$3>($E337+$D339),$F337-SUM($F339:F339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(H$3>($E337+$D339),$F337-SUM($F339:G339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(I$3>($E337+$D339),$F337-SUM($F339:H339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(J$3>($E337+$D339),$F337-SUM($F339:I339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(K$3>($E337+$D339),$F337-SUM($F339:J339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(L$3>($E337+$D339),$F337-SUM($F339:K339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(M$3>($E337+$D339),$F337-SUM($F339:L339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(N$3>($E337+$D339),$F337-SUM($F339:M339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(O$3>($E337+$D339),$F337-SUM($F339:N339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(P$3>($E337+$D339),$F337-SUM($F339:O339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Q$3>($E337+$D339),$F337-SUM($F339:P339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(R$3>($E337+$D339),$F337-SUM($F339:Q339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(S$3>($E337+$D339),$F337-SUM($F339:R339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(T$3>($E337+$D339),$F337-SUM($F339:S339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(U$3>($E337+$D339),$F337-SUM($F339:T339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(V$3>($E337+$D339),$F337-SUM($F339:U339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(W$3>($E337+$D339),$F337-SUM($F339:V339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(X$3>($E337+$D339),$F337-SUM($F339:W339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Y$3>($E337+$D339),$F337-SUM($F339:X339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Z$3>($E337+$D339),$F337-SUM($F339:Y339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AA$3>($E337+$D339),$F337-SUM($F339:Z339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AB$3>($E337+$D339),$F337-SUM($F339:AA339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AC$3>($E337+$D339),$F337-SUM($F339:AB339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AD$3>($E337+$D339),$F337-SUM($F339:AC339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AE$3>($E337+$D339),$F337-SUM($F339:AD339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AF$3>($E337+$D339),$F337-SUM($F339:AE339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AG$3>($E337+$D339),$F337-SUM($F339:AF339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AH$3>($E337+$D339),$F337-SUM($F339:AG339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AI$3>($E337+$D339),$F337-SUM($F339:AH339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AJ$3>($E337+$D339),$F337-SUM($F339:AI339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AK$3>($E337+$D339),$F337-SUM($F339:AJ339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AL$3>($E337+$D339),$F337-SUM($F339:AK339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AM$3>($E337+$D339),$F337-SUM($F339:AL339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AN$3>($E337+$D339),$F337-SUM($F339:AM339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AO$3>($E337+$D339),$F337-SUM($F339:AN339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AP$3>($E337+$D339),$F337-SUM($F339:AO339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AQ$3>($E337+$D339),$F337-SUM($F339:AP339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AR$3>($E337+$D339),$F337-SUM($F339:AQ339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AS$3>($E337+$D339),$F337-SUM($F339:AR339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AT$3>($E337+$D339),$F337-SUM($F339:AS339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AU$3>($E337+$D339),$F337-SUM($F339:AT339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AV$3>($E337+$D339),$F337-SUM($F339:AU339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AW$3>($E337+$D339),$F337-SUM($F339:AV339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AX$3>($E337+$D339),$F337-SUM($F339:AW339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AY$3>($E337+$D339),$F337-SUM($F339:AX339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AZ$3>($E337+$D339),$F337-SUM($F339:AY339),$F337/$E337))","v":7.9580786405131221E-13},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BA$3>($E337+$D339),$F337-SUM($F339:AZ339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BB$3>($E337+$D339),$F337-SUM($F339:BA339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BC$3>($E337+$D339),$F337-SUM($F339:BB339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BD$3>($E337+$D339),$F337-SUM($F339:BC339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BE$3>($E337+$D339),$F337-SUM($F339:BD339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BF$3>($E337+$D339),$F337-SUM($F339:BE339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BG$3>($E337+$D339),$F337-SUM($F339:BF339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BH$3>($E337+$D339),$F337-SUM($F339:BG339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BI$3>($E337+$D339),$F337-SUM($F339:BH339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BJ$3>($E337+$D339),$F337-SUM($F339:BI339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BK$3>($E337+$D339),$F337-SUM($F339:BJ339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BL$3>($E337+$D339),$F337-SUM($F339:BK339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BM$3>($E337+$D339),$F337-SUM($F339:BL339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BN$3>($E337+$D339),$F337-SUM($F339:BM339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BO$3>($E337+$D339),$F337-SUM($F339:BN339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BP$3>($E337+$D339),$F337-SUM($F339:BO339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BQ$3>($E337+$D339),$F337-SUM($F339:BP339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BR$3>($E337+$D339),$F337-SUM($F339:BQ339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BS$3>($E337+$D339),$F337-SUM($F339:BR339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BT$3>($E337+$D339),$F337-SUM($F339:BS339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BU$3>($E337+$D339),$F337-SUM($F339:BT339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BV$3>($E337+$D339),$F337-SUM($F339:BU339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BW$3>($E337+$D339),$F337-SUM($F339:BV339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BX$3>($E337+$D339),$F337-SUM($F339:BW339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BY$3>($E337+$D339),$F337-SUM($F339:BX339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BZ$3>($E337+$D339),$F337-SUM($F339:BY339),$F337/$E337))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E337=\"n/a\",\"n/a\",IF(H$3>($E337+$D340),$G337-SUM($F340:G340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(I$3>($E337+$D340),$G337-SUM($F340:H340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(J$3>($E337+$D340),$G337-SUM($F340:I340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(K$3>($E337+$D340),$G337-SUM($F340:J340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(L$3>($E337+$D340),$G337-SUM($F340:K340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(M$3>($E337+$D340),$G337-SUM($F340:L340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(N$3>($E337+$D340),$G337-SUM($F340:M340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(O$3>($E337+$D340),$G337-SUM($F340:N340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(P$3>($E337+$D340),$G337-SUM($F340:O340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Q$3>($E337+$D340),$G337-SUM($F340:P340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(R$3>($E337+$D340),$G337-SUM($F340:Q340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(S$3>($E337+$D340),$G337-SUM($F340:R340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(T$3>($E337+$D340),$G337-SUM($F340:S340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(U$3>($E337+$D340),$G337-SUM($F340:T340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(V$3>($E337+$D340),$G337-SUM($F340:U340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(W$3>($E337+$D340),$G337-SUM($F340:V340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(X$3>($E337+$D340),$G337-SUM($F340:W340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Y$3>($E337+$D340),$G337-SUM($F340:X340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Z$3>($E337+$D340),$G337-SUM($F340:Y340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AA$3>($E337+$D340),$G337-SUM($F340:Z340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AB$3>($E337+$D340),$G337-SUM($F340:AA340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AC$3>($E337+$D340),$G337-SUM($F340:AB340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AD$3>($E337+$D340),$G337-SUM($F340:AC340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AE$3>($E337+$D340),$G337-SUM($F340:AD340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AF$3>($E337+$D340),$G337-SUM($F340:AE340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AG$3>($E337+$D340),$G337-SUM($F340:AF340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AH$3>($E337+$D340),$G337-SUM($F340:AG340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AI$3>($E337+$D340),$G337-SUM($F340:AH340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AJ$3>($E337+$D340),$G337-SUM($F340:AI340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AK$3>($E337+$D340),$G337-SUM($F340:AJ340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AL$3>($E337+$D340),$G337-SUM($F340:AK340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AM$3>($E337+$D340),$G337-SUM($F340:AL340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AN$3>($E337+$D340),$G337-SUM($F340:AM340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AO$3>($E337+$D340),$G337-SUM($F340:AN340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AP$3>($E337+$D340),$G337-SUM($F340:AO340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AQ$3>($E337+$D340),$G337-SUM($F340:AP340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AR$3>($E337+$D340),$G337-SUM($F340:AQ340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AS$3>($E337+$D340),$G337-SUM($F340:AR340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AT$3>($E337+$D340),$G337-SUM($F340:AS340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AU$3>($E337+$D340),$G337-SUM($F340:AT340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AV$3>($E337+$D340),$G337-SUM($F340:AU340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AW$3>($E337+$D340),$G337-SUM($F340:AV340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AX$3>($E337+$D340),$G337-SUM($F340:AW340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AY$3>($E337+$D340),$G337-SUM($F340:AX340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AZ$3>($E337+$D340),$G337-SUM($F340:AY340),$G337/$E337))","v":253.54797966149576},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BA$3>($E337+$D340),$G337-SUM($F340:AZ340),$G337/$E337))","v":-3.637978807091713E-12},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BB$3>($E337+$D340),$G337-SUM($F340:BA340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BC$3>($E337+$D340),$G337-SUM($F340:BB340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BD$3>($E337+$D340),$G337-SUM($F340:BC340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BE$3>($E337+$D340),$G337-SUM($F340:BD340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BF$3>($E337+$D340),$G337-SUM($F340:BE340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BG$3>($E337+$D340),$G337-SUM($F340:BF340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BH$3>($E337+$D340),$G337-SUM($F340:BG340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BI$3>($E337+$D340),$G337-SUM($F340:BH340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BJ$3>($E337+$D340),$G337-SUM($F340:BI340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BK$3>($E337+$D340),$G337-SUM($F340:BJ340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BL$3>($E337+$D340),$G337-SUM($F340:BK340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BM$3>($E337+$D340),$G337-SUM($F340:BL340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BN$3>($E337+$D340),$G337-SUM($F340:BM340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BO$3>($E337+$D340),$G337-SUM($F340:BN340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BP$3>($E337+$D340),$G337-SUM($F340:BO340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BQ$3>($E337+$D340),$G337-SUM($F340:BP340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BR$3>($E337+$D340),$G337-SUM($F340:BQ340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BS$3>($E337+$D340),$G337-SUM($F340:BR340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BT$3>($E337+$D340),$G337-SUM($F340:BS340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BU$3>($E337+$D340),$G337-SUM($F340:BT340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BV$3>($E337+$D340),$G337-SUM($F340:BU340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BW$3>($E337+$D340),$G337-SUM($F340:BV340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BX$3>($E337+$D340),$G337-SUM($F340:BW340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BY$3>($E337+$D340),$G337-SUM($F340:BX340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BZ$3>($E337+$D340),$G337-SUM($F340:BY340),$G337/$E337))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E337=\"n/a\",\"n/a\",IF(I$3>($E337+$D341),$H337-SUM($F341:H341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(J$3>($E337+$D341),$H337-SUM($F341:I341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(K$3>($E337+$D341),$H337-SUM($F341:J341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(L$3>($E337+$D341),$H337-SUM($F341:K341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(M$3>($E337+$D341),$H337-SUM($F341:L341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(N$3>($E337+$D341),$H337-SUM($F341:M341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(O$3>($E337+$D341),$H337-SUM($F341:N341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(P$3>($E337+$D341),$H337-SUM($F341:O341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Q$3>($E337+$D341),$H337-SUM($F341:P341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(R$3>($E337+$D341),$H337-SUM($F341:Q341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(S$3>($E337+$D341),$H337-SUM($F341:R341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(T$3>($E337+$D341),$H337-SUM($F341:S341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(U$3>($E337+$D341),$H337-SUM($F341:T341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(V$3>($E337+$D341),$H337-SUM($F341:U341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(W$3>($E337+$D341),$H337-SUM($F341:V341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(X$3>($E337+$D341),$H337-SUM($F341:W341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Y$3>($E337+$D341),$H337-SUM($F341:X341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Z$3>($E337+$D341),$H337-SUM($F341:Y341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AA$3>($E337+$D341),$H337-SUM($F341:Z341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AB$3>($E337+$D341),$H337-SUM($F341:AA341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AC$3>($E337+$D341),$H337-SUM($F341:AB341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AD$3>($E337+$D341),$H337-SUM($F341:AC341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AE$3>($E337+$D341),$H337-SUM($F341:AD341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AF$3>($E337+$D341),$H337-SUM($F341:AE341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AG$3>($E337+$D341),$H337-SUM($F341:AF341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AH$3>($E337+$D341),$H337-SUM($F341:AG341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AI$3>($E337+$D341),$H337-SUM($F341:AH341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AJ$3>($E337+$D341),$H337-SUM($F341:AI341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AK$3>($E337+$D341),$H337-SUM($F341:AJ341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AL$3>($E337+$D341),$H337-SUM($F341:AK341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AM$3>($E337+$D341),$H337-SUM($F341:AL341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AN$3>($E337+$D341),$H337-SUM($F341:AM341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AO$3>($E337+$D341),$H337-SUM($F341:AN341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AP$3>($E337+$D341),$H337-SUM($F341:AO341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AQ$3>($E337+$D341),$H337-SUM($F341:AP341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AR$3>($E337+$D341),$H337-SUM($F341:AQ341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AS$3>($E337+$D341),$H337-SUM($F341:AR341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AT$3>($E337+$D341),$H337-SUM($F341:AS341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AU$3>($E337+$D341),$H337-SUM($F341:AT341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AV$3>($E337+$D341),$H337-SUM($F341:AU341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AW$3>($E337+$D341),$H337-SUM($F341:AV341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AX$3>($E337+$D341),$H337-SUM($F341:AW341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AY$3>($E337+$D341),$H337-SUM($F341:AX341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AZ$3>($E337+$D341),$H337-SUM($F341:AY341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BA$3>($E337+$D341),$H337-SUM($F341:AZ341),$H337/$E337))","v":195.99858894196484},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BB$3>($E337+$D341),$H337-SUM($F341:BA341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BC$3>($E337+$D341),$H337-SUM($F341:BB341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BD$3>($E337+$D341),$H337-SUM($F341:BC341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BE$3>($E337+$D341),$H337-SUM($F341:BD341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BF$3>($E337+$D341),$H337-SUM($F341:BE341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BG$3>($E337+$D341),$H337-SUM($F341:BF341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BH$3>($E337+$D341),$H337-SUM($F341:BG341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BI$3>($E337+$D341),$H337-SUM($F341:BH341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BJ$3>($E337+$D341),$H337-SUM($F341:BI341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BK$3>($E337+$D341),$H337-SUM($F341:BJ341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BL$3>($E337+$D341),$H337-SUM($F341:BK341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BM$3>($E337+$D341),$H337-SUM($F341:BL341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BN$3>($E337+$D341),$H337-SUM($F341:BM341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BO$3>($E337+$D341),$H337-SUM($F341:BN341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BP$3>($E337+$D341),$H337-SUM($F341:BO341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BQ$3>($E337+$D341),$H337-SUM($F341:BP341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BR$3>($E337+$D341),$H337-SUM($F341:BQ341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BS$3>($E337+$D341),$H337-SUM($F341:BR341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BT$3>($E337+$D341),$H337-SUM($F341:BS341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BU$3>($E337+$D341),$H337-SUM($F341:BT341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BV$3>($E337+$D341),$H337-SUM($F341:BU341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BW$3>($E337+$D341),$H337-SUM($F341:BV341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BX$3>($E337+$D341),$H337-SUM($F341:BW341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BY$3>($E337+$D341),$H337-SUM($F341:BX341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BZ$3>($E337+$D341),$H337-SUM($F341:BY341),$H337/$E337))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E337=\"n/a\",\"n/a\",IF(J$3>($E337+$D342),$I337-SUM($F342:I342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(K$3>($E337+$D342),$I337-SUM($F342:J342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(L$3>($E337+$D342),$I337-SUM($F342:K342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(M$3>($E337+$D342),$I337-SUM($F342:L342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(N$3>($E337+$D342),$I337-SUM($F342:M342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(O$3>($E337+$D342),$I337-SUM($F342:N342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(P$3>($E337+$D342),$I337-SUM($F342:O342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Q$3>($E337+$D342),$I337-SUM($F342:P342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(R$3>($E337+$D342),$I337-SUM($F342:Q342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(S$3>($E337+$D342),$I337-SUM($F342:R342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(T$3>($E337+$D342),$I337-SUM($F342:S342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(U$3>($E337+$D342),$I337-SUM($F342:T342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(V$3>($E337+$D342),$I337-SUM($F342:U342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(W$3>($E337+$D342),$I337-SUM($F342:V342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(X$3>($E337+$D342),$I337-SUM($F342:W342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Y$3>($E337+$D342),$I337-SUM($F342:X342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Z$3>($E337+$D342),$I337-SUM($F342:Y342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AA$3>($E337+$D342),$I337-SUM($F342:Z342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AB$3>($E337+$D342),$I337-SUM($F342:AA342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AC$3>($E337+$D342),$I337-SUM($F342:AB342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AD$3>($E337+$D342),$I337-SUM($F342:AC342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AE$3>($E337+$D342),$I337-SUM($F342:AD342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AF$3>($E337+$D342),$I337-SUM($F342:AE342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AG$3>($E337+$D342),$I337-SUM($F342:AF342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AH$3>($E337+$D342),$I337-SUM($F342:AG342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AI$3>($E337+$D342),$I337-SUM($F342:AH342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AJ$3>($E337+$D342),$I337-SUM($F342:AI342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AK$3>($E337+$D342),$I337-SUM($F342:AJ342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AL$3>($E337+$D342),$I337-SUM($F342:AK342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AM$3>($E337+$D342),$I337-SUM($F342:AL342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AN$3>($E337+$D342),$I337-SUM($F342:AM342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AO$3>($E337+$D342),$I337-SUM($F342:AN342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AP$3>($E337+$D342),$I337-SUM($F342:AO342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AQ$3>($E337+$D342),$I337-SUM($F342:AP342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AR$3>($E337+$D342),$I337-SUM($F342:AQ342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AS$3>($E337+$D342),$I337-SUM($F342:AR342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AT$3>($E337+$D342),$I337-SUM($F342:AS342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AU$3>($E337+$D342),$I337-SUM($F342:AT342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AV$3>($E337+$D342),$I337-SUM($F342:AU342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AW$3>($E337+$D342),$I337-SUM($F342:AV342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AX$3>($E337+$D342),$I337-SUM($F342:AW342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AY$3>($E337+$D342),$I337-SUM($F342:AX342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AZ$3>($E337+$D342),$I337-SUM($F342:AY342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BA$3>($E337+$D342),$I337-SUM($F342:AZ342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BB$3>($E337+$D342),$I337-SUM($F342:BA342),$I337/$E337))","v":758.93945444309168},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BC$3>($E337+$D342),$I337-SUM($F342:BB342),$I337/$E337))","v":1.4551915228366852E-11},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BD$3>($E337+$D342),$I337-SUM($F342:BC342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BE$3>($E337+$D342),$I337-SUM($F342:BD342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BF$3>($E337+$D342),$I337-SUM($F342:BE342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BG$3>($E337+$D342),$I337-SUM($F342:BF342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BH$3>($E337+$D342),$I337-SUM($F342:BG342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BI$3>($E337+$D342),$I337-SUM($F342:BH342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BJ$3>($E337+$D342),$I337-SUM($F342:BI342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BK$3>($E337+$D342),$I337-SUM($F342:BJ342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BL$3>($E337+$D342),$I337-SUM($F342:BK342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BM$3>($E337+$D342),$I337-SUM($F342:BL342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BN$3>($E337+$D342),$I337-SUM($F342:BM342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BO$3>($E337+$D342),$I337-SUM($F342:BN342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BP$3>($E337+$D342),$I337-SUM($F342:BO342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BQ$3>($E337+$D342),$I337-SUM($F342:BP342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BR$3>($E337+$D342),$I337-SUM($F342:BQ342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BS$3>($E337+$D342),$I337-SUM($F342:BR342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BT$3>($E337+$D342),$I337-SUM($F342:BS342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BU$3>($E337+$D342),$I337-SUM($F342:BT342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BV$3>($E337+$D342),$I337-SUM($F342:BU342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BW$3>($E337+$D342),$I337-SUM($F342:BV342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BX$3>($E337+$D342),$I337-SUM($F342:BW342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BY$3>($E337+$D342),$I337-SUM($F342:BX342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BZ$3>($E337+$D342),$I337-SUM($F342:BY342),$I337/$E337))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E337=\"n/a\",\"n/a\",IF(K$3>($E337+$D343),$J337-SUM($F343:J343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(L$3>($E337+$D343),$J337-SUM($F343:K343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(M$3>($E337+$D343),$J337-SUM($F343:L343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(N$3>($E337+$D343),$J337-SUM($F343:M343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(O$3>($E337+$D343),$J337-SUM($F343:N343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(P$3>($E337+$D343),$J337-SUM($F343:O343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Q$3>($E337+$D343),$J337-SUM($F343:P343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(R$3>($E337+$D343),$J337-SUM($F343:Q343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(S$3>($E337+$D343),$J337-SUM($F343:R343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(T$3>($E337+$D343),$J337-SUM($F343:S343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(U$3>($E337+$D343),$J337-SUM($F343:T343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(V$3>($E337+$D343),$J337-SUM($F343:U343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(W$3>($E337+$D343),$J337-SUM($F343:V343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(X$3>($E337+$D343),$J337-SUM($F343:W343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Y$3>($E337+$D343),$J337-SUM($F343:X343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Z$3>($E337+$D343),$J337-SUM($F343:Y343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AA$3>($E337+$D343),$J337-SUM($F343:Z343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AB$3>($E337+$D343),$J337-SUM($F343:AA343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AC$3>($E337+$D343),$J337-SUM($F343:AB343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AD$3>($E337+$D343),$J337-SUM($F343:AC343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AE$3>($E337+$D343),$J337-SUM($F343:AD343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AF$3>($E337+$D343),$J337-SUM($F343:AE343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AG$3>($E337+$D343),$J337-SUM($F343:AF343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AH$3>($E337+$D343),$J337-SUM($F343:AG343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AI$3>($E337+$D343),$J337-SUM($F343:AH343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AJ$3>($E337+$D343),$J337-SUM($F343:AI343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AK$3>($E337+$D343),$J337-SUM($F343:AJ343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AL$3>($E337+$D343),$J337-SUM($F343:AK343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AM$3>($E337+$D343),$J337-SUM($F343:AL343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AN$3>($E337+$D343),$J337-SUM($F343:AM343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AO$3>($E337+$D343),$J337-SUM($F343:AN343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AP$3>($E337+$D343),$J337-SUM($F343:AO343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AQ$3>($E337+$D343),$J337-SUM($F343:AP343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AR$3>($E337+$D343),$J337-SUM($F343:AQ343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AS$3>($E337+$D343),$J337-SUM($F343:AR343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AT$3>($E337+$D343),$J337-SUM($F343:AS343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AU$3>($E337+$D343),$J337-SUM($F343:AT343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AV$3>($E337+$D343),$J337-SUM($F343:AU343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AW$3>($E337+$D343),$J337-SUM($F343:AV343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AX$3>($E337+$D343),$J337-SUM($F343:AW343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AY$3>($E337+$D343),$J337-SUM($F343:AX343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AZ$3>($E337+$D343),$J337-SUM($F343:AY343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BA$3>($E337+$D343),$J337-SUM($F343:AZ343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BB$3>($E337+$D343),$J337-SUM($F343:BA343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BC$3>($E337+$D343),$J337-SUM($F343:BB343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BD$3>($E337+$D343),$J337-SUM($F343:BC343),$J337/$E337))","v":1.4551915228366852E-11},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BE$3>($E337+$D343),$J337-SUM($F343:BD343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BF$3>($E337+$D343),$J337-SUM($F343:BE343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BG$3>($E337+$D343),$J337-SUM($F343:BF343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BH$3>($E337+$D343),$J337-SUM($F343:BG343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BI$3>($E337+$D343),$J337-SUM($F343:BH343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BJ$3>($E337+$D343),$J337-SUM($F343:BI343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BK$3>($E337+$D343),$J337-SUM($F343:BJ343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BL$3>($E337+$D343),$J337-SUM($F343:BK343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BM$3>($E337+$D343),$J337-SUM($F343:BL343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BN$3>($E337+$D343),$J337-SUM($F343:BM343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BO$3>($E337+$D343),$J337-SUM($F343:BN343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BP$3>($E337+$D343),$J337-SUM($F343:BO343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BQ$3>($E337+$D343),$J337-SUM($F343:BP343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BR$3>($E337+$D343),$J337-SUM($F343:BQ343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BS$3>($E337+$D343),$J337-SUM($F343:BR343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BT$3>($E337+$D343),$J337-SUM($F343:BS343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BU$3>($E337+$D343),$J337-SUM($F343:BT343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BV$3>($E337+$D343),$J337-SUM($F343:BU343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BW$3>($E337+$D343),$J337-SUM($F343:BV343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BX$3>($E337+$D343),$J337-SUM($F343:BW343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BY$3>($E337+$D343),$J337-SUM($F343:BX343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BZ$3>($E337+$D343),$J337-SUM($F343:BY343),$J337/$E337))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(L$3>($D337+$D344),$K337-SUM($F344:K344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(M$3>($D337+$D344),$K337-SUM($F344:L344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(N$3>($D337+$D344),$K337-SUM($F344:M344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(O$3>($D337+$D344),$K337-SUM($F344:N344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(P$3>($D337+$D344),$K337-SUM($F344:O344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Q$3>($D337+$D344),$K337-SUM($F344:P344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(R$3>($D337+$D344),$K337-SUM($F344:Q344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(S$3>($D337+$D344),$K337-SUM($F344:R344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(T$3>($D337+$D344),$K337-SUM($F344:S344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D344),$K337-SUM($F344:T344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D344),$K337-SUM($F344:U344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D344),$K337-SUM($F344:V344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D344),$K337-SUM($F344:W344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D344),$K337-SUM($F344:X344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D344),$K337-SUM($F344:Y344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D344),$K337-SUM($F344:Z344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D344),$K337-SUM($F344:AA344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D344),$K337-SUM($F344:AB344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D344),$K337-SUM($F344:AC344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D344),$K337-SUM($F344:AD344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D344),$K337-SUM($F344:AE344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D344),$K337-SUM($F344:AF344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D344),$K337-SUM($F344:AG344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D344),$K337-SUM($F344:AH344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D344),$K337-SUM($F344:AI344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D344),$K337-SUM($F344:AJ344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D344),$K337-SUM($F344:AK344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D344),$K337-SUM($F344:AL344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D344),$K337-SUM($F344:AM344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D344),$K337-SUM($F344:AN344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D344),$K337-SUM($F344:AO344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D344),$K337-SUM($F344:AP344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D344),$K337-SUM($F344:AQ344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D344),$K337-SUM($F344:AR344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D344),$K337-SUM($F344:AS344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D344),$K337-SUM($F344:AT344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D344),$K337-SUM($F344:AU344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D344),$K337-SUM($F344:AV344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D344),$K337-SUM($F344:AW344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D344),$K337-SUM($F344:AX344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D344),$K337-SUM($F344:AY344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D344),$K337-SUM($F344:AZ344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D344),$K337-SUM($F344:BA344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D344),$K337-SUM($F344:BB344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D344),$K337-SUM($F344:BC344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D344),$K337-SUM($F344:BD344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D344),$K337-SUM($F344:BE344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D344),$K337-SUM($F344:BF344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D344),$K337-SUM($F344:BG344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D344),$K337-SUM($F344:BH344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D344),$K337-SUM($F344:BI344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D344),$K337-SUM($F344:BJ344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D344),$K337-SUM($F344:BK344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D344),$K337-SUM($F344:BL344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D344),$K337-SUM($F344:BM344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D344),$K337-SUM($F344:BN344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D344),$K337-SUM($F344:BO344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D344),$K337-SUM($F344:BP344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D344),$K337-SUM($F344:BQ344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D344),$K337-SUM($F344:BR344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D344),$K337-SUM($F344:BS344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D344),$K337-SUM($F344:BT344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D344),$K337-SUM($F344:BU344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D344),$K337-SUM($F344:BV344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D344),$K337-SUM($F344:BW344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D344),$K337-SUM($F344:BX344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D344),$K337-SUM($F344:BY344),$K337/$D337))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(M$3>($D337+$D345),$L337-SUM($F345:L345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(N$3>($D337+$D345),$L337-SUM($F345:M345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(O$3>($D337+$D345),$L337-SUM($F345:N345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(P$3>($D337+$D345),$L337-SUM($F345:O345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Q$3>($D337+$D345),$L337-SUM($F345:P345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(R$3>($D337+$D345),$L337-SUM($F345:Q345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(S$3>($D337+$D345),$L337-SUM($F345:R345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(T$3>($D337+$D345),$L337-SUM($F345:S345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D345),$L337-SUM($F345:T345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D345),$L337-SUM($F345:U345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D345),$L337-SUM($F345:V345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D345),$L337-SUM($F345:W345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D345),$L337-SUM($F345:X345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D345),$L337-SUM($F345:Y345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D345),$L337-SUM($F345:Z345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D345),$L337-SUM($F345:AA345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D345),$L337-SUM($F345:AB345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D345),$L337-SUM($F345:AC345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D345),$L337-SUM($F345:AD345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D345),$L337-SUM($F345:AE345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D345),$L337-SUM($F345:AF345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D345),$L337-SUM($F345:AG345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D345),$L337-SUM($F345:AH345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D345),$L337-SUM($F345:AI345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D345),$L337-SUM($F345:AJ345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D345),$L337-SUM($F345:AK345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D345),$L337-SUM($F345:AL345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D345),$L337-SUM($F345:AM345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D345),$L337-SUM($F345:AN345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D345),$L337-SUM($F345:AO345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D345),$L337-SUM($F345:AP345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D345),$L337-SUM($F345:AQ345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D345),$L337-SUM($F345:AR345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D345),$L337-SUM($F345:AS345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D345),$L337-SUM($F345:AT345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D345),$L337-SUM($F345:AU345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D345),$L337-SUM($F345:AV345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D345),$L337-SUM($F345:AW345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D345),$L337-SUM($F345:AX345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D345),$L337-SUM($F345:AY345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D345),$L337-SUM($F345:AZ345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D345),$L337-SUM($F345:BA345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D345),$L337-SUM($F345:BB345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D345),$L337-SUM($F345:BC345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D345),$L337-SUM($F345:BD345),$L337/$D337))","v":327.61774284141904},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D345),$L337-SUM($F345:BE345),$L337/$D337))","v":-1.0913936421275139E-11},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D345),$L337-SUM($F345:BF345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D345),$L337-SUM($F345:BG345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D345),$L337-SUM($F345:BH345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D345),$L337-SUM($F345:BI345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D345),$L337-SUM($F345:BJ345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D345),$L337-SUM($F345:BK345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D345),$L337-SUM($F345:BL345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D345),$L337-SUM($F345:BM345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D345),$L337-SUM($F345:BN345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D345),$L337-SUM($F345:BO345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D345),$L337-SUM($F345:BP345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D345),$L337-SUM($F345:BQ345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D345),$L337-SUM($F345:BR345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D345),$L337-SUM($F345:BS345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D345),$L337-SUM($F345:BT345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D345),$L337-SUM($F345:BU345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D345),$L337-SUM($F345:BV345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D345),$L337-SUM($F345:BW345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D345),$L337-SUM($F345:BX345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D345),$L337-SUM($F345:BY345),$L337/$D337))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(N$3>($D337+$D346),$M337-SUM($F346:M346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(O$3>($D337+$D346),$M337-SUM($F346:N346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(P$3>($D337+$D346),$M337-SUM($F346:O346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Q$3>($D337+$D346),$M337-SUM($F346:P346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(R$3>($D337+$D346),$M337-SUM($F346:Q346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(S$3>($D337+$D346),$M337-SUM($F346:R346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(T$3>($D337+$D346),$M337-SUM($F346:S346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D346),$M337-SUM($F346:T346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D346),$M337-SUM($F346:U346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D346),$M337-SUM($F346:V346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D346),$M337-SUM($F346:W346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D346),$M337-SUM($F346:X346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D346),$M337-SUM($F346:Y346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D346),$M337-SUM($F346:Z346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D346),$M337-SUM($F346:AA346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D346),$M337-SUM($F346:AB346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D346),$M337-SUM($F346:AC346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D346),$M337-SUM($F346:AD346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D346),$M337-SUM($F346:AE346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D346),$M337-SUM($F346:AF346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D346),$M337-SUM($F346:AG346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D346),$M337-SUM($F346:AH346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D346),$M337-SUM($F346:AI346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D346),$M337-SUM($F346:AJ346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D346),$M337-SUM($F346:AK346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D346),$M337-SUM($F346:AL346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D346),$M337-SUM($F346:AM346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D346),$M337-SUM($F346:AN346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D346),$M337-SUM($F346:AO346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D346),$M337-SUM($F346:AP346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D346),$M337-SUM($F346:AQ346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D346),$M337-SUM($F346:AR346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D346),$M337-SUM($F346:AS346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D346),$M337-SUM($F346:AT346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D346),$M337-SUM($F346:AU346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D346),$M337-SUM($F346:AV346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D346),$M337-SUM($F346:AW346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D346),$M337-SUM($F346:AX346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D346),$M337-SUM($F346:AY346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D346),$M337-SUM($F346:AZ346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D346),$M337-SUM($F346:BA346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D346),$M337-SUM($F346:BB346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D346),$M337-SUM($F346:BC346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D346),$M337-SUM($F346:BD346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D346),$M337-SUM($F346:BE346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D346),$M337-SUM($F346:BF346),$M337/$D337))","v":-1.8189894035458565E-12},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D346),$M337-SUM($F346:BG346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D346),$M337-SUM($F346:BH346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D346),$M337-SUM($F346:BI346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D346),$M337-SUM($F346:BJ346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D346),$M337-SUM($F346:BK346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D346),$M337-SUM($F346:BL346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D346),$M337-SUM($F346:BM346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D346),$M337-SUM($F346:BN346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D346),$M337-SUM($F346:BO346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D346),$M337-SUM($F346:BP346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D346),$M337-SUM($F346:BQ346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D346),$M337-SUM($F346:BR346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D346),$M337-SUM($F346:BS346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D346),$M337-SUM($F346:BT346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D346),$M337-SUM($F346:BU346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D346),$M337-SUM($F346:BV346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D346),$M337-SUM($F346:BW346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D346),$M337-SUM($F346:BX346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D346),$M337-SUM($F346:BY346),$M337/$D337))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(O$3>($D337+$D347),$N337-SUM($F347:N347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(P$3>($D337+$D347),$N337-SUM($F347:O347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Q$3>($D337+$D347),$N337-SUM($F347:P347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(R$3>($D337+$D347),$N337-SUM($F347:Q347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(S$3>($D337+$D347),$N337-SUM($F347:R347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(T$3>($D337+$D347),$N337-SUM($F347:S347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D347),$N337-SUM($F347:T347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D347),$N337-SUM($F347:U347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D347),$N337-SUM($F347:V347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D347),$N337-SUM($F347:W347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D347),$N337-SUM($F347:X347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D347),$N337-SUM($F347:Y347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D347),$N337-SUM($F347:Z347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D347),$N337-SUM($F347:AA347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D347),$N337-SUM($F347:AB347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D347),$N337-SUM($F347:AC347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D347),$N337-SUM($F347:AD347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D347),$N337-SUM($F347:AE347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D347),$N337-SUM($F347:AF347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D347),$N337-SUM($F347:AG347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D347),$N337-SUM($F347:AH347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D347),$N337-SUM($F347:AI347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D347),$N337-SUM($F347:AJ347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D347),$N337-SUM($F347:AK347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D347),$N337-SUM($F347:AL347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D347),$N337-SUM($F347:AM347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D347),$N337-SUM($F347:AN347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D347),$N337-SUM($F347:AO347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D347),$N337-SUM($F347:AP347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D347),$N337-SUM($F347:AQ347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D347),$N337-SUM($F347:AR347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D347),$N337-SUM($F347:AS347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D347),$N337-SUM($F347:AT347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D347),$N337-SUM($F347:AU347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D347),$N337-SUM($F347:AV347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D347),$N337-SUM($F347:AW347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D347),$N337-SUM($F347:AX347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D347),$N337-SUM($F347:AY347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D347),$N337-SUM($F347:AZ347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D347),$N337-SUM($F347:BA347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D347),$N337-SUM($F347:BB347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D347),$N337-SUM($F347:BC347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D347),$N337-SUM($F347:BD347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D347),$N337-SUM($F347:BE347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D347),$N337-SUM($F347:BF347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D347),$N337-SUM($F347:BG347),$N337/$D337))","v":7.2759576141834259E-12},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D347),$N337-SUM($F347:BH347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D347),$N337-SUM($F347:BI347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D347),$N337-SUM($F347:BJ347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D347),$N337-SUM($F347:BK347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D347),$N337-SUM($F347:BL347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D347),$N337-SUM($F347:BM347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D347),$N337-SUM($F347:BN347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D347),$N337-SUM($F347:BO347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D347),$N337-SUM($F347:BP347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D347),$N337-SUM($F347:BQ347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D347),$N337-SUM($F347:BR347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D347),$N337-SUM($F347:BS347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D347),$N337-SUM($F347:BT347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D347),$N337-SUM($F347:BU347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D347),$N337-SUM($F347:BV347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D347),$N337-SUM($F347:BW347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D347),$N337-SUM($F347:BX347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D347),$N337-SUM($F347:BY347),$N337/$D337))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(P$3>($D337+$D348),$O337-SUM($F348:O348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Q$3>($D337+$D348),$O337-SUM($F348:P348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(R$3>($D337+$D348),$O337-SUM($F348:Q348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(S$3>($D337+$D348),$O337-SUM($F348:R348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(T$3>($D337+$D348),$O337-SUM($F348:S348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D348),$O337-SUM($F348:T348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D348),$O337-SUM($F348:U348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D348),$O337-SUM($F348:V348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D348),$O337-SUM($F348:W348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D348),$O337-SUM($F348:X348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D348),$O337-SUM($F348:Y348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D348),$O337-SUM($F348:Z348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D348),$O337-SUM($F348:AA348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D348),$O337-SUM($F348:AB348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D348),$O337-SUM($F348:AC348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D348),$O337-SUM($F348:AD348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D348),$O337-SUM($F348:AE348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D348),$O337-SUM($F348:AF348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D348),$O337-SUM($F348:AG348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D348),$O337-SUM($F348:AH348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D348),$O337-SUM($F348:AI348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D348),$O337-SUM($F348:AJ348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D348),$O337-SUM($F348:AK348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D348),$O337-SUM($F348:AL348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D348),$O337-SUM($F348:AM348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D348),$O337-SUM($F348:AN348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D348),$O337-SUM($F348:AO348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D348),$O337-SUM($F348:AP348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D348),$O337-SUM($F348:AQ348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D348),$O337-SUM($F348:AR348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D348),$O337-SUM($F348:AS348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D348),$O337-SUM($F348:AT348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D348),$O337-SUM($F348:AU348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D348),$O337-SUM($F348:AV348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D348),$O337-SUM($F348:AW348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D348),$O337-SUM($F348:AX348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D348),$O337-SUM($F348:AY348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D348),$O337-SUM($F348:AZ348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D348),$O337-SUM($F348:BA348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D348),$O337-SUM($F348:BB348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D348),$O337-SUM($F348:BC348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D348),$O337-SUM($F348:BD348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D348),$O337-SUM($F348:BE348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D348),$O337-SUM($F348:BF348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D348),$O337-SUM($F348:BG348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D348),$O337-SUM($F348:BH348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D348),$O337-SUM($F348:BI348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D348),$O337-SUM($F348:BJ348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D348),$O337-SUM($F348:BK348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D348),$O337-SUM($F348:BL348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D348),$O337-SUM($F348:BM348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D348),$O337-SUM($F348:BN348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D348),$O337-SUM($F348:BO348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D348),$O337-SUM($F348:BP348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D348),$O337-SUM($F348:BQ348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D348),$O337-SUM($F348:BR348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D348),$O337-SUM($F348:BS348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D348),$O337-SUM($F348:BT348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D348),$O337-SUM($F348:BU348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D348),$O337-SUM($F348:BV348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D348),$O337-SUM($F348:BW348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D348),$O337-SUM($F348:BX348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D348),$O337-SUM($F348:BY348),$O337/$D337))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Q$3>($D337+$D349),$P337-SUM($F349:P349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(R$3>($D337+$D349),$P337-SUM($F349:Q349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(S$3>($D337+$D349),$P337-SUM($F349:R349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(T$3>($D337+$D349),$P337-SUM($F349:S349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D349),$P337-SUM($F349:T349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D349),$P337-SUM($F349:U349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D349),$P337-SUM($F349:V349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D349),$P337-SUM($F349:W349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D349),$P337-SUM($F349:X349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D349),$P337-SUM($F349:Y349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D349),$P337-SUM($F349:Z349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D349),$P337-SUM($F349:AA349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D349),$P337-SUM($F349:AB349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D349),$P337-SUM($F349:AC349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D349),$P337-SUM($F349:AD349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D349),$P337-SUM($F349:AE349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D349),$P337-SUM($F349:AF349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D349),$P337-SUM($F349:AG349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D349),$P337-SUM($F349:AH349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D349),$P337-SUM($F349:AI349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D349),$P337-SUM($F349:AJ349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D349),$P337-SUM($F349:AK349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D349),$P337-SUM($F349:AL349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D349),$P337-SUM($F349:AM349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D349),$P337-SUM($F349:AN349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D349),$P337-SUM($F349:AO349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D349),$P337-SUM($F349:AP349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D349),$P337-SUM($F349:AQ349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D349),$P337-SUM($F349:AR349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D349),$P337-SUM($F349:AS349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D349),$P337-SUM($F349:AT349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D349),$P337-SUM($F349:AU349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D349),$P337-SUM($F349:AV349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D349),$P337-SUM($F349:AW349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D349),$P337-SUM($F349:AX349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D349),$P337-SUM($F349:AY349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D349),$P337-SUM($F349:AZ349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D349),$P337-SUM($F349:BA349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D349),$P337-SUM($F349:BB349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D349),$P337-SUM($F349:BC349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D349),$P337-SUM($F349:BD349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D349),$P337-SUM($F349:BE349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D349),$P337-SUM($F349:BF349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D349),$P337-SUM($F349:BG349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D349),$P337-SUM($F349:BH349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D349),$P337-SUM($F349:BI349),$P337/$D337))","v":1.0913936421275139E-11},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D349),$P337-SUM($F349:BJ349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D349),$P337-SUM($F349:BK349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D349),$P337-SUM($F349:BL349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D349),$P337-SUM($F349:BM349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D349),$P337-SUM($F349:BN349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D349),$P337-SUM($F349:BO349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D349),$P337-SUM($F349:BP349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D349),$P337-SUM($F349:BQ349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D349),$P337-SUM($F349:BR349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D349),$P337-SUM($F349:BS349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D349),$P337-SUM($F349:BT349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D349),$P337-SUM($F349:BU349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D349),$P337-SUM($F349:BV349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D349),$P337-SUM($F349:BW349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D349),$P337-SUM($F349:BX349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D349),$P337-SUM($F349:BY349),$P337/$D337))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(R$3>($D337+$D350),$Q337-SUM($F350:Q350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(S$3>($D337+$D350),$Q337-SUM($F350:R350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(T$3>($D337+$D350),$Q337-SUM($F350:S350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D350),$Q337-SUM($F350:T350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D350),$Q337-SUM($F350:U350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D350),$Q337-SUM($F350:V350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D350),$Q337-SUM($F350:W350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D350),$Q337-SUM($F350:X350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D350),$Q337-SUM($F350:Y350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D350),$Q337-SUM($F350:Z350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D350),$Q337-SUM($F350:AA350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D350),$Q337-SUM($F350:AB350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D350),$Q337-SUM($F350:AC350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D350),$Q337-SUM($F350:AD350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D350),$Q337-SUM($F350:AE350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D350),$Q337-SUM($F350:AF350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D350),$Q337-SUM($F350:AG350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D350),$Q337-SUM($F350:AH350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D350),$Q337-SUM($F350:AI350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D350),$Q337-SUM($F350:AJ350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D350),$Q337-SUM($F350:AK350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D350),$Q337-SUM($F350:AL350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D350),$Q337-SUM($F350:AM350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D350),$Q337-SUM($F350:AN350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D350),$Q337-SUM($F350:AO350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D350),$Q337-SUM($F350:AP350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D350),$Q337-SUM($F350:AQ350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D350),$Q337-SUM($F350:AR350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D350),$Q337-SUM($F350:AS350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D350),$Q337-SUM($F350:AT350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D350),$Q337-SUM($F350:AU350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D350),$Q337-SUM($F350:AV350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D350),$Q337-SUM($F350:AW350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D350),$Q337-SUM($F350:AX350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D350),$Q337-SUM($F350:AY350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D350),$Q337-SUM($F350:AZ350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D350),$Q337-SUM($F350:BA350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D350),$Q337-SUM($F350:BB350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D350),$Q337-SUM($F350:BC350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D350),$Q337-SUM($F350:BD350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D350),$Q337-SUM($F350:BE350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D350),$Q337-SUM($F350:BF350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D350),$Q337-SUM($F350:BG350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D350),$Q337-SUM($F350:BH350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D350),$Q337-SUM($F350:BI350),$Q337/$D337))","v":537.01602141150784},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D350),$Q337-SUM($F350:BJ350),$Q337/$D337))","v":-1.4551915228366852E-11},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D350),$Q337-SUM($F350:BK350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D350),$Q337-SUM($F350:BL350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D350),$Q337-SUM($F350:BM350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D350),$Q337-SUM($F350:BN350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D350),$Q337-SUM($F350:BO350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D350),$Q337-SUM($F350:BP350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D350),$Q337-SUM($F350:BQ350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D350),$Q337-SUM($F350:BR350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D350),$Q337-SUM($F350:BS350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D350),$Q337-SUM($F350:BT350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D350),$Q337-SUM($F350:BU350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D350),$Q337-SUM($F350:BV350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D350),$Q337-SUM($F350:BW350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D350),$Q337-SUM($F350:BX350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D350),$Q337-SUM($F350:BY350),$Q337/$D337))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(S$3>($D337+$D351),$R337-SUM($F351:R351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(T$3>($D337+$D351),$R337-SUM($F351:S351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D351),$R337-SUM($F351:T351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D351),$R337-SUM($F351:U351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D351),$R337-SUM($F351:V351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D351),$R337-SUM($F351:W351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D351),$R337-SUM($F351:X351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D351),$R337-SUM($F351:Y351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D351),$R337-SUM($F351:Z351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D351),$R337-SUM($F351:AA351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D351),$R337-SUM($F351:AB351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D351),$R337-SUM($F351:AC351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D351),$R337-SUM($F351:AD351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D351),$R337-SUM($F351:AE351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D351),$R337-SUM($F351:AF351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D351),$R337-SUM($F351:AG351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D351),$R337-SUM($F351:AH351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D351),$R337-SUM($F351:AI351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D351),$R337-SUM($F351:AJ351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D351),$R337-SUM($F351:AK351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D351),$R337-SUM($F351:AL351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D351),$R337-SUM($F351:AM351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D351),$R337-SUM($F351:AN351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D351),$R337-SUM($F351:AO351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D351),$R337-SUM($F351:AP351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D351),$R337-SUM($F351:AQ351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D351),$R337-SUM($F351:AR351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D351),$R337-SUM($F351:AS351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D351),$R337-SUM($F351:AT351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D351),$R337-SUM($F351:AU351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D351),$R337-SUM($F351:AV351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D351),$R337-SUM($F351:AW351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D351),$R337-SUM($F351:AX351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D351),$R337-SUM($F351:AY351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D351),$R337-SUM($F351:AZ351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D351),$R337-SUM($F351:BA351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D351),$R337-SUM($F351:BB351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D351),$R337-SUM($F351:BC351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D351),$R337-SUM($F351:BD351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D351),$R337-SUM($F351:BE351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D351),$R337-SUM($F351:BF351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D351),$R337-SUM($F351:BG351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D351),$R337-SUM($F351:BH351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D351),$R337-SUM($F351:BI351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D351),$R337-SUM($F351:BJ351),$R337/$D337))","v":661.73659158057592},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D351),$R337-SUM($F351:BK351),$R337/$D337))","v":1.0913936421275139E-11},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D351),$R337-SUM($F351:BL351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D351),$R337-SUM($F351:BM351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D351),$R337-SUM($F351:BN351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D351),$R337-SUM($F351:BO351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D351),$R337-SUM($F351:BP351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D351),$R337-SUM($F351:BQ351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D351),$R337-SUM($F351:BR351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D351),$R337-SUM($F351:BS351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D351),$R337-SUM($F351:BT351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D351),$R337-SUM($F351:BU351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D351),$R337-SUM($F351:BV351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D351),$R337-SUM($F351:BW351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D351),$R337-SUM($F351:BX351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D351),$R337-SUM($F351:BY351),$R337/$D337))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(T$3>($D337+$D352),$S337-SUM($F352:S352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D352),$S337-SUM($F352:T352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D352),$S337-SUM($F352:U352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D352),$S337-SUM($F352:V352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D352),$S337-SUM($F352:W352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D352),$S337-SUM($F352:X352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D352),$S337-SUM($F352:Y352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D352),$S337-SUM($F352:Z352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D352),$S337-SUM($F352:AA352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D352),$S337-SUM($F352:AB352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D352),$S337-SUM($F352:AC352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D352),$S337-SUM($F352:AD352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D352),$S337-SUM($F352:AE352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D352),$S337-SUM($F352:AF352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D352),$S337-SUM($F352:AG352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D352),$S337-SUM($F352:AH352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D352),$S337-SUM($F352:AI352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D352),$S337-SUM($F352:AJ352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D352),$S337-SUM($F352:AK352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D352),$S337-SUM($F352:AL352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D352),$S337-SUM($F352:AM352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D352),$S337-SUM($F352:AN352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D352),$S337-SUM($F352:AO352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D352),$S337-SUM($F352:AP352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D352),$S337-SUM($F352:AQ352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D352),$S337-SUM($F352:AR352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D352),$S337-SUM($F352:AS352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D352),$S337-SUM($F352:AT352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D352),$S337-SUM($F352:AU352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D352),$S337-SUM($F352:AV352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D352),$S337-SUM($F352:AW352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D352),$S337-SUM($F352:AX352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D352),$S337-SUM($F352:AY352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D352),$S337-SUM($F352:AZ352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D352),$S337-SUM($F352:BA352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D352),$S337-SUM($F352:BB352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D352),$S337-SUM($F352:BC352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D352),$S337-SUM($F352:BD352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D352),$S337-SUM($F352:BE352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D352),$S337-SUM($F352:BF352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D352),$S337-SUM($F352:BG352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D352),$S337-SUM($F352:BH352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D352),$S337-SUM($F352:BI352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D352),$S337-SUM($F352:BJ352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D352),$S337-SUM($F352:BK352),$S337/$D337))","v":147.33266756615086},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D352),$S337-SUM($F352:BL352),$S337/$D337))","v":-5.4569682106375694E-12},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D352),$S337-SUM($F352:BM352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D352),$S337-SUM($F352:BN352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D352),$S337-SUM($F352:BO352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D352),$S337-SUM($F352:BP352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D352),$S337-SUM($F352:BQ352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D352),$S337-SUM($F352:BR352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D352),$S337-SUM($F352:BS352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D352),$S337-SUM($F352:BT352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D352),$S337-SUM($F352:BU352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D352),$S337-SUM($F352:BV352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D352),$S337-SUM($F352:BW352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D352),$S337-SUM($F352:BX352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D352),$S337-SUM($F352:BY352),$S337/$D337))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D353),$T337-SUM($F353:T353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D353),$T337-SUM($F353:U353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D353),$T337-SUM($F353:V353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D353),$T337-SUM($F353:W353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D353),$T337-SUM($F353:X353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D353),$T337-SUM($F353:Y353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D353),$T337-SUM($F353:Z353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D353),$T337-SUM($F353:AA353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D353),$T337-SUM($F353:AB353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D353),$T337-SUM($F353:AC353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D353),$T337-SUM($F353:AD353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D353),$T337-SUM($F353:AE353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D353),$T337-SUM($F353:AF353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D353),$T337-SUM($F353:AG353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D353),$T337-SUM($F353:AH353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D353),$T337-SUM($F353:AI353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D353),$T337-SUM($F353:AJ353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D353),$T337-SUM($F353:AK353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D353),$T337-SUM($F353:AL353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D353),$T337-SUM($F353:AM353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D353),$T337-SUM($F353:AN353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D353),$T337-SUM($F353:AO353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D353),$T337-SUM($F353:AP353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D353),$T337-SUM($F353:AQ353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D353),$T337-SUM($F353:AR353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D353),$T337-SUM($F353:AS353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D353),$T337-SUM($F353:AT353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D353),$T337-SUM($F353:AU353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D353),$T337-SUM($F353:AV353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D353),$T337-SUM($F353:AW353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D353),$T337-SUM($F353:AX353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D353),$T337-SUM($F353:AY353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D353),$T337-SUM($F353:AZ353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D353),$T337-SUM($F353:BA353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D353),$T337-SUM($F353:BB353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D353),$T337-SUM($F353:BC353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D353),$T337-SUM($F353:BD353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D353),$T337-SUM($F353:BE353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D353),$T337-SUM($F353:BF353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D353),$T337-SUM($F353:BG353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D353),$T337-SUM($F353:BH353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D353),$T337-SUM($F353:BI353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D353),$T337-SUM($F353:BJ353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D353),$T337-SUM($F353:BK353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D353),$T337-SUM($F353:BL353),$T337/$D337))","v":317.37955880870845},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D353),$T337-SUM($F353:BM353),$T337/$D337))","v":-9.0949470177292824E-12},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D353),$T337-SUM($F353:BN353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D353),$T337-SUM($F353:BO353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D353),$T337-SUM($F353:BP353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D353),$T337-SUM($F353:BQ353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D353),$T337-SUM($F353:BR353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D353),$T337-SUM($F353:BS353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D353),$T337-SUM($F353:BT353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D353),$T337-SUM($F353:BU353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D353),$T337-SUM($F353:BV353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D353),$T337-SUM($F353:BW353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D353),$T337-SUM($F353:BX353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D353),$T337-SUM($F353:BY353),$T337/$D337))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D354),$U337-SUM($F354:U354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D354),$U337-SUM($F354:V354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D354),$U337-SUM($F354:W354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D354),$U337-SUM($F354:X354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D354),$U337-SUM($F354:Y354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D354),$U337-SUM($F354:Z354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D354),$U337-SUM($F354:AA354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D354),$U337-SUM($F354:AB354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D354),$U337-SUM($F354:AC354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D354),$U337-SUM($F354:AD354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D354),$U337-SUM($F354:AE354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D354),$U337-SUM($F354:AF354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D354),$U337-SUM($F354:AG354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D354),$U337-SUM($F354:AH354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D354),$U337-SUM($F354:AI354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D354),$U337-SUM($F354:AJ354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D354),$U337-SUM($F354:AK354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D354),$U337-SUM($F354:AL354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D354),$U337-SUM($F354:AM354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D354),$U337-SUM($F354:AN354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D354),$U337-SUM($F354:AO354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D354),$U337-SUM($F354:AP354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D354),$U337-SUM($F354:AQ354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D354),$U337-SUM($F354:AR354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D354),$U337-SUM($F354:AS354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D354),$U337-SUM($F354:AT354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D354),$U337-SUM($F354:AU354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D354),$U337-SUM($F354:AV354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D354),$U337-SUM($F354:AW354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D354),$U337-SUM($F354:AX354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D354),$U337-SUM($F354:AY354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D354),$U337-SUM($F354:AZ354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D354),$U337-SUM($F354:BA354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D354),$U337-SUM($F354:BB354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D354),$U337-SUM($F354:BC354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D354),$U337-SUM($F354:BD354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D354),$U337-SUM($F354:BE354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D354),$U337-SUM($F354:BF354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D354),$U337-SUM($F354:BG354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D354),$U337-SUM($F354:BH354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D354),$U337-SUM($F354:BI354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D354),$U337-SUM($F354:BJ354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D354),$U337-SUM($F354:BK354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D354),$U337-SUM($F354:BL354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D354),$U337-SUM($F354:BM354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D354),$U337-SUM($F354:BN354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D354),$U337-SUM($F354:BO354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D354),$U337-SUM($F354:BP354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D354),$U337-SUM($F354:BQ354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D354),$U337-SUM($F354:BR354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D354),$U337-SUM($F354:BS354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D354),$U337-SUM($F354:BT354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D354),$U337-SUM($F354:BU354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D354),$U337-SUM($F354:BV354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D354),$U337-SUM($F354:BW354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D354),$U337-SUM($F354:BX354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D354),$U337-SUM($F354:BY354),$U337/$D337))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D355),$V337-SUM($F355:V355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D355),$V337-SUM($F355:W355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D355),$V337-SUM($F355:X355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D355),$V337-SUM($F355:Y355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D355),$V337-SUM($F355:Z355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D355),$V337-SUM($F355:AA355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D355),$V337-SUM($F355:AB355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D355),$V337-SUM($F355:AC355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D355),$V337-SUM($F355:AD355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D355),$V337-SUM($F355:AE355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D355),$V337-SUM($F355:AF355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D355),$V337-SUM($F355:AG355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D355),$V337-SUM($F355:AH355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D355),$V337-SUM($F355:AI355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D355),$V337-SUM($F355:AJ355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D355),$V337-SUM($F355:AK355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D355),$V337-SUM($F355:AL355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D355),$V337-SUM($F355:AM355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D355),$V337-SUM($F355:AN355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D355),$V337-SUM($F355:AO355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D355),$V337-SUM($F355:AP355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D355),$V337-SUM($F355:AQ355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D355),$V337-SUM($F355:AR355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D355),$V337-SUM($F355:AS355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D355),$V337-SUM($F355:AT355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D355),$V337-SUM($F355:AU355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D355),$V337-SUM($F355:AV355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D355),$V337-SUM($F355:AW355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D355),$V337-SUM($F355:AX355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D355),$V337-SUM($F355:AY355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D355),$V337-SUM($F355:AZ355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D355),$V337-SUM($F355:BA355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D355),$V337-SUM($F355:BB355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D355),$V337-SUM($F355:BC355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D355),$V337-SUM($F355:BD355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D355),$V337-SUM($F355:BE355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D355),$V337-SUM($F355:BF355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D355),$V337-SUM($F355:BG355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D355),$V337-SUM($F355:BH355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D355),$V337-SUM($F355:BI355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D355),$V337-SUM($F355:BJ355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D355),$V337-SUM($F355:BK355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D355),$V337-SUM($F355:BL355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D355),$V337-SUM($F355:BM355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D355),$V337-SUM($F355:BN355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D355),$V337-SUM($F355:BO355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D355),$V337-SUM($F355:BP355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D355),$V337-SUM($F355:BQ355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D355),$V337-SUM($F355:BR355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D355),$V337-SUM($F355:BS355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D355),$V337-SUM($F355:BT355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D355),$V337-SUM($F355:BU355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D355),$V337-SUM($F355:BV355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D355),$V337-SUM($F355:BW355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D355),$V337-SUM($F355:BX355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D355),$V337-SUM($F355:BY355),$V337/$D337))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D356),$W337-SUM($F356:W356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D356),$W337-SUM($F356:X356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D356),$W337-SUM($F356:Y356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D356),$W337-SUM($F356:Z356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D356),$W337-SUM($F356:AA356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D356),$W337-SUM($F356:AB356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D356),$W337-SUM($F356:AC356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D356),$W337-SUM($F356:AD356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D356),$W337-SUM($F356:AE356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D356),$W337-SUM($F356:AF356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D356),$W337-SUM($F356:AG356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D356),$W337-SUM($F356:AH356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D356),$W337-SUM($F356:AI356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D356),$W337-SUM($F356:AJ356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D356),$W337-SUM($F356:AK356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D356),$W337-SUM($F356:AL356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D356),$W337-SUM($F356:AM356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D356),$W337-SUM($F356:AN356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D356),$W337-SUM($F356:AO356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D356),$W337-SUM($F356:AP356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D356),$W337-SUM($F356:AQ356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D356),$W337-SUM($F356:AR356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D356),$W337-SUM($F356:AS356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D356),$W337-SUM($F356:AT356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D356),$W337-SUM($F356:AU356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D356),$W337-SUM($F356:AV356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D356),$W337-SUM($F356:AW356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D356),$W337-SUM($F356:AX356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D356),$W337-SUM($F356:AY356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D356),$W337-SUM($F356:AZ356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D356),$W337-SUM($F356:BA356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D356),$W337-SUM($F356:BB356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D356),$W337-SUM($F356:BC356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D356),$W337-SUM($F356:BD356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D356),$W337-SUM($F356:BE356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D356),$W337-SUM($F356:BF356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D356),$W337-SUM($F356:BG356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D356),$W337-SUM($F356:BH356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D356),$W337-SUM($F356:BI356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D356),$W337-SUM($F356:BJ356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D356),$W337-SUM($F356:BK356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D356),$W337-SUM($F356:BL356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D356),$W337-SUM($F356:BM356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D356),$W337-SUM($F356:BN356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D356),$W337-SUM($F356:BO356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D356),$W337-SUM($F356:BP356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D356),$W337-SUM($F356:BQ356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D356),$W337-SUM($F356:BR356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D356),$W337-SUM($F356:BS356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D356),$W337-SUM($F356:BT356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D356),$W337-SUM($F356:BU356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D356),$W337-SUM($F356:BV356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D356),$W337-SUM($F356:BW356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D356),$W337-SUM($F356:BX356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D356),$W337-SUM($F356:BY356),$W337/$D337))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D357),$X337-SUM($F357:X357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D357),$X337-SUM($F357:Y357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D357),$X337-SUM($F357:Z357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D357),$X337-SUM($F357:AA357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D357),$X337-SUM($F357:AB357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D357),$X337-SUM($F357:AC357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D357),$X337-SUM($F357:AD357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D357),$X337-SUM($F357:AE357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D357),$X337-SUM($F357:AF357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D357),$X337-SUM($F357:AG357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D357),$X337-SUM($F357:AH357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D357),$X337-SUM($F357:AI357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D357),$X337-SUM($F357:AJ357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D357),$X337-SUM($F357:AK357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D357),$X337-SUM($F357:AL357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D357),$X337-SUM($F357:AM357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D357),$X337-SUM($F357:AN357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D357),$X337-SUM($F357:AO357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D357),$X337-SUM($F357:AP357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D357),$X337-SUM($F357:AQ357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D357),$X337-SUM($F357:AR357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D357),$X337-SUM($F357:AS357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D357),$X337-SUM($F357:AT357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D357),$X337-SUM($F357:AU357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D357),$X337-SUM($F357:AV357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D357),$X337-SUM($F357:AW357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D357),$X337-SUM($F357:AX357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D357),$X337-SUM($F357:AY357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D357),$X337-SUM($F357:AZ357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D357),$X337-SUM($F357:BA357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D357),$X337-SUM($F357:BB357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D357),$X337-SUM($F357:BC357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D357),$X337-SUM($F357:BD357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D357),$X337-SUM($F357:BE357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D357),$X337-SUM($F357:BF357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D357),$X337-SUM($F357:BG357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D357),$X337-SUM($F357:BH357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D357),$X337-SUM($F357:BI357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D357),$X337-SUM($F357:BJ357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D357),$X337-SUM($F357:BK357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D357),$X337-SUM($F357:BL357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D357),$X337-SUM($F357:BM357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D357),$X337-SUM($F357:BN357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D357),$X337-SUM($F357:BO357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D357),$X337-SUM($F357:BP357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D357),$X337-SUM($F357:BQ357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D357),$X337-SUM($F357:BR357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D357),$X337-SUM($F357:BS357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D357),$X337-SUM($F357:BT357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D357),$X337-SUM($F357:BU357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D357),$X337-SUM($F357:BV357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D357),$X337-SUM($F357:BW357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D357),$X337-SUM($F357:BX357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D357),$X337-SUM($F357:BY357),$X337/$D337))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D358),$Y337-SUM($F358:Y358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D358),$Y337-SUM($F358:Z358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D358),$Y337-SUM($F358:AA358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D358),$Y337-SUM($F358:AB358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D358),$Y337-SUM($F358:AC358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D358),$Y337-SUM($F358:AD358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D358),$Y337-SUM($F358:AE358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D358),$Y337-SUM($F358:AF358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D358),$Y337-SUM($F358:AG358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D358),$Y337-SUM($F358:AH358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D358),$Y337-SUM($F358:AI358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D358),$Y337-SUM($F358:AJ358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D358),$Y337-SUM($F358:AK358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D358),$Y337-SUM($F358:AL358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D358),$Y337-SUM($F358:AM358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D358),$Y337-SUM($F358:AN358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D358),$Y337-SUM($F358:AO358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D358),$Y337-SUM($F358:AP358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D358),$Y337-SUM($F358:AQ358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D358),$Y337-SUM($F358:AR358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D358),$Y337-SUM($F358:AS358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D358),$Y337-SUM($F358:AT358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D358),$Y337-SUM($F358:AU358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D358),$Y337-SUM($F358:AV358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D358),$Y337-SUM($F358:AW358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D358),$Y337-SUM($F358:AX358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D358),$Y337-SUM($F358:AY358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D358),$Y337-SUM($F358:AZ358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D358),$Y337-SUM($F358:BA358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D358),$Y337-SUM($F358:BB358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D358),$Y337-SUM($F358:BC358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D358),$Y337-SUM($F358:BD358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D358),$Y337-SUM($F358:BE358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D358),$Y337-SUM($F358:BF358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D358),$Y337-SUM($F358:BG358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D358),$Y337-SUM($F358:BH358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D358),$Y337-SUM($F358:BI358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D358),$Y337-SUM($F358:BJ358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D358),$Y337-SUM($F358:BK358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D358),$Y337-SUM($F358:BL358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D358),$Y337-SUM($F358:BM358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D358),$Y337-SUM($F358:BN358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D358),$Y337-SUM($F358:BO358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D358),$Y337-SUM($F358:BP358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D358),$Y337-SUM($F358:BQ358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D358),$Y337-SUM($F358:BR358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D358),$Y337-SUM($F358:BS358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D358),$Y337-SUM($F358:BT358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D358),$Y337-SUM($F358:BU358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D358),$Y337-SUM($F358:BV358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D358),$Y337-SUM($F358:BW358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D358),$Y337-SUM($F358:BX358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D358),$Y337-SUM($F358:BY358),$Y337/$D337))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D359),$Z337-SUM($F359:Z359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D359),$Z337-SUM($F359:AA359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D359),$Z337-SUM($F359:AB359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D359),$Z337-SUM($F359:AC359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D359),$Z337-SUM($F359:AD359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D359),$Z337-SUM($F359:AE359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D359),$Z337-SUM($F359:AF359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D359),$Z337-SUM($F359:AG359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D359),$Z337-SUM($F359:AH359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D359),$Z337-SUM($F359:AI359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D359),$Z337-SUM($F359:AJ359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D359),$Z337-SUM($F359:AK359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D359),$Z337-SUM($F359:AL359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D359),$Z337-SUM($F359:AM359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D359),$Z337-SUM($F359:AN359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D359),$Z337-SUM($F359:AO359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D359),$Z337-SUM($F359:AP359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D359),$Z337-SUM($F359:AQ359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D359),$Z337-SUM($F359:AR359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D359),$Z337-SUM($F359:AS359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D359),$Z337-SUM($F359:AT359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D359),$Z337-SUM($F359:AU359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D359),$Z337-SUM($F359:AV359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D359),$Z337-SUM($F359:AW359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D359),$Z337-SUM($F359:AX359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D359),$Z337-SUM($F359:AY359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D359),$Z337-SUM($F359:AZ359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D359),$Z337-SUM($F359:BA359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D359),$Z337-SUM($F359:BB359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D359),$Z337-SUM($F359:BC359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D359),$Z337-SUM($F359:BD359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D359),$Z337-SUM($F359:BE359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D359),$Z337-SUM($F359:BF359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D359),$Z337-SUM($F359:BG359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D359),$Z337-SUM($F359:BH359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D359),$Z337-SUM($F359:BI359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D359),$Z337-SUM($F359:BJ359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D359),$Z337-SUM($F359:BK359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D359),$Z337-SUM($F359:BL359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D359),$Z337-SUM($F359:BM359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D359),$Z337-SUM($F359:BN359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D359),$Z337-SUM($F359:BO359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D359),$Z337-SUM($F359:BP359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D359),$Z337-SUM($F359:BQ359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D359),$Z337-SUM($F359:BR359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D359),$Z337-SUM($F359:BS359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D359),$Z337-SUM($F359:BT359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D359),$Z337-SUM($F359:BU359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D359),$Z337-SUM($F359:BV359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D359),$Z337-SUM($F359:BW359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D359),$Z337-SUM($F359:BX359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D359),$Z337-SUM($F359:BY359),$Z337/$D337))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D360),$AA337-SUM($F360:AA360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D360),$AA337-SUM($F360:AB360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D360),$AA337-SUM($F360:AC360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D360),$AA337-SUM($F360:AD360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D360),$AA337-SUM($F360:AE360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D360),$AA337-SUM($F360:AF360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D360),$AA337-SUM($F360:AG360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D360),$AA337-SUM($F360:AH360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D360),$AA337-SUM($F360:AI360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D360),$AA337-SUM($F360:AJ360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D360),$AA337-SUM($F360:AK360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D360),$AA337-SUM($F360:AL360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D360),$AA337-SUM($F360:AM360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D360),$AA337-SUM($F360:AN360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D360),$AA337-SUM($F360:AO360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D360),$AA337-SUM($F360:AP360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D360),$AA337-SUM($F360:AQ360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D360),$AA337-SUM($F360:AR360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D360),$AA337-SUM($F360:AS360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D360),$AA337-SUM($F360:AT360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D360),$AA337-SUM($F360:AU360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D360),$AA337-SUM($F360:AV360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D360),$AA337-SUM($F360:AW360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D360),$AA337-SUM($F360:AX360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D360),$AA337-SUM($F360:AY360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D360),$AA337-SUM($F360:AZ360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D360),$AA337-SUM($F360:BA360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D360),$AA337-SUM($F360:BB360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D360),$AA337-SUM($F360:BC360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D360),$AA337-SUM($F360:BD360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D360),$AA337-SUM($F360:BE360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D360),$AA337-SUM($F360:BF360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D360),$AA337-SUM($F360:BG360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D360),$AA337-SUM($F360:BH360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D360),$AA337-SUM($F360:BI360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D360),$AA337-SUM($F360:BJ360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D360),$AA337-SUM($F360:BK360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D360),$AA337-SUM($F360:BL360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D360),$AA337-SUM($F360:BM360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D360),$AA337-SUM($F360:BN360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D360),$AA337-SUM($F360:BO360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D360),$AA337-SUM($F360:BP360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D360),$AA337-SUM($F360:BQ360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D360),$AA337-SUM($F360:BR360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D360),$AA337-SUM($F360:BS360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D360),$AA337-SUM($F360:BT360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D360),$AA337-SUM($F360:BU360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D360),$AA337-SUM($F360:BV360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D360),$AA337-SUM($F360:BW360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D360),$AA337-SUM($F360:BX360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D360),$AA337-SUM($F360:BY360),$AA337/$D337))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D361),$AB337-SUM($F361:AB361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D361),$AB337-SUM($F361:AC361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D361),$AB337-SUM($F361:AD361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D361),$AB337-SUM($F361:AE361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D361),$AB337-SUM($F361:AF361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D361),$AB337-SUM($F361:AG361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D361),$AB337-SUM($F361:AH361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D361),$AB337-SUM($F361:AI361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D361),$AB337-SUM($F361:AJ361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D361),$AB337-SUM($F361:AK361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D361),$AB337-SUM($F361:AL361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D361),$AB337-SUM($F361:AM361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D361),$AB337-SUM($F361:AN361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D361),$AB337-SUM($F361:AO361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D361),$AB337-SUM($F361:AP361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D361),$AB337-SUM($F361:AQ361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D361),$AB337-SUM($F361:AR361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D361),$AB337-SUM($F361:AS361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D361),$AB337-SUM($F361:AT361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D361),$AB337-SUM($F361:AU361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D361),$AB337-SUM($F361:AV361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D361),$AB337-SUM($F361:AW361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D361),$AB337-SUM($F361:AX361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D361),$AB337-SUM($F361:AY361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D361),$AB337-SUM($F361:AZ361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D361),$AB337-SUM($F361:BA361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D361),$AB337-SUM($F361:BB361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D361),$AB337-SUM($F361:BC361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D361),$AB337-SUM($F361:BD361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D361),$AB337-SUM($F361:BE361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D361),$AB337-SUM($F361:BF361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D361),$AB337-SUM($F361:BG361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D361),$AB337-SUM($F361:BH361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D361),$AB337-SUM($F361:BI361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D361),$AB337-SUM($F361:BJ361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D361),$AB337-SUM($F361:BK361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D361),$AB337-SUM($F361:BL361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D361),$AB337-SUM($F361:BM361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D361),$AB337-SUM($F361:BN361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D361),$AB337-SUM($F361:BO361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D361),$AB337-SUM($F361:BP361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D361),$AB337-SUM($F361:BQ361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D361),$AB337-SUM($F361:BR361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D361),$AB337-SUM($F361:BS361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D361),$AB337-SUM($F361:BT361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D361),$AB337-SUM($F361:BU361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D361),$AB337-SUM($F361:BV361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D361),$AB337-SUM($F361:BW361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D361),$AB337-SUM($F361:BX361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D361),$AB337-SUM($F361:BY361),$AB337/$D337))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D362),$AC337-SUM($F362:AC362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D362),$AC337-SUM($F362:AD362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D362),$AC337-SUM($F362:AE362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D362),$AC337-SUM($F362:AF362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D362),$AC337-SUM($F362:AG362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D362),$AC337-SUM($F362:AH362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D362),$AC337-SUM($F362:AI362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D362),$AC337-SUM($F362:AJ362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D362),$AC337-SUM($F362:AK362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D362),$AC337-SUM($F362:AL362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D362),$AC337-SUM($F362:AM362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D362),$AC337-SUM($F362:AN362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D362),$AC337-SUM($F362:AO362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D362),$AC337-SUM($F362:AP362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D362),$AC337-SUM($F362:AQ362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D362),$AC337-SUM($F362:AR362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D362),$AC337-SUM($F362:AS362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D362),$AC337-SUM($F362:AT362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D362),$AC337-SUM($F362:AU362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D362),$AC337-SUM($F362:AV362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D362),$AC337-SUM($F362:AW362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D362),$AC337-SUM($F362:AX362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D362),$AC337-SUM($F362:AY362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D362),$AC337-SUM($F362:AZ362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D362),$AC337-SUM($F362:BA362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D362),$AC337-SUM($F362:BB362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D362),$AC337-SUM($F362:BC362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D362),$AC337-SUM($F362:BD362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D362),$AC337-SUM($F362:BE362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D362),$AC337-SUM($F362:BF362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D362),$AC337-SUM($F362:BG362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D362),$AC337-SUM($F362:BH362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D362),$AC337-SUM($F362:BI362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D362),$AC337-SUM($F362:BJ362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D362),$AC337-SUM($F362:BK362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D362),$AC337-SUM($F362:BL362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D362),$AC337-SUM($F362:BM362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D362),$AC337-SUM($F362:BN362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D362),$AC337-SUM($F362:BO362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D362),$AC337-SUM($F362:BP362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D362),$AC337-SUM($F362:BQ362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D362),$AC337-SUM($F362:BR362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D362),$AC337-SUM($F362:BS362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D362),$AC337-SUM($F362:BT362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D362),$AC337-SUM($F362:BU362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D362),$AC337-SUM($F362:BV362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D362),$AC337-SUM($F362:BW362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D362),$AC337-SUM($F362:BX362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D362),$AC337-SUM($F362:BY362),$AC337/$D337))","v":0}]
[null,null,null,25]
[null,{"$f":"A45","v":"Establishment"},null,null,null,{"$f":"SUM(F338:F363)","v":0},21.797150475775698,275.34513013727144,471.34371907923628,1230.2831735223281,1785.5752741067695,2172.8250661647903,2500.4428090062092,2781.0671337513568,2938.949929923177,3093.7153089127564,3595.4120607692284,4132.4280821807361,4794.1646737613119,4941.4973413274629,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,{"$f":"SUM(AL338:AL363)","v":5258.8769001361716},5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5258.8769001361716,5237.0797496603964,4983.5317699988964,4787.5331810569351,4028.5937266138581,3473.3016260294171,3086.0518339713817,2758.4340911299514,2477.809766384813,2319.9269702130018,2165.1615912234151,1663.464839366954,1126.4488179554207,464.71222637487023,317.379558808703,-9.0949470177292824E-12,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B393","v":"Communications"},{"$f":"VLOOKUP(C366,$A$124:$D$140,4,FALSE)","v":15},{"$f":"VLOOKUP(C366,$A$124:$D$140,3,FALSE)","v":15},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C366,$A$61:$A$77,0),FALSE))","v":1343.3976004526194},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C366,$A$61:$A$77,0),FALSE))","v":3535.4218275320723},7824.188942315589,3567.4492198037451,278.66071032395701,1395.842110248406,393.87988033447243,2304.4450240754936,13363.833545977266,7317.3287310730884,6228.0138718492908,9052.6058504902139,19922.586492317485,7546.1137052700769,15019.271221051808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C366,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E366=\"n/a\",\"n/a\",IF(G$3>($E366+$D368),$F366-SUM($F368:F368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(H$3>($E366+$D368),$F366-SUM($F368:G368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(I$3>($E366+$D368),$F366-SUM($F368:H368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(J$3>($E366+$D368),$F366-SUM($F368:I368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(K$3>($E366+$D368),$F366-SUM($F368:J368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(L$3>($E366+$D368),$F366-SUM($F368:K368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(M$3>($E366+$D368),$F366-SUM($F368:L368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(N$3>($E366+$D368),$F366-SUM($F368:M368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(O$3>($E366+$D368),$F366-SUM($F368:N368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(P$3>($E366+$D368),$F366-SUM($F368:O368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Q$3>($E366+$D368),$F366-SUM($F368:P368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(R$3>($E366+$D368),$F366-SUM($F368:Q368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(S$3>($E366+$D368),$F366-SUM($F368:R368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(T$3>($E366+$D368),$F366-SUM($F368:S368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(U$3>($E366+$D368),$F366-SUM($F368:T368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(V$3>($E366+$D368),$F366-SUM($F368:U368),$F366/$E366))","v":-2.2737367544323206E-13},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(W$3>($E366+$D368),$F366-SUM($F368:V368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(X$3>($E366+$D368),$F366-SUM($F368:W368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Y$3>($E366+$D368),$F366-SUM($F368:X368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Z$3>($E366+$D368),$F366-SUM($F368:Y368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AA$3>($E366+$D368),$F366-SUM($F368:Z368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AB$3>($E366+$D368),$F366-SUM($F368:AA368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AC$3>($E366+$D368),$F366-SUM($F368:AB368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AD$3>($E366+$D368),$F366-SUM($F368:AC368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AE$3>($E366+$D368),$F366-SUM($F368:AD368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AF$3>($E366+$D368),$F366-SUM($F368:AE368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AG$3>($E366+$D368),$F366-SUM($F368:AF368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AH$3>($E366+$D368),$F366-SUM($F368:AG368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AI$3>($E366+$D368),$F366-SUM($F368:AH368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AJ$3>($E366+$D368),$F366-SUM($F368:AI368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AK$3>($E366+$D368),$F366-SUM($F368:AJ368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AL$3>($E366+$D368),$F366-SUM($F368:AK368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AM$3>($E366+$D368),$F366-SUM($F368:AL368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AN$3>($E366+$D368),$F366-SUM($F368:AM368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AO$3>($E366+$D368),$F366-SUM($F368:AN368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AP$3>($E366+$D368),$F366-SUM($F368:AO368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AQ$3>($E366+$D368),$F366-SUM($F368:AP368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AR$3>($E366+$D368),$F366-SUM($F368:AQ368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AS$3>($E366+$D368),$F366-SUM($F368:AR368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AT$3>($E366+$D368),$F366-SUM($F368:AS368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AU$3>($E366+$D368),$F366-SUM($F368:AT368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AV$3>($E366+$D368),$F366-SUM($F368:AU368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AW$3>($E366+$D368),$F366-SUM($F368:AV368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AX$3>($E366+$D368),$F366-SUM($F368:AW368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AY$3>($E366+$D368),$F366-SUM($F368:AX368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AZ$3>($E366+$D368),$F366-SUM($F368:AY368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BA$3>($E366+$D368),$F366-SUM($F368:AZ368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BB$3>($E366+$D368),$F366-SUM($F368:BA368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BC$3>($E366+$D368),$F366-SUM($F368:BB368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BD$3>($E366+$D368),$F366-SUM($F368:BC368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BE$3>($E366+$D368),$F366-SUM($F368:BD368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BF$3>($E366+$D368),$F366-SUM($F368:BE368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BG$3>($E366+$D368),$F366-SUM($F368:BF368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BH$3>($E366+$D368),$F366-SUM($F368:BG368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BI$3>($E366+$D368),$F366-SUM($F368:BH368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BJ$3>($E366+$D368),$F366-SUM($F368:BI368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BK$3>($E366+$D368),$F366-SUM($F368:BJ368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BL$3>($E366+$D368),$F366-SUM($F368:BK368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BM$3>($E366+$D368),$F366-SUM($F368:BL368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BN$3>($E366+$D368),$F366-SUM($F368:BM368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BO$3>($E366+$D368),$F366-SUM($F368:BN368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BP$3>($E366+$D368),$F366-SUM($F368:BO368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BQ$3>($E366+$D368),$F366-SUM($F368:BP368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BR$3>($E366+$D368),$F366-SUM($F368:BQ368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BS$3>($E366+$D368),$F366-SUM($F368:BR368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BT$3>($E366+$D368),$F366-SUM($F368:BS368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BU$3>($E366+$D368),$F366-SUM($F368:BT368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BV$3>($E366+$D368),$F366-SUM($F368:BU368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BW$3>($E366+$D368),$F366-SUM($F368:BV368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BX$3>($E366+$D368),$F366-SUM($F368:BW368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BY$3>($E366+$D368),$F366-SUM($F368:BX368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BZ$3>($E366+$D368),$F366-SUM($F368:BY368),$F366/$E366))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E366=\"n/a\",\"n/a\",IF(H$3>($E366+$D369),$G366-SUM($F369:G369),$G366/$E366))","v":235.69478850213815},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(I$3>($E366+$D369),$G366-SUM($F369:H369),$G366/$E366))","v":235.69478850213815},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(J$3>($E366+$D369),$G366-SUM($F369:I369),$G366/$E366))","v":235.69478850213815},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(K$3>($E366+$D369),$G366-SUM($F369:J369),$G366/$E366))","v":235.69478850213815},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(L$3>($E366+$D369),$G366-SUM($F369:K369),$G366/$E366))","v":235.69478850213815},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(M$3>($E366+$D369),$G366-SUM($F369:L369),$G366/$E366))","v":235.69478850213815},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(N$3>($E366+$D369),$G366-SUM($F369:M369),$G366/$E366))","v":235.69478850213815},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(O$3>($E366+$D369),$G366-SUM($F369:N369),$G366/$E366))","v":235.69478850213815},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(P$3>($E366+$D369),$G366-SUM($F369:O369),$G366/$E366))","v":235.69478850213815},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Q$3>($E366+$D369),$G366-SUM($F369:P369),$G366/$E366))","v":235.69478850213815},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(R$3>($E366+$D369),$G366-SUM($F369:Q369),$G366/$E366))","v":235.69478850213815},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(S$3>($E366+$D369),$G366-SUM($F369:R369),$G366/$E366))","v":235.69478850213815},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(T$3>($E366+$D369),$G366-SUM($F369:S369),$G366/$E366))","v":235.69478850213815},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(U$3>($E366+$D369),$G366-SUM($F369:T369),$G366/$E366))","v":235.69478850213815},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(V$3>($E366+$D369),$G366-SUM($F369:U369),$G366/$E366))","v":235.69478850213815},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(W$3>($E366+$D369),$G366-SUM($F369:V369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(X$3>($E366+$D369),$G366-SUM($F369:W369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Y$3>($E366+$D369),$G366-SUM($F369:X369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Z$3>($E366+$D369),$G366-SUM($F369:Y369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AA$3>($E366+$D369),$G366-SUM($F369:Z369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AB$3>($E366+$D369),$G366-SUM($F369:AA369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AC$3>($E366+$D369),$G366-SUM($F369:AB369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AD$3>($E366+$D369),$G366-SUM($F369:AC369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AE$3>($E366+$D369),$G366-SUM($F369:AD369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AF$3>($E366+$D369),$G366-SUM($F369:AE369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AG$3>($E366+$D369),$G366-SUM($F369:AF369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AH$3>($E366+$D369),$G366-SUM($F369:AG369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AI$3>($E366+$D369),$G366-SUM($F369:AH369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AJ$3>($E366+$D369),$G366-SUM($F369:AI369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AK$3>($E366+$D369),$G366-SUM($F369:AJ369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AL$3>($E366+$D369),$G366-SUM($F369:AK369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AM$3>($E366+$D369),$G366-SUM($F369:AL369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AN$3>($E366+$D369),$G366-SUM($F369:AM369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AO$3>($E366+$D369),$G366-SUM($F369:AN369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AP$3>($E366+$D369),$G366-SUM($F369:AO369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AQ$3>($E366+$D369),$G366-SUM($F369:AP369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AR$3>($E366+$D369),$G366-SUM($F369:AQ369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AS$3>($E366+$D369),$G366-SUM($F369:AR369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AT$3>($E366+$D369),$G366-SUM($F369:AS369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AU$3>($E366+$D369),$G366-SUM($F369:AT369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AV$3>($E366+$D369),$G366-SUM($F369:AU369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AW$3>($E366+$D369),$G366-SUM($F369:AV369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AX$3>($E366+$D369),$G366-SUM($F369:AW369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AY$3>($E366+$D369),$G366-SUM($F369:AX369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AZ$3>($E366+$D369),$G366-SUM($F369:AY369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BA$3>($E366+$D369),$G366-SUM($F369:AZ369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BB$3>($E366+$D369),$G366-SUM($F369:BA369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BC$3>($E366+$D369),$G366-SUM($F369:BB369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BD$3>($E366+$D369),$G366-SUM($F369:BC369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BE$3>($E366+$D369),$G366-SUM($F369:BD369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BF$3>($E366+$D369),$G366-SUM($F369:BE369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BG$3>($E366+$D369),$G366-SUM($F369:BF369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BH$3>($E366+$D369),$G366-SUM($F369:BG369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BI$3>($E366+$D369),$G366-SUM($F369:BH369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BJ$3>($E366+$D369),$G366-SUM($F369:BI369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BK$3>($E366+$D369),$G366-SUM($F369:BJ369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BL$3>($E366+$D369),$G366-SUM($F369:BK369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BM$3>($E366+$D369),$G366-SUM($F369:BL369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BN$3>($E366+$D369),$G366-SUM($F369:BM369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BO$3>($E366+$D369),$G366-SUM($F369:BN369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BP$3>($E366+$D369),$G366-SUM($F369:BO369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BQ$3>($E366+$D369),$G366-SUM($F369:BP369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BR$3>($E366+$D369),$G366-SUM($F369:BQ369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BS$3>($E366+$D369),$G366-SUM($F369:BR369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BT$3>($E366+$D369),$G366-SUM($F369:BS369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BU$3>($E366+$D369),$G366-SUM($F369:BT369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BV$3>($E366+$D369),$G366-SUM($F369:BU369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BW$3>($E366+$D369),$G366-SUM($F369:BV369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BX$3>($E366+$D369),$G366-SUM($F369:BW369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BY$3>($E366+$D369),$G366-SUM($F369:BX369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BZ$3>($E366+$D369),$G366-SUM($F369:BY369),$G366/$E366))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E366=\"n/a\",\"n/a\",IF(I$3>($E366+$D370),$H366-SUM($F370:H370),$H366/$E366))","v":521.61259615437257},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(J$3>($E366+$D370),$H366-SUM($F370:I370),$H366/$E366))","v":521.61259615437257},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(K$3>($E366+$D370),$H366-SUM($F370:J370),$H366/$E366))","v":521.61259615437257},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(L$3>($E366+$D370),$H366-SUM($F370:K370),$H366/$E366))","v":521.61259615437257},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(M$3>($E366+$D370),$H366-SUM($F370:L370),$H366/$E366))","v":521.61259615437257},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(N$3>($E366+$D370),$H366-SUM($F370:M370),$H366/$E366))","v":521.61259615437257},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(O$3>($E366+$D370),$H366-SUM($F370:N370),$H366/$E366))","v":521.61259615437257},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(P$3>($E366+$D370),$H366-SUM($F370:O370),$H366/$E366))","v":521.61259615437257},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Q$3>($E366+$D370),$H366-SUM($F370:P370),$H366/$E366))","v":521.61259615437257},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(R$3>($E366+$D370),$H366-SUM($F370:Q370),$H366/$E366))","v":521.61259615437257},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(S$3>($E366+$D370),$H366-SUM($F370:R370),$H366/$E366))","v":521.61259615437257},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(T$3>($E366+$D370),$H366-SUM($F370:S370),$H366/$E366))","v":521.61259615437257},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(U$3>($E366+$D370),$H366-SUM($F370:T370),$H366/$E366))","v":521.61259615437257},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(V$3>($E366+$D370),$H366-SUM($F370:U370),$H366/$E366))","v":521.61259615437257},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(W$3>($E366+$D370),$H366-SUM($F370:V370),$H366/$E366))","v":521.61259615437257},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(X$3>($E366+$D370),$H366-SUM($F370:W370),$H366/$E366))","v":-2.7284841053187847E-12},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Y$3>($E366+$D370),$H366-SUM($F370:X370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Z$3>($E366+$D370),$H366-SUM($F370:Y370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AA$3>($E366+$D370),$H366-SUM($F370:Z370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AB$3>($E366+$D370),$H366-SUM($F370:AA370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AC$3>($E366+$D370),$H366-SUM($F370:AB370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AD$3>($E366+$D370),$H366-SUM($F370:AC370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AE$3>($E366+$D370),$H366-SUM($F370:AD370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AF$3>($E366+$D370),$H366-SUM($F370:AE370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AG$3>($E366+$D370),$H366-SUM($F370:AF370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AH$3>($E366+$D370),$H366-SUM($F370:AG370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AI$3>($E366+$D370),$H366-SUM($F370:AH370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AJ$3>($E366+$D370),$H366-SUM($F370:AI370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AK$3>($E366+$D370),$H366-SUM($F370:AJ370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AL$3>($E366+$D370),$H366-SUM($F370:AK370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AM$3>($E366+$D370),$H366-SUM($F370:AL370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AN$3>($E366+$D370),$H366-SUM($F370:AM370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AO$3>($E366+$D370),$H366-SUM($F370:AN370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AP$3>($E366+$D370),$H366-SUM($F370:AO370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AQ$3>($E366+$D370),$H366-SUM($F370:AP370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AR$3>($E366+$D370),$H366-SUM($F370:AQ370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AS$3>($E366+$D370),$H366-SUM($F370:AR370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AT$3>($E366+$D370),$H366-SUM($F370:AS370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AU$3>($E366+$D370),$H366-SUM($F370:AT370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AV$3>($E366+$D370),$H366-SUM($F370:AU370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AW$3>($E366+$D370),$H366-SUM($F370:AV370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AX$3>($E366+$D370),$H366-SUM($F370:AW370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AY$3>($E366+$D370),$H366-SUM($F370:AX370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AZ$3>($E366+$D370),$H366-SUM($F370:AY370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BA$3>($E366+$D370),$H366-SUM($F370:AZ370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BB$3>($E366+$D370),$H366-SUM($F370:BA370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BC$3>($E366+$D370),$H366-SUM($F370:BB370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BD$3>($E366+$D370),$H366-SUM($F370:BC370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BE$3>($E366+$D370),$H366-SUM($F370:BD370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BF$3>($E366+$D370),$H366-SUM($F370:BE370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BG$3>($E366+$D370),$H366-SUM($F370:BF370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BH$3>($E366+$D370),$H366-SUM($F370:BG370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BI$3>($E366+$D370),$H366-SUM($F370:BH370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BJ$3>($E366+$D370),$H366-SUM($F370:BI370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BK$3>($E366+$D370),$H366-SUM($F370:BJ370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BL$3>($E366+$D370),$H366-SUM($F370:BK370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BM$3>($E366+$D370),$H366-SUM($F370:BL370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BN$3>($E366+$D370),$H366-SUM($F370:BM370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BO$3>($E366+$D370),$H366-SUM($F370:BN370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BP$3>($E366+$D370),$H366-SUM($F370:BO370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BQ$3>($E366+$D370),$H366-SUM($F370:BP370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BR$3>($E366+$D370),$H366-SUM($F370:BQ370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BS$3>($E366+$D370),$H366-SUM($F370:BR370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BT$3>($E366+$D370),$H366-SUM($F370:BS370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BU$3>($E366+$D370),$H366-SUM($F370:BT370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BV$3>($E366+$D370),$H366-SUM($F370:BU370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BW$3>($E366+$D370),$H366-SUM($F370:BV370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BX$3>($E366+$D370),$H366-SUM($F370:BW370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BY$3>($E366+$D370),$H366-SUM($F370:BX370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BZ$3>($E366+$D370),$H366-SUM($F370:BY370),$H366/$E366))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E366=\"n/a\",\"n/a\",IF(J$3>($E366+$D371),$I366-SUM($F371:I371),$I366/$E366))","v":237.82994798691635},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(K$3>($E366+$D371),$I366-SUM($F371:J371),$I366/$E366))","v":237.82994798691635},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(L$3>($E366+$D371),$I366-SUM($F371:K371),$I366/$E366))","v":237.82994798691635},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(M$3>($E366+$D371),$I366-SUM($F371:L371),$I366/$E366))","v":237.82994798691635},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(N$3>($E366+$D371),$I366-SUM($F371:M371),$I366/$E366))","v":237.82994798691635},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(O$3>($E366+$D371),$I366-SUM($F371:N371),$I366/$E366))","v":237.82994798691635},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(P$3>($E366+$D371),$I366-SUM($F371:O371),$I366/$E366))","v":237.82994798691635},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Q$3>($E366+$D371),$I366-SUM($F371:P371),$I366/$E366))","v":237.82994798691635},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(R$3>($E366+$D371),$I366-SUM($F371:Q371),$I366/$E366))","v":237.82994798691635},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(S$3>($E366+$D371),$I366-SUM($F371:R371),$I366/$E366))","v":237.82994798691635},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(T$3>($E366+$D371),$I366-SUM($F371:S371),$I366/$E366))","v":237.82994798691635},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(U$3>($E366+$D371),$I366-SUM($F371:T371),$I366/$E366))","v":237.82994798691635},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(V$3>($E366+$D371),$I366-SUM($F371:U371),$I366/$E366))","v":237.82994798691635},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(W$3>($E366+$D371),$I366-SUM($F371:V371),$I366/$E366))","v":237.82994798691635},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(X$3>($E366+$D371),$I366-SUM($F371:W371),$I366/$E366))","v":237.82994798691635},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Y$3>($E366+$D371),$I366-SUM($F371:X371),$I366/$E366))","v":-9.0949470177292824E-13},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Z$3>($E366+$D371),$I366-SUM($F371:Y371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AA$3>($E366+$D371),$I366-SUM($F371:Z371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AB$3>($E366+$D371),$I366-SUM($F371:AA371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AC$3>($E366+$D371),$I366-SUM($F371:AB371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AD$3>($E366+$D371),$I366-SUM($F371:AC371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AE$3>($E366+$D371),$I366-SUM($F371:AD371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AF$3>($E366+$D371),$I366-SUM($F371:AE371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AG$3>($E366+$D371),$I366-SUM($F371:AF371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AH$3>($E366+$D371),$I366-SUM($F371:AG371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AI$3>($E366+$D371),$I366-SUM($F371:AH371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AJ$3>($E366+$D371),$I366-SUM($F371:AI371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AK$3>($E366+$D371),$I366-SUM($F371:AJ371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AL$3>($E366+$D371),$I366-SUM($F371:AK371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AM$3>($E366+$D371),$I366-SUM($F371:AL371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AN$3>($E366+$D371),$I366-SUM($F371:AM371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AO$3>($E366+$D371),$I366-SUM($F371:AN371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AP$3>($E366+$D371),$I366-SUM($F371:AO371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AQ$3>($E366+$D371),$I366-SUM($F371:AP371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AR$3>($E366+$D371),$I366-SUM($F371:AQ371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AS$3>($E366+$D371),$I366-SUM($F371:AR371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AT$3>($E366+$D371),$I366-SUM($F371:AS371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AU$3>($E366+$D371),$I366-SUM($F371:AT371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AV$3>($E366+$D371),$I366-SUM($F371:AU371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AW$3>($E366+$D371),$I366-SUM($F371:AV371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AX$3>($E366+$D371),$I366-SUM($F371:AW371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AY$3>($E366+$D371),$I366-SUM($F371:AX371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AZ$3>($E366+$D371),$I366-SUM($F371:AY371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BA$3>($E366+$D371),$I366-SUM($F371:AZ371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BB$3>($E366+$D371),$I366-SUM($F371:BA371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BC$3>($E366+$D371),$I366-SUM($F371:BB371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BD$3>($E366+$D371),$I366-SUM($F371:BC371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BE$3>($E366+$D371),$I366-SUM($F371:BD371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BF$3>($E366+$D371),$I366-SUM($F371:BE371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BG$3>($E366+$D371),$I366-SUM($F371:BF371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BH$3>($E366+$D371),$I366-SUM($F371:BG371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BI$3>($E366+$D371),$I366-SUM($F371:BH371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BJ$3>($E366+$D371),$I366-SUM($F371:BI371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BK$3>($E366+$D371),$I366-SUM($F371:BJ371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BL$3>($E366+$D371),$I366-SUM($F371:BK371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BM$3>($E366+$D371),$I366-SUM($F371:BL371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BN$3>($E366+$D371),$I366-SUM($F371:BM371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BO$3>($E366+$D371),$I366-SUM($F371:BN371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BP$3>($E366+$D371),$I366-SUM($F371:BO371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BQ$3>($E366+$D371),$I366-SUM($F371:BP371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BR$3>($E366+$D371),$I366-SUM($F371:BQ371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BS$3>($E366+$D371),$I366-SUM($F371:BR371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BT$3>($E366+$D371),$I366-SUM($F371:BS371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BU$3>($E366+$D371),$I366-SUM($F371:BT371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BV$3>($E366+$D371),$I366-SUM($F371:BU371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BW$3>($E366+$D371),$I366-SUM($F371:BV371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BX$3>($E366+$D371),$I366-SUM($F371:BW371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BY$3>($E366+$D371),$I366-SUM($F371:BX371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BZ$3>($E366+$D371),$I366-SUM($F371:BY371),$I366/$E366))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E366=\"n/a\",\"n/a\",IF(K$3>($E366+$D372),$J366-SUM($F372:J372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(L$3>($E366+$D372),$J366-SUM($F372:K372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(M$3>($E366+$D372),$J366-SUM($F372:L372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(N$3>($E366+$D372),$J366-SUM($F372:M372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(O$3>($E366+$D372),$J366-SUM($F372:N372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(P$3>($E366+$D372),$J366-SUM($F372:O372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Q$3>($E366+$D372),$J366-SUM($F372:P372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(R$3>($E366+$D372),$J366-SUM($F372:Q372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(S$3>($E366+$D372),$J366-SUM($F372:R372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(T$3>($E366+$D372),$J366-SUM($F372:S372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(U$3>($E366+$D372),$J366-SUM($F372:T372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(V$3>($E366+$D372),$J366-SUM($F372:U372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(W$3>($E366+$D372),$J366-SUM($F372:V372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(X$3>($E366+$D372),$J366-SUM($F372:W372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Y$3>($E366+$D372),$J366-SUM($F372:X372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Z$3>($E366+$D372),$J366-SUM($F372:Y372),$J366/$E366))","v":-1.1368683772161603E-13},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AA$3>($E366+$D372),$J366-SUM($F372:Z372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AB$3>($E366+$D372),$J366-SUM($F372:AA372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AC$3>($E366+$D372),$J366-SUM($F372:AB372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AD$3>($E366+$D372),$J366-SUM($F372:AC372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AE$3>($E366+$D372),$J366-SUM($F372:AD372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AF$3>($E366+$D372),$J366-SUM($F372:AE372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AG$3>($E366+$D372),$J366-SUM($F372:AF372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AH$3>($E366+$D372),$J366-SUM($F372:AG372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AI$3>($E366+$D372),$J366-SUM($F372:AH372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AJ$3>($E366+$D372),$J366-SUM($F372:AI372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AK$3>($E366+$D372),$J366-SUM($F372:AJ372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AL$3>($E366+$D372),$J366-SUM($F372:AK372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AM$3>($E366+$D372),$J366-SUM($F372:AL372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AN$3>($E366+$D372),$J366-SUM($F372:AM372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AO$3>($E366+$D372),$J366-SUM($F372:AN372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AP$3>($E366+$D372),$J366-SUM($F372:AO372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AQ$3>($E366+$D372),$J366-SUM($F372:AP372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AR$3>($E366+$D372),$J366-SUM($F372:AQ372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AS$3>($E366+$D372),$J366-SUM($F372:AR372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AT$3>($E366+$D372),$J366-SUM($F372:AS372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AU$3>($E366+$D372),$J366-SUM($F372:AT372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AV$3>($E366+$D372),$J366-SUM($F372:AU372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AW$3>($E366+$D372),$J366-SUM($F372:AV372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AX$3>($E366+$D372),$J366-SUM($F372:AW372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AY$3>($E366+$D372),$J366-SUM($F372:AX372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AZ$3>($E366+$D372),$J366-SUM($F372:AY372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BA$3>($E366+$D372),$J366-SUM($F372:AZ372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BB$3>($E366+$D372),$J366-SUM($F372:BA372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BC$3>($E366+$D372),$J366-SUM($F372:BB372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BD$3>($E366+$D372),$J366-SUM($F372:BC372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BE$3>($E366+$D372),$J366-SUM($F372:BD372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BF$3>($E366+$D372),$J366-SUM($F372:BE372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BG$3>($E366+$D372),$J366-SUM($F372:BF372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BH$3>($E366+$D372),$J366-SUM($F372:BG372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BI$3>($E366+$D372),$J366-SUM($F372:BH372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BJ$3>($E366+$D372),$J366-SUM($F372:BI372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BK$3>($E366+$D372),$J366-SUM($F372:BJ372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BL$3>($E366+$D372),$J366-SUM($F372:BK372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BM$3>($E366+$D372),$J366-SUM($F372:BL372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BN$3>($E366+$D372),$J366-SUM($F372:BM372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BO$3>($E366+$D372),$J366-SUM($F372:BN372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BP$3>($E366+$D372),$J366-SUM($F372:BO372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BQ$3>($E366+$D372),$J366-SUM($F372:BP372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BR$3>($E366+$D372),$J366-SUM($F372:BQ372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BS$3>($E366+$D372),$J366-SUM($F372:BR372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BT$3>($E366+$D372),$J366-SUM($F372:BS372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BU$3>($E366+$D372),$J366-SUM($F372:BT372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BV$3>($E366+$D372),$J366-SUM($F372:BU372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BW$3>($E366+$D372),$J366-SUM($F372:BV372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BX$3>($E366+$D372),$J366-SUM($F372:BW372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BY$3>($E366+$D372),$J366-SUM($F372:BX372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BZ$3>($E366+$D372),$J366-SUM($F372:BY372),$J366/$E366))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(L$3>($D366+$D373),$K366-SUM($F373:K373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(M$3>($D366+$D373),$K366-SUM($F373:L373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(N$3>($D366+$D373),$K366-SUM($F373:M373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(O$3>($D366+$D373),$K366-SUM($F373:N373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(P$3>($D366+$D373),$K366-SUM($F373:O373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Q$3>($D366+$D373),$K366-SUM($F373:P373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(R$3>($D366+$D373),$K366-SUM($F373:Q373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(S$3>($D366+$D373),$K366-SUM($F373:R373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(T$3>($D366+$D373),$K366-SUM($F373:S373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D373),$K366-SUM($F373:T373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D373),$K366-SUM($F373:U373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D373),$K366-SUM($F373:V373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D373),$K366-SUM($F373:W373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D373),$K366-SUM($F373:X373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D373),$K366-SUM($F373:Y373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D373),$K366-SUM($F373:Z373),$K366/$D366))","v":-4.5474735088646412E-13},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D373),$K366-SUM($F373:AA373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D373),$K366-SUM($F373:AB373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D373),$K366-SUM($F373:AC373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D373),$K366-SUM($F373:AD373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D373),$K366-SUM($F373:AE373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D373),$K366-SUM($F373:AF373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D373),$K366-SUM($F373:AG373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D373),$K366-SUM($F373:AH373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D373),$K366-SUM($F373:AI373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D373),$K366-SUM($F373:AJ373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D373),$K366-SUM($F373:AK373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D373),$K366-SUM($F373:AL373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D373),$K366-SUM($F373:AM373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D373),$K366-SUM($F373:AN373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D373),$K366-SUM($F373:AO373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D373),$K366-SUM($F373:AP373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D373),$K366-SUM($F373:AQ373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D373),$K366-SUM($F373:AR373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D373),$K366-SUM($F373:AS373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D373),$K366-SUM($F373:AT373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D373),$K366-SUM($F373:AU373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D373),$K366-SUM($F373:AV373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D373),$K366-SUM($F373:AW373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D373),$K366-SUM($F373:AX373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D373),$K366-SUM($F373:AY373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D373),$K366-SUM($F373:AZ373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D373),$K366-SUM($F373:BA373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D373),$K366-SUM($F373:BB373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D373),$K366-SUM($F373:BC373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D373),$K366-SUM($F373:BD373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D373),$K366-SUM($F373:BE373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D373),$K366-SUM($F373:BF373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D373),$K366-SUM($F373:BG373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D373),$K366-SUM($F373:BH373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D373),$K366-SUM($F373:BI373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D373),$K366-SUM($F373:BJ373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D373),$K366-SUM($F373:BK373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D373),$K366-SUM($F373:BL373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D373),$K366-SUM($F373:BM373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D373),$K366-SUM($F373:BN373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D373),$K366-SUM($F373:BO373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D373),$K366-SUM($F373:BP373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D373),$K366-SUM($F373:BQ373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D373),$K366-SUM($F373:BR373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D373),$K366-SUM($F373:BS373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D373),$K366-SUM($F373:BT373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D373),$K366-SUM($F373:BU373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D373),$K366-SUM($F373:BV373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D373),$K366-SUM($F373:BW373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D373),$K366-SUM($F373:BX373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D373),$K366-SUM($F373:BY373),$K366/$D366))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(M$3>($D366+$D374),$L366-SUM($F374:L374),$L366/$D366))","v":26.258658688964829},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(N$3>($D366+$D374),$L366-SUM($F374:M374),$L366/$D366))","v":26.258658688964829},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(O$3>($D366+$D374),$L366-SUM($F374:N374),$L366/$D366))","v":26.258658688964829},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(P$3>($D366+$D374),$L366-SUM($F374:O374),$L366/$D366))","v":26.258658688964829},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Q$3>($D366+$D374),$L366-SUM($F374:P374),$L366/$D366))","v":26.258658688964829},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(R$3>($D366+$D374),$L366-SUM($F374:Q374),$L366/$D366))","v":26.258658688964829},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(S$3>($D366+$D374),$L366-SUM($F374:R374),$L366/$D366))","v":26.258658688964829},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(T$3>($D366+$D374),$L366-SUM($F374:S374),$L366/$D366))","v":26.258658688964829},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D374),$L366-SUM($F374:T374),$L366/$D366))","v":26.258658688964829},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D374),$L366-SUM($F374:U374),$L366/$D366))","v":26.258658688964829},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D374),$L366-SUM($F374:V374),$L366/$D366))","v":26.258658688964829},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D374),$L366-SUM($F374:W374),$L366/$D366))","v":26.258658688964829},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D374),$L366-SUM($F374:X374),$L366/$D366))","v":26.258658688964829},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D374),$L366-SUM($F374:Y374),$L366/$D366))","v":26.258658688964829},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D374),$L366-SUM($F374:Z374),$L366/$D366))","v":26.258658688964829},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D374),$L366-SUM($F374:AA374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D374),$L366-SUM($F374:AB374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D374),$L366-SUM($F374:AC374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D374),$L366-SUM($F374:AD374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D374),$L366-SUM($F374:AE374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D374),$L366-SUM($F374:AF374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D374),$L366-SUM($F374:AG374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D374),$L366-SUM($F374:AH374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D374),$L366-SUM($F374:AI374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D374),$L366-SUM($F374:AJ374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D374),$L366-SUM($F374:AK374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D374),$L366-SUM($F374:AL374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D374),$L366-SUM($F374:AM374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D374),$L366-SUM($F374:AN374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D374),$L366-SUM($F374:AO374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D374),$L366-SUM($F374:AP374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D374),$L366-SUM($F374:AQ374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D374),$L366-SUM($F374:AR374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D374),$L366-SUM($F374:AS374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D374),$L366-SUM($F374:AT374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D374),$L366-SUM($F374:AU374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D374),$L366-SUM($F374:AV374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D374),$L366-SUM($F374:AW374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D374),$L366-SUM($F374:AX374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D374),$L366-SUM($F374:AY374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D374),$L366-SUM($F374:AZ374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D374),$L366-SUM($F374:BA374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D374),$L366-SUM($F374:BB374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D374),$L366-SUM($F374:BC374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D374),$L366-SUM($F374:BD374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D374),$L366-SUM($F374:BE374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D374),$L366-SUM($F374:BF374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D374),$L366-SUM($F374:BG374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D374),$L366-SUM($F374:BH374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D374),$L366-SUM($F374:BI374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D374),$L366-SUM($F374:BJ374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D374),$L366-SUM($F374:BK374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D374),$L366-SUM($F374:BL374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D374),$L366-SUM($F374:BM374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D374),$L366-SUM($F374:BN374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D374),$L366-SUM($F374:BO374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D374),$L366-SUM($F374:BP374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D374),$L366-SUM($F374:BQ374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D374),$L366-SUM($F374:BR374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D374),$L366-SUM($F374:BS374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D374),$L366-SUM($F374:BT374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D374),$L366-SUM($F374:BU374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D374),$L366-SUM($F374:BV374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D374),$L366-SUM($F374:BW374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D374),$L366-SUM($F374:BX374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D374),$L366-SUM($F374:BY374),$L366/$D366))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(N$3>($D366+$D375),$M366-SUM($F375:M375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(O$3>($D366+$D375),$M366-SUM($F375:N375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(P$3>($D366+$D375),$M366-SUM($F375:O375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Q$3>($D366+$D375),$M366-SUM($F375:P375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(R$3>($D366+$D375),$M366-SUM($F375:Q375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(S$3>($D366+$D375),$M366-SUM($F375:R375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(T$3>($D366+$D375),$M366-SUM($F375:S375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D375),$M366-SUM($F375:T375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D375),$M366-SUM($F375:U375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D375),$M366-SUM($F375:V375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D375),$M366-SUM($F375:W375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D375),$M366-SUM($F375:X375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D375),$M366-SUM($F375:Y375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D375),$M366-SUM($F375:Z375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D375),$M366-SUM($F375:AA375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D375),$M366-SUM($F375:AB375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D375),$M366-SUM($F375:AC375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D375),$M366-SUM($F375:AD375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D375),$M366-SUM($F375:AE375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D375),$M366-SUM($F375:AF375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D375),$M366-SUM($F375:AG375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D375),$M366-SUM($F375:AH375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D375),$M366-SUM($F375:AI375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D375),$M366-SUM($F375:AJ375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D375),$M366-SUM($F375:AK375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D375),$M366-SUM($F375:AL375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D375),$M366-SUM($F375:AM375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D375),$M366-SUM($F375:AN375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D375),$M366-SUM($F375:AO375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D375),$M366-SUM($F375:AP375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D375),$M366-SUM($F375:AQ375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D375),$M366-SUM($F375:AR375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D375),$M366-SUM($F375:AS375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D375),$M366-SUM($F375:AT375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D375),$M366-SUM($F375:AU375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D375),$M366-SUM($F375:AV375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D375),$M366-SUM($F375:AW375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D375),$M366-SUM($F375:AX375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D375),$M366-SUM($F375:AY375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D375),$M366-SUM($F375:AZ375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D375),$M366-SUM($F375:BA375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D375),$M366-SUM($F375:BB375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D375),$M366-SUM($F375:BC375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D375),$M366-SUM($F375:BD375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D375),$M366-SUM($F375:BE375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D375),$M366-SUM($F375:BF375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D375),$M366-SUM($F375:BG375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D375),$M366-SUM($F375:BH375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D375),$M366-SUM($F375:BI375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D375),$M366-SUM($F375:BJ375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D375),$M366-SUM($F375:BK375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D375),$M366-SUM($F375:BL375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D375),$M366-SUM($F375:BM375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D375),$M366-SUM($F375:BN375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D375),$M366-SUM($F375:BO375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D375),$M366-SUM($F375:BP375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D375),$M366-SUM($F375:BQ375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D375),$M366-SUM($F375:BR375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D375),$M366-SUM($F375:BS375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D375),$M366-SUM($F375:BT375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D375),$M366-SUM($F375:BU375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D375),$M366-SUM($F375:BV375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D375),$M366-SUM($F375:BW375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D375),$M366-SUM($F375:BX375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D375),$M366-SUM($F375:BY375),$M366/$D366))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(O$3>($D366+$D376),$N366-SUM($F376:N376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(P$3>($D366+$D376),$N366-SUM($F376:O376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Q$3>($D366+$D376),$N366-SUM($F376:P376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(R$3>($D366+$D376),$N366-SUM($F376:Q376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(S$3>($D366+$D376),$N366-SUM($F376:R376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(T$3>($D366+$D376),$N366-SUM($F376:S376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D376),$N366-SUM($F376:T376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D376),$N366-SUM($F376:U376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D376),$N366-SUM($F376:V376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D376),$N366-SUM($F376:W376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D376),$N366-SUM($F376:X376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D376),$N366-SUM($F376:Y376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D376),$N366-SUM($F376:Z376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D376),$N366-SUM($F376:AA376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D376),$N366-SUM($F376:AB376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D376),$N366-SUM($F376:AC376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D376),$N366-SUM($F376:AD376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D376),$N366-SUM($F376:AE376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D376),$N366-SUM($F376:AF376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D376),$N366-SUM($F376:AG376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D376),$N366-SUM($F376:AH376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D376),$N366-SUM($F376:AI376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D376),$N366-SUM($F376:AJ376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D376),$N366-SUM($F376:AK376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D376),$N366-SUM($F376:AL376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D376),$N366-SUM($F376:AM376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D376),$N366-SUM($F376:AN376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D376),$N366-SUM($F376:AO376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D376),$N366-SUM($F376:AP376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D376),$N366-SUM($F376:AQ376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D376),$N366-SUM($F376:AR376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D376),$N366-SUM($F376:AS376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D376),$N366-SUM($F376:AT376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D376),$N366-SUM($F376:AU376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D376),$N366-SUM($F376:AV376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D376),$N366-SUM($F376:AW376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D376),$N366-SUM($F376:AX376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D376),$N366-SUM($F376:AY376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D376),$N366-SUM($F376:AZ376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D376),$N366-SUM($F376:BA376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D376),$N366-SUM($F376:BB376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D376),$N366-SUM($F376:BC376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D376),$N366-SUM($F376:BD376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D376),$N366-SUM($F376:BE376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D376),$N366-SUM($F376:BF376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D376),$N366-SUM($F376:BG376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D376),$N366-SUM($F376:BH376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D376),$N366-SUM($F376:BI376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D376),$N366-SUM($F376:BJ376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D376),$N366-SUM($F376:BK376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D376),$N366-SUM($F376:BL376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D376),$N366-SUM($F376:BM376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D376),$N366-SUM($F376:BN376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D376),$N366-SUM($F376:BO376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D376),$N366-SUM($F376:BP376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D376),$N366-SUM($F376:BQ376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D376),$N366-SUM($F376:BR376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D376),$N366-SUM($F376:BS376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D376),$N366-SUM($F376:BT376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D376),$N366-SUM($F376:BU376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D376),$N366-SUM($F376:BV376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D376),$N366-SUM($F376:BW376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D376),$N366-SUM($F376:BX376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D376),$N366-SUM($F376:BY376),$N366/$D366))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(P$3>($D366+$D377),$O366-SUM($F377:O377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Q$3>($D366+$D377),$O366-SUM($F377:P377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(R$3>($D366+$D377),$O366-SUM($F377:Q377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(S$3>($D366+$D377),$O366-SUM($F377:R377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(T$3>($D366+$D377),$O366-SUM($F377:S377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D377),$O366-SUM($F377:T377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D377),$O366-SUM($F377:U377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D377),$O366-SUM($F377:V377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D377),$O366-SUM($F377:W377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D377),$O366-SUM($F377:X377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D377),$O366-SUM($F377:Y377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D377),$O366-SUM($F377:Z377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D377),$O366-SUM($F377:AA377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D377),$O366-SUM($F377:AB377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D377),$O366-SUM($F377:AC377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D377),$O366-SUM($F377:AD377),$O366/$D366))","v":-1.8189894035458565E-12},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D377),$O366-SUM($F377:AE377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D377),$O366-SUM($F377:AF377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D377),$O366-SUM($F377:AG377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D377),$O366-SUM($F377:AH377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D377),$O366-SUM($F377:AI377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D377),$O366-SUM($F377:AJ377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D377),$O366-SUM($F377:AK377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D377),$O366-SUM($F377:AL377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D377),$O366-SUM($F377:AM377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D377),$O366-SUM($F377:AN377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D377),$O366-SUM($F377:AO377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D377),$O366-SUM($F377:AP377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D377),$O366-SUM($F377:AQ377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D377),$O366-SUM($F377:AR377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D377),$O366-SUM($F377:AS377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D377),$O366-SUM($F377:AT377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D377),$O366-SUM($F377:AU377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D377),$O366-SUM($F377:AV377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D377),$O366-SUM($F377:AW377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D377),$O366-SUM($F377:AX377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D377),$O366-SUM($F377:AY377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D377),$O366-SUM($F377:AZ377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D377),$O366-SUM($F377:BA377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D377),$O366-SUM($F377:BB377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D377),$O366-SUM($F377:BC377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D377),$O366-SUM($F377:BD377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D377),$O366-SUM($F377:BE377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D377),$O366-SUM($F377:BF377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D377),$O366-SUM($F377:BG377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D377),$O366-SUM($F377:BH377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D377),$O366-SUM($F377:BI377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D377),$O366-SUM($F377:BJ377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D377),$O366-SUM($F377:BK377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D377),$O366-SUM($F377:BL377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D377),$O366-SUM($F377:BM377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D377),$O366-SUM($F377:BN377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D377),$O366-SUM($F377:BO377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D377),$O366-SUM($F377:BP377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D377),$O366-SUM($F377:BQ377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D377),$O366-SUM($F377:BR377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D377),$O366-SUM($F377:BS377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D377),$O366-SUM($F377:BT377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D377),$O366-SUM($F377:BU377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D377),$O366-SUM($F377:BV377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D377),$O366-SUM($F377:BW377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D377),$O366-SUM($F377:BX377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D377),$O366-SUM($F377:BY377),$O366/$D366))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Q$3>($D366+$D378),$P366-SUM($F378:P378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(R$3>($D366+$D378),$P366-SUM($F378:Q378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(S$3>($D366+$D378),$P366-SUM($F378:R378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(T$3>($D366+$D378),$P366-SUM($F378:S378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D378),$P366-SUM($F378:T378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D378),$P366-SUM($F378:U378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D378),$P366-SUM($F378:V378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D378),$P366-SUM($F378:W378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D378),$P366-SUM($F378:X378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D378),$P366-SUM($F378:Y378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D378),$P366-SUM($F378:Z378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D378),$P366-SUM($F378:AA378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D378),$P366-SUM($F378:AB378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D378),$P366-SUM($F378:AC378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D378),$P366-SUM($F378:AD378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D378),$P366-SUM($F378:AE378),$P366/$D366))","v":2.7284841053187847E-12},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D378),$P366-SUM($F378:AF378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D378),$P366-SUM($F378:AG378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D378),$P366-SUM($F378:AH378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D378),$P366-SUM($F378:AI378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D378),$P366-SUM($F378:AJ378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D378),$P366-SUM($F378:AK378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D378),$P366-SUM($F378:AL378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D378),$P366-SUM($F378:AM378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D378),$P366-SUM($F378:AN378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D378),$P366-SUM($F378:AO378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D378),$P366-SUM($F378:AP378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D378),$P366-SUM($F378:AQ378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D378),$P366-SUM($F378:AR378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D378),$P366-SUM($F378:AS378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D378),$P366-SUM($F378:AT378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D378),$P366-SUM($F378:AU378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D378),$P366-SUM($F378:AV378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D378),$P366-SUM($F378:AW378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D378),$P366-SUM($F378:AX378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D378),$P366-SUM($F378:AY378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D378),$P366-SUM($F378:AZ378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D378),$P366-SUM($F378:BA378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D378),$P366-SUM($F378:BB378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D378),$P366-SUM($F378:BC378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D378),$P366-SUM($F378:BD378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D378),$P366-SUM($F378:BE378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D378),$P366-SUM($F378:BF378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D378),$P366-SUM($F378:BG378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D378),$P366-SUM($F378:BH378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D378),$P366-SUM($F378:BI378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D378),$P366-SUM($F378:BJ378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D378),$P366-SUM($F378:BK378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D378),$P366-SUM($F378:BL378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D378),$P366-SUM($F378:BM378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D378),$P366-SUM($F378:BN378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D378),$P366-SUM($F378:BO378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D378),$P366-SUM($F378:BP378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D378),$P366-SUM($F378:BQ378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D378),$P366-SUM($F378:BR378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D378),$P366-SUM($F378:BS378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D378),$P366-SUM($F378:BT378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D378),$P366-SUM($F378:BU378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D378),$P366-SUM($F378:BV378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D378),$P366-SUM($F378:BW378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D378),$P366-SUM($F378:BX378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D378),$P366-SUM($F378:BY378),$P366/$D366))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(R$3>($D366+$D379),$Q366-SUM($F379:Q379),$Q366/$D366))","v":603.50705669934757},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(S$3>($D366+$D379),$Q366-SUM($F379:R379),$Q366/$D366))","v":603.50705669934757},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(T$3>($D366+$D379),$Q366-SUM($F379:S379),$Q366/$D366))","v":603.50705669934757},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D379),$Q366-SUM($F379:T379),$Q366/$D366))","v":603.50705669934757},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D379),$Q366-SUM($F379:U379),$Q366/$D366))","v":603.50705669934757},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D379),$Q366-SUM($F379:V379),$Q366/$D366))","v":603.50705669934757},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D379),$Q366-SUM($F379:W379),$Q366/$D366))","v":603.50705669934757},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D379),$Q366-SUM($F379:X379),$Q366/$D366))","v":603.50705669934757},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D379),$Q366-SUM($F379:Y379),$Q366/$D366))","v":603.50705669934757},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D379),$Q366-SUM($F379:Z379),$Q366/$D366))","v":603.50705669934757},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D379),$Q366-SUM($F379:AA379),$Q366/$D366))","v":603.50705669934757},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D379),$Q366-SUM($F379:AB379),$Q366/$D366))","v":603.50705669934757},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D379),$Q366-SUM($F379:AC379),$Q366/$D366))","v":603.50705669934757},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D379),$Q366-SUM($F379:AD379),$Q366/$D366))","v":603.50705669934757},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D379),$Q366-SUM($F379:AE379),$Q366/$D366))","v":603.50705669934757},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D379),$Q366-SUM($F379:AF379),$Q366/$D366))","v":1.8189894035458565E-12},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D379),$Q366-SUM($F379:AG379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D379),$Q366-SUM($F379:AH379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D379),$Q366-SUM($F379:AI379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D379),$Q366-SUM($F379:AJ379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D379),$Q366-SUM($F379:AK379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D379),$Q366-SUM($F379:AL379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D379),$Q366-SUM($F379:AM379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D379),$Q366-SUM($F379:AN379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D379),$Q366-SUM($F379:AO379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D379),$Q366-SUM($F379:AP379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D379),$Q366-SUM($F379:AQ379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D379),$Q366-SUM($F379:AR379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D379),$Q366-SUM($F379:AS379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D379),$Q366-SUM($F379:AT379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D379),$Q366-SUM($F379:AU379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D379),$Q366-SUM($F379:AV379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D379),$Q366-SUM($F379:AW379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D379),$Q366-SUM($F379:AX379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D379),$Q366-SUM($F379:AY379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D379),$Q366-SUM($F379:AZ379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D379),$Q366-SUM($F379:BA379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D379),$Q366-SUM($F379:BB379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D379),$Q366-SUM($F379:BC379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D379),$Q366-SUM($F379:BD379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D379),$Q366-SUM($F379:BE379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D379),$Q366-SUM($F379:BF379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D379),$Q366-SUM($F379:BG379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D379),$Q366-SUM($F379:BH379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D379),$Q366-SUM($F379:BI379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D379),$Q366-SUM($F379:BJ379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D379),$Q366-SUM($F379:BK379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D379),$Q366-SUM($F379:BL379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D379),$Q366-SUM($F379:BM379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D379),$Q366-SUM($F379:BN379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D379),$Q366-SUM($F379:BO379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D379),$Q366-SUM($F379:BP379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D379),$Q366-SUM($F379:BQ379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D379),$Q366-SUM($F379:BR379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D379),$Q366-SUM($F379:BS379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D379),$Q366-SUM($F379:BT379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D379),$Q366-SUM($F379:BU379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D379),$Q366-SUM($F379:BV379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D379),$Q366-SUM($F379:BW379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D379),$Q366-SUM($F379:BX379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D379),$Q366-SUM($F379:BY379),$Q366/$D366))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(S$3>($D366+$D380),$R366-SUM($F380:R380),$R366/$D366))","v":1328.1724328211656},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(T$3>($D366+$D380),$R366-SUM($F380:S380),$R366/$D366))","v":1328.1724328211656},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D380),$R366-SUM($F380:T380),$R366/$D366))","v":1328.1724328211656},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D380),$R366-SUM($F380:U380),$R366/$D366))","v":1328.1724328211656},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D380),$R366-SUM($F380:V380),$R366/$D366))","v":1328.1724328211656},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D380),$R366-SUM($F380:W380),$R366/$D366))","v":1328.1724328211656},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D380),$R366-SUM($F380:X380),$R366/$D366))","v":1328.1724328211656},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D380),$R366-SUM($F380:Y380),$R366/$D366))","v":1328.1724328211656},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D380),$R366-SUM($F380:Z380),$R366/$D366))","v":1328.1724328211656},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D380),$R366-SUM($F380:AA380),$R366/$D366))","v":1328.1724328211656},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D380),$R366-SUM($F380:AB380),$R366/$D366))","v":1328.1724328211656},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D380),$R366-SUM($F380:AC380),$R366/$D366))","v":1328.1724328211656},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D380),$R366-SUM($F380:AD380),$R366/$D366))","v":1328.1724328211656},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D380),$R366-SUM($F380:AE380),$R366/$D366))","v":1328.1724328211656},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D380),$R366-SUM($F380:AF380),$R366/$D366))","v":1328.1724328211656},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D380),$R366-SUM($F380:AG380),$R366/$D366))","v":3.637978807091713E-12},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D380),$R366-SUM($F380:AH380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D380),$R366-SUM($F380:AI380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D380),$R366-SUM($F380:AJ380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D380),$R366-SUM($F380:AK380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D380),$R366-SUM($F380:AL380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D380),$R366-SUM($F380:AM380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D380),$R366-SUM($F380:AN380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D380),$R366-SUM($F380:AO380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D380),$R366-SUM($F380:AP380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D380),$R366-SUM($F380:AQ380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D380),$R366-SUM($F380:AR380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D380),$R366-SUM($F380:AS380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D380),$R366-SUM($F380:AT380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D380),$R366-SUM($F380:AU380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D380),$R366-SUM($F380:AV380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D380),$R366-SUM($F380:AW380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D380),$R366-SUM($F380:AX380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D380),$R366-SUM($F380:AY380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D380),$R366-SUM($F380:AZ380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D380),$R366-SUM($F380:BA380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D380),$R366-SUM($F380:BB380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D380),$R366-SUM($F380:BC380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D380),$R366-SUM($F380:BD380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D380),$R366-SUM($F380:BE380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D380),$R366-SUM($F380:BF380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D380),$R366-SUM($F380:BG380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D380),$R366-SUM($F380:BH380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D380),$R366-SUM($F380:BI380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D380),$R366-SUM($F380:BJ380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D380),$R366-SUM($F380:BK380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D380),$R366-SUM($F380:BL380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D380),$R366-SUM($F380:BM380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D380),$R366-SUM($F380:BN380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D380),$R366-SUM($F380:BO380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D380),$R366-SUM($F380:BP380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D380),$R366-SUM($F380:BQ380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D380),$R366-SUM($F380:BR380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D380),$R366-SUM($F380:BS380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D380),$R366-SUM($F380:BT380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D380),$R366-SUM($F380:BU380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D380),$R366-SUM($F380:BV380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D380),$R366-SUM($F380:BW380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D380),$R366-SUM($F380:BX380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D380),$R366-SUM($F380:BY380),$R366/$D366))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(T$3>($D366+$D381),$S366-SUM($F381:S381),$S366/$D366))","v":503.07424701800511},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D381),$S366-SUM($F381:T381),$S366/$D366))","v":503.07424701800511},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D381),$S366-SUM($F381:U381),$S366/$D366))","v":503.07424701800511},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D381),$S366-SUM($F381:V381),$S366/$D366))","v":503.07424701800511},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D381),$S366-SUM($F381:W381),$S366/$D366))","v":503.07424701800511},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D381),$S366-SUM($F381:X381),$S366/$D366))","v":503.07424701800511},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D381),$S366-SUM($F381:Y381),$S366/$D366))","v":503.07424701800511},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D381),$S366-SUM($F381:Z381),$S366/$D366))","v":503.07424701800511},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D381),$S366-SUM($F381:AA381),$S366/$D366))","v":503.07424701800511},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D381),$S366-SUM($F381:AB381),$S366/$D366))","v":503.07424701800511},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D381),$S366-SUM($F381:AC381),$S366/$D366))","v":503.07424701800511},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D381),$S366-SUM($F381:AD381),$S366/$D366))","v":503.07424701800511},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D381),$S366-SUM($F381:AE381),$S366/$D366))","v":503.07424701800511},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D381),$S366-SUM($F381:AF381),$S366/$D366))","v":503.07424701800511},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D381),$S366-SUM($F381:AG381),$S366/$D366))","v":503.07424701800511},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D381),$S366-SUM($F381:AH381),$S366/$D366))","v":1.8189894035458565E-12},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D381),$S366-SUM($F381:AI381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D381),$S366-SUM($F381:AJ381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D381),$S366-SUM($F381:AK381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D381),$S366-SUM($F381:AL381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D381),$S366-SUM($F381:AM381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D381),$S366-SUM($F381:AN381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D381),$S366-SUM($F381:AO381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D381),$S366-SUM($F381:AP381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D381),$S366-SUM($F381:AQ381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D381),$S366-SUM($F381:AR381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D381),$S366-SUM($F381:AS381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D381),$S366-SUM($F381:AT381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D381),$S366-SUM($F381:AU381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D381),$S366-SUM($F381:AV381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D381),$S366-SUM($F381:AW381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D381),$S366-SUM($F381:AX381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D381),$S366-SUM($F381:AY381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D381),$S366-SUM($F381:AZ381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D381),$S366-SUM($F381:BA381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D381),$S366-SUM($F381:BB381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D381),$S366-SUM($F381:BC381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D381),$S366-SUM($F381:BD381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D381),$S366-SUM($F381:BE381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D381),$S366-SUM($F381:BF381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D381),$S366-SUM($F381:BG381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D381),$S366-SUM($F381:BH381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D381),$S366-SUM($F381:BI381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D381),$S366-SUM($F381:BJ381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D381),$S366-SUM($F381:BK381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D381),$S366-SUM($F381:BL381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D381),$S366-SUM($F381:BM381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D381),$S366-SUM($F381:BN381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D381),$S366-SUM($F381:BO381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D381),$S366-SUM($F381:BP381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D381),$S366-SUM($F381:BQ381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D381),$S366-SUM($F381:BR381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D381),$S366-SUM($F381:BS381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D381),$S366-SUM($F381:BT381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D381),$S366-SUM($F381:BU381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D381),$S366-SUM($F381:BV381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D381),$S366-SUM($F381:BW381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D381),$S366-SUM($F381:BX381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D381),$S366-SUM($F381:BY381),$S366/$D366))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D382),$T366-SUM($F382:T382),$T366/$D366))","v":1001.2847480701205},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D382),$T366-SUM($F382:U382),$T366/$D366))","v":1001.2847480701205},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D382),$T366-SUM($F382:V382),$T366/$D366))","v":1001.2847480701205},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D382),$T366-SUM($F382:W382),$T366/$D366))","v":1001.2847480701205},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D382),$T366-SUM($F382:X382),$T366/$D366))","v":1001.2847480701205},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D382),$T366-SUM($F382:Y382),$T366/$D366))","v":1001.2847480701205},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D382),$T366-SUM($F382:Z382),$T366/$D366))","v":1001.2847480701205},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D382),$T366-SUM($F382:AA382),$T366/$D366))","v":1001.2847480701205},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D382),$T366-SUM($F382:AB382),$T366/$D366))","v":1001.2847480701205},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D382),$T366-SUM($F382:AC382),$T366/$D366))","v":1001.2847480701205},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D382),$T366-SUM($F382:AD382),$T366/$D366))","v":1001.2847480701205},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D382),$T366-SUM($F382:AE382),$T366/$D366))","v":1001.2847480701205},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D382),$T366-SUM($F382:AF382),$T366/$D366))","v":1001.2847480701205},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D382),$T366-SUM($F382:AG382),$T366/$D366))","v":1001.2847480701205},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D382),$T366-SUM($F382:AH382),$T366/$D366))","v":1001.2847480701205},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D382),$T366-SUM($F382:AI382),$T366/$D366))","v":1.8189894035458565E-12},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D382),$T366-SUM($F382:AJ382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D382),$T366-SUM($F382:AK382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D382),$T366-SUM($F382:AL382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D382),$T366-SUM($F382:AM382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D382),$T366-SUM($F382:AN382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D382),$T366-SUM($F382:AO382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D382),$T366-SUM($F382:AP382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D382),$T366-SUM($F382:AQ382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D382),$T366-SUM($F382:AR382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D382),$T366-SUM($F382:AS382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D382),$T366-SUM($F382:AT382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D382),$T366-SUM($F382:AU382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D382),$T366-SUM($F382:AV382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D382),$T366-SUM($F382:AW382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D382),$T366-SUM($F382:AX382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D382),$T366-SUM($F382:AY382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D382),$T366-SUM($F382:AZ382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D382),$T366-SUM($F382:BA382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D382),$T366-SUM($F382:BB382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D382),$T366-SUM($F382:BC382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D382),$T366-SUM($F382:BD382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D382),$T366-SUM($F382:BE382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D382),$T366-SUM($F382:BF382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D382),$T366-SUM($F382:BG382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D382),$T366-SUM($F382:BH382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D382),$T366-SUM($F382:BI382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D382),$T366-SUM($F382:BJ382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D382),$T366-SUM($F382:BK382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D382),$T366-SUM($F382:BL382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D382),$T366-SUM($F382:BM382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D382),$T366-SUM($F382:BN382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D382),$T366-SUM($F382:BO382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D382),$T366-SUM($F382:BP382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D382),$T366-SUM($F382:BQ382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D382),$T366-SUM($F382:BR382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D382),$T366-SUM($F382:BS382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D382),$T366-SUM($F382:BT382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D382),$T366-SUM($F382:BU382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D382),$T366-SUM($F382:BV382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D382),$T366-SUM($F382:BW382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D382),$T366-SUM($F382:BX382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D382),$T366-SUM($F382:BY382),$T366/$D366))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D383),$U366-SUM($F383:U383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D383),$U366-SUM($F383:V383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D383),$U366-SUM($F383:W383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D383),$U366-SUM($F383:X383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D383),$U366-SUM($F383:Y383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D383),$U366-SUM($F383:Z383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D383),$U366-SUM($F383:AA383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D383),$U366-SUM($F383:AB383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D383),$U366-SUM($F383:AC383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D383),$U366-SUM($F383:AD383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D383),$U366-SUM($F383:AE383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D383),$U366-SUM($F383:AF383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D383),$U366-SUM($F383:AG383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D383),$U366-SUM($F383:AH383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D383),$U366-SUM($F383:AI383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D383),$U366-SUM($F383:AJ383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D383),$U366-SUM($F383:AK383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D383),$U366-SUM($F383:AL383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D383),$U366-SUM($F383:AM383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D383),$U366-SUM($F383:AN383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D383),$U366-SUM($F383:AO383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D383),$U366-SUM($F383:AP383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D383),$U366-SUM($F383:AQ383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D383),$U366-SUM($F383:AR383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D383),$U366-SUM($F383:AS383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D383),$U366-SUM($F383:AT383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D383),$U366-SUM($F383:AU383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D383),$U366-SUM($F383:AV383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D383),$U366-SUM($F383:AW383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D383),$U366-SUM($F383:AX383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D383),$U366-SUM($F383:AY383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D383),$U366-SUM($F383:AZ383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D383),$U366-SUM($F383:BA383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D383),$U366-SUM($F383:BB383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D383),$U366-SUM($F383:BC383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D383),$U366-SUM($F383:BD383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D383),$U366-SUM($F383:BE383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D383),$U366-SUM($F383:BF383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D383),$U366-SUM($F383:BG383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D383),$U366-SUM($F383:BH383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D383),$U366-SUM($F383:BI383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D383),$U366-SUM($F383:BJ383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D383),$U366-SUM($F383:BK383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D383),$U366-SUM($F383:BL383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D383),$U366-SUM($F383:BM383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D383),$U366-SUM($F383:BN383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D383),$U366-SUM($F383:BO383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D383),$U366-SUM($F383:BP383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D383),$U366-SUM($F383:BQ383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D383),$U366-SUM($F383:BR383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D383),$U366-SUM($F383:BS383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D383),$U366-SUM($F383:BT383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D383),$U366-SUM($F383:BU383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D383),$U366-SUM($F383:BV383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D383),$U366-SUM($F383:BW383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D383),$U366-SUM($F383:BX383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D383),$U366-SUM($F383:BY383),$U366/$D366))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D384),$V366-SUM($F384:V384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D384),$V366-SUM($F384:W384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D384),$V366-SUM($F384:X384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D384),$V366-SUM($F384:Y384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D384),$V366-SUM($F384:Z384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D384),$V366-SUM($F384:AA384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D384),$V366-SUM($F384:AB384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D384),$V366-SUM($F384:AC384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D384),$V366-SUM($F384:AD384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D384),$V366-SUM($F384:AE384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D384),$V366-SUM($F384:AF384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D384),$V366-SUM($F384:AG384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D384),$V366-SUM($F384:AH384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D384),$V366-SUM($F384:AI384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D384),$V366-SUM($F384:AJ384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D384),$V366-SUM($F384:AK384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D384),$V366-SUM($F384:AL384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D384),$V366-SUM($F384:AM384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D384),$V366-SUM($F384:AN384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D384),$V366-SUM($F384:AO384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D384),$V366-SUM($F384:AP384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D384),$V366-SUM($F384:AQ384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D384),$V366-SUM($F384:AR384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D384),$V366-SUM($F384:AS384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D384),$V366-SUM($F384:AT384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D384),$V366-SUM($F384:AU384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D384),$V366-SUM($F384:AV384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D384),$V366-SUM($F384:AW384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D384),$V366-SUM($F384:AX384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D384),$V366-SUM($F384:AY384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D384),$V366-SUM($F384:AZ384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D384),$V366-SUM($F384:BA384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D384),$V366-SUM($F384:BB384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D384),$V366-SUM($F384:BC384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D384),$V366-SUM($F384:BD384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D384),$V366-SUM($F384:BE384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D384),$V366-SUM($F384:BF384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D384),$V366-SUM($F384:BG384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D384),$V366-SUM($F384:BH384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D384),$V366-SUM($F384:BI384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D384),$V366-SUM($F384:BJ384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D384),$V366-SUM($F384:BK384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D384),$V366-SUM($F384:BL384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D384),$V366-SUM($F384:BM384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D384),$V366-SUM($F384:BN384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D384),$V366-SUM($F384:BO384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D384),$V366-SUM($F384:BP384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D384),$V366-SUM($F384:BQ384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D384),$V366-SUM($F384:BR384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D384),$V366-SUM($F384:BS384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D384),$V366-SUM($F384:BT384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D384),$V366-SUM($F384:BU384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D384),$V366-SUM($F384:BV384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D384),$V366-SUM($F384:BW384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D384),$V366-SUM($F384:BX384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D384),$V366-SUM($F384:BY384),$V366/$D366))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D385),$W366-SUM($F385:W385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D385),$W366-SUM($F385:X385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D385),$W366-SUM($F385:Y385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D385),$W366-SUM($F385:Z385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D385),$W366-SUM($F385:AA385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D385),$W366-SUM($F385:AB385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D385),$W366-SUM($F385:AC385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D385),$W366-SUM($F385:AD385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D385),$W366-SUM($F385:AE385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D385),$W366-SUM($F385:AF385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D385),$W366-SUM($F385:AG385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D385),$W366-SUM($F385:AH385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D385),$W366-SUM($F385:AI385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D385),$W366-SUM($F385:AJ385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D385),$W366-SUM($F385:AK385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D385),$W366-SUM($F385:AL385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D385),$W366-SUM($F385:AM385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D385),$W366-SUM($F385:AN385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D385),$W366-SUM($F385:AO385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D385),$W366-SUM($F385:AP385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D385),$W366-SUM($F385:AQ385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D385),$W366-SUM($F385:AR385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D385),$W366-SUM($F385:AS385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D385),$W366-SUM($F385:AT385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D385),$W366-SUM($F385:AU385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D385),$W366-SUM($F385:AV385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D385),$W366-SUM($F385:AW385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D385),$W366-SUM($F385:AX385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D385),$W366-SUM($F385:AY385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D385),$W366-SUM($F385:AZ385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D385),$W366-SUM($F385:BA385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D385),$W366-SUM($F385:BB385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D385),$W366-SUM($F385:BC385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D385),$W366-SUM($F385:BD385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D385),$W366-SUM($F385:BE385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D385),$W366-SUM($F385:BF385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D385),$W366-SUM($F385:BG385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D385),$W366-SUM($F385:BH385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D385),$W366-SUM($F385:BI385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D385),$W366-SUM($F385:BJ385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D385),$W366-SUM($F385:BK385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D385),$W366-SUM($F385:BL385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D385),$W366-SUM($F385:BM385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D385),$W366-SUM($F385:BN385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D385),$W366-SUM($F385:BO385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D385),$W366-SUM($F385:BP385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D385),$W366-SUM($F385:BQ385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D385),$W366-SUM($F385:BR385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D385),$W366-SUM($F385:BS385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D385),$W366-SUM($F385:BT385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D385),$W366-SUM($F385:BU385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D385),$W366-SUM($F385:BV385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D385),$W366-SUM($F385:BW385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D385),$W366-SUM($F385:BX385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D385),$W366-SUM($F385:BY385),$W366/$D366))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D386),$X366-SUM($F386:X386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D386),$X366-SUM($F386:Y386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D386),$X366-SUM($F386:Z386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D386),$X366-SUM($F386:AA386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D386),$X366-SUM($F386:AB386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D386),$X366-SUM($F386:AC386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D386),$X366-SUM($F386:AD386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D386),$X366-SUM($F386:AE386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D386),$X366-SUM($F386:AF386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D386),$X366-SUM($F386:AG386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D386),$X366-SUM($F386:AH386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D386),$X366-SUM($F386:AI386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D386),$X366-SUM($F386:AJ386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D386),$X366-SUM($F386:AK386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D386),$X366-SUM($F386:AL386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D386),$X366-SUM($F386:AM386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D386),$X366-SUM($F386:AN386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D386),$X366-SUM($F386:AO386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D386),$X366-SUM($F386:AP386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D386),$X366-SUM($F386:AQ386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D386),$X366-SUM($F386:AR386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D386),$X366-SUM($F386:AS386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D386),$X366-SUM($F386:AT386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D386),$X366-SUM($F386:AU386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D386),$X366-SUM($F386:AV386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D386),$X366-SUM($F386:AW386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D386),$X366-SUM($F386:AX386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D386),$X366-SUM($F386:AY386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D386),$X366-SUM($F386:AZ386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D386),$X366-SUM($F386:BA386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D386),$X366-SUM($F386:BB386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D386),$X366-SUM($F386:BC386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D386),$X366-SUM($F386:BD386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D386),$X366-SUM($F386:BE386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D386),$X366-SUM($F386:BF386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D386),$X366-SUM($F386:BG386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D386),$X366-SUM($F386:BH386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D386),$X366-SUM($F386:BI386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D386),$X366-SUM($F386:BJ386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D386),$X366-SUM($F386:BK386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D386),$X366-SUM($F386:BL386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D386),$X366-SUM($F386:BM386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D386),$X366-SUM($F386:BN386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D386),$X366-SUM($F386:BO386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D386),$X366-SUM($F386:BP386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D386),$X366-SUM($F386:BQ386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D386),$X366-SUM($F386:BR386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D386),$X366-SUM($F386:BS386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D386),$X366-SUM($F386:BT386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D386),$X366-SUM($F386:BU386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D386),$X366-SUM($F386:BV386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D386),$X366-SUM($F386:BW386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D386),$X366-SUM($F386:BX386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D386),$X366-SUM($F386:BY386),$X366/$D366))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D387),$Y366-SUM($F387:Y387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D387),$Y366-SUM($F387:Z387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D387),$Y366-SUM($F387:AA387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D387),$Y366-SUM($F387:AB387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D387),$Y366-SUM($F387:AC387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D387),$Y366-SUM($F387:AD387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D387),$Y366-SUM($F387:AE387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D387),$Y366-SUM($F387:AF387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D387),$Y366-SUM($F387:AG387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D387),$Y366-SUM($F387:AH387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D387),$Y366-SUM($F387:AI387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D387),$Y366-SUM($F387:AJ387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D387),$Y366-SUM($F387:AK387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D387),$Y366-SUM($F387:AL387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D387),$Y366-SUM($F387:AM387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D387),$Y366-SUM($F387:AN387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D387),$Y366-SUM($F387:AO387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D387),$Y366-SUM($F387:AP387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D387),$Y366-SUM($F387:AQ387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D387),$Y366-SUM($F387:AR387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D387),$Y366-SUM($F387:AS387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D387),$Y366-SUM($F387:AT387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D387),$Y366-SUM($F387:AU387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D387),$Y366-SUM($F387:AV387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D387),$Y366-SUM($F387:AW387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D387),$Y366-SUM($F387:AX387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D387),$Y366-SUM($F387:AY387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D387),$Y366-SUM($F387:AZ387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D387),$Y366-SUM($F387:BA387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D387),$Y366-SUM($F387:BB387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D387),$Y366-SUM($F387:BC387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D387),$Y366-SUM($F387:BD387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D387),$Y366-SUM($F387:BE387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D387),$Y366-SUM($F387:BF387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D387),$Y366-SUM($F387:BG387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D387),$Y366-SUM($F387:BH387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D387),$Y366-SUM($F387:BI387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D387),$Y366-SUM($F387:BJ387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D387),$Y366-SUM($F387:BK387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D387),$Y366-SUM($F387:BL387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D387),$Y366-SUM($F387:BM387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D387),$Y366-SUM($F387:BN387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D387),$Y366-SUM($F387:BO387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D387),$Y366-SUM($F387:BP387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D387),$Y366-SUM($F387:BQ387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D387),$Y366-SUM($F387:BR387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D387),$Y366-SUM($F387:BS387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D387),$Y366-SUM($F387:BT387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D387),$Y366-SUM($F387:BU387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D387),$Y366-SUM($F387:BV387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D387),$Y366-SUM($F387:BW387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D387),$Y366-SUM($F387:BX387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D387),$Y366-SUM($F387:BY387),$Y366/$D366))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D388),$Z366-SUM($F388:Z388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D388),$Z366-SUM($F388:AA388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D388),$Z366-SUM($F388:AB388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D388),$Z366-SUM($F388:AC388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D388),$Z366-SUM($F388:AD388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D388),$Z366-SUM($F388:AE388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D388),$Z366-SUM($F388:AF388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D388),$Z366-SUM($F388:AG388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D388),$Z366-SUM($F388:AH388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D388),$Z366-SUM($F388:AI388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D388),$Z366-SUM($F388:AJ388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D388),$Z366-SUM($F388:AK388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D388),$Z366-SUM($F388:AL388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D388),$Z366-SUM($F388:AM388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D388),$Z366-SUM($F388:AN388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D388),$Z366-SUM($F388:AO388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D388),$Z366-SUM($F388:AP388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D388),$Z366-SUM($F388:AQ388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D388),$Z366-SUM($F388:AR388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D388),$Z366-SUM($F388:AS388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D388),$Z366-SUM($F388:AT388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D388),$Z366-SUM($F388:AU388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D388),$Z366-SUM($F388:AV388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D388),$Z366-SUM($F388:AW388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D388),$Z366-SUM($F388:AX388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D388),$Z366-SUM($F388:AY388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D388),$Z366-SUM($F388:AZ388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D388),$Z366-SUM($F388:BA388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D388),$Z366-SUM($F388:BB388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D388),$Z366-SUM($F388:BC388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D388),$Z366-SUM($F388:BD388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D388),$Z366-SUM($F388:BE388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D388),$Z366-SUM($F388:BF388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D388),$Z366-SUM($F388:BG388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D388),$Z366-SUM($F388:BH388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D388),$Z366-SUM($F388:BI388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D388),$Z366-SUM($F388:BJ388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D388),$Z366-SUM($F388:BK388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D388),$Z366-SUM($F388:BL388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D388),$Z366-SUM($F388:BM388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D388),$Z366-SUM($F388:BN388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D388),$Z366-SUM($F388:BO388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D388),$Z366-SUM($F388:BP388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D388),$Z366-SUM($F388:BQ388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D388),$Z366-SUM($F388:BR388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D388),$Z366-SUM($F388:BS388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D388),$Z366-SUM($F388:BT388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D388),$Z366-SUM($F388:BU388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D388),$Z366-SUM($F388:BV388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D388),$Z366-SUM($F388:BW388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D388),$Z366-SUM($F388:BX388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D388),$Z366-SUM($F388:BY388),$Z366/$D366))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D389),$AA366-SUM($F389:AA389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D389),$AA366-SUM($F389:AB389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D389),$AA366-SUM($F389:AC389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D389),$AA366-SUM($F389:AD389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D389),$AA366-SUM($F389:AE389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D389),$AA366-SUM($F389:AF389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D389),$AA366-SUM($F389:AG389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D389),$AA366-SUM($F389:AH389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D389),$AA366-SUM($F389:AI389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D389),$AA366-SUM($F389:AJ389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D389),$AA366-SUM($F389:AK389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D389),$AA366-SUM($F389:AL389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D389),$AA366-SUM($F389:AM389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D389),$AA366-SUM($F389:AN389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D389),$AA366-SUM($F389:AO389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D389),$AA366-SUM($F389:AP389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D389),$AA366-SUM($F389:AQ389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D389),$AA366-SUM($F389:AR389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D389),$AA366-SUM($F389:AS389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D389),$AA366-SUM($F389:AT389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D389),$AA366-SUM($F389:AU389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D389),$AA366-SUM($F389:AV389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D389),$AA366-SUM($F389:AW389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D389),$AA366-SUM($F389:AX389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D389),$AA366-SUM($F389:AY389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D389),$AA366-SUM($F389:AZ389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D389),$AA366-SUM($F389:BA389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D389),$AA366-SUM($F389:BB389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D389),$AA366-SUM($F389:BC389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D389),$AA366-SUM($F389:BD389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D389),$AA366-SUM($F389:BE389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D389),$AA366-SUM($F389:BF389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D389),$AA366-SUM($F389:BG389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D389),$AA366-SUM($F389:BH389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D389),$AA366-SUM($F389:BI389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D389),$AA366-SUM($F389:BJ389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D389),$AA366-SUM($F389:BK389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D389),$AA366-SUM($F389:BL389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D389),$AA366-SUM($F389:BM389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D389),$AA366-SUM($F389:BN389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D389),$AA366-SUM($F389:BO389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D389),$AA366-SUM($F389:BP389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D389),$AA366-SUM($F389:BQ389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D389),$AA366-SUM($F389:BR389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D389),$AA366-SUM($F389:BS389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D389),$AA366-SUM($F389:BT389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D389),$AA366-SUM($F389:BU389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D389),$AA366-SUM($F389:BV389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D389),$AA366-SUM($F389:BW389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D389),$AA366-SUM($F389:BX389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D389),$AA366-SUM($F389:BY389),$AA366/$D366))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D390),$AB366-SUM($F390:AB390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D390),$AB366-SUM($F390:AC390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D390),$AB366-SUM($F390:AD390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D390),$AB366-SUM($F390:AE390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D390),$AB366-SUM($F390:AF390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D390),$AB366-SUM($F390:AG390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D390),$AB366-SUM($F390:AH390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D390),$AB366-SUM($F390:AI390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D390),$AB366-SUM($F390:AJ390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D390),$AB366-SUM($F390:AK390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D390),$AB366-SUM($F390:AL390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D390),$AB366-SUM($F390:AM390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D390),$AB366-SUM($F390:AN390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D390),$AB366-SUM($F390:AO390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D390),$AB366-SUM($F390:AP390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D390),$AB366-SUM($F390:AQ390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D390),$AB366-SUM($F390:AR390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D390),$AB366-SUM($F390:AS390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D390),$AB366-SUM($F390:AT390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D390),$AB366-SUM($F390:AU390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D390),$AB366-SUM($F390:AV390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D390),$AB366-SUM($F390:AW390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D390),$AB366-SUM($F390:AX390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D390),$AB366-SUM($F390:AY390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D390),$AB366-SUM($F390:AZ390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D390),$AB366-SUM($F390:BA390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D390),$AB366-SUM($F390:BB390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D390),$AB366-SUM($F390:BC390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D390),$AB366-SUM($F390:BD390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D390),$AB366-SUM($F390:BE390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D390),$AB366-SUM($F390:BF390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D390),$AB366-SUM($F390:BG390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D390),$AB366-SUM($F390:BH390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D390),$AB366-SUM($F390:BI390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D390),$AB366-SUM($F390:BJ390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D390),$AB366-SUM($F390:BK390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D390),$AB366-SUM($F390:BL390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D390),$AB366-SUM($F390:BM390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D390),$AB366-SUM($F390:BN390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D390),$AB366-SUM($F390:BO390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D390),$AB366-SUM($F390:BP390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D390),$AB366-SUM($F390:BQ390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D390),$AB366-SUM($F390:BR390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D390),$AB366-SUM($F390:BS390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D390),$AB366-SUM($F390:BT390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D390),$AB366-SUM($F390:BU390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D390),$AB366-SUM($F390:BV390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D390),$AB366-SUM($F390:BW390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D390),$AB366-SUM($F390:BX390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D390),$AB366-SUM($F390:BY390),$AB366/$D366))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D391),$AC366-SUM($F391:AC391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D391),$AC366-SUM($F391:AD391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D391),$AC366-SUM($F391:AE391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D391),$AC366-SUM($F391:AF391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D391),$AC366-SUM($F391:AG391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D391),$AC366-SUM($F391:AH391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D391),$AC366-SUM($F391:AI391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D391),$AC366-SUM($F391:AJ391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D391),$AC366-SUM($F391:AK391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D391),$AC366-SUM($F391:AL391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D391),$AC366-SUM($F391:AM391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D391),$AC366-SUM($F391:AN391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D391),$AC366-SUM($F391:AO391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D391),$AC366-SUM($F391:AP391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D391),$AC366-SUM($F391:AQ391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D391),$AC366-SUM($F391:AR391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D391),$AC366-SUM($F391:AS391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D391),$AC366-SUM($F391:AT391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D391),$AC366-SUM($F391:AU391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D391),$AC366-SUM($F391:AV391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D391),$AC366-SUM($F391:AW391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D391),$AC366-SUM($F391:AX391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D391),$AC366-SUM($F391:AY391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D391),$AC366-SUM($F391:AZ391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D391),$AC366-SUM($F391:BA391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D391),$AC366-SUM($F391:BB391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D391),$AC366-SUM($F391:BC391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D391),$AC366-SUM($F391:BD391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D391),$AC366-SUM($F391:BE391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D391),$AC366-SUM($F391:BF391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D391),$AC366-SUM($F391:BG391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D391),$AC366-SUM($F391:BH391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D391),$AC366-SUM($F391:BI391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D391),$AC366-SUM($F391:BJ391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D391),$AC366-SUM($F391:BK391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D391),$AC366-SUM($F391:BL391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D391),$AC366-SUM($F391:BM391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D391),$AC366-SUM($F391:BN391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D391),$AC366-SUM($F391:BO391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D391),$AC366-SUM($F391:BP391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D391),$AC366-SUM($F391:BQ391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D391),$AC366-SUM($F391:BR391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D391),$AC366-SUM($F391:BS391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D391),$AC366-SUM($F391:BT391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D391),$AC366-SUM($F391:BU391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D391),$AC366-SUM($F391:BV391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D391),$AC366-SUM($F391:BW391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D391),$AC366-SUM($F391:BX391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D391),$AC366-SUM($F391:BY391),$AC366/$D366))","v":0}]
[null,null,null,25]
[null,{"$f":"A46","v":"Communications"},null,null,null,{"$f":"SUM(F367:F392)","v":0},89.559840030174627,325.25462853231278,846.8672246866854,1084.6971726736017,1103.2745533618654,1196.3306940450925,1222.5893527340572,1376.2190210057568,2267.1412574042411,2754.9631728091135,3170.1640975990663,3773.671154298414,5101.8435871195798,5604.9178341375846,6606.2025822077048,6516.6427421775297,6280.9479536753925,5759.3353575210167,5521.505409534102,5502.9280288458394,5409.8718881626119,5383.6132294736481,5229.9835612019479,4339.0613248034642,3851.2394093985895,3436.0384846086417,2832.5314279092927,1504.3589950881292,1001.2847480701223,1.8189894035458565E-12,0,{"$f":"SUM(AL367:AL392)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B422","v":"Inventory"},{"$f":"VLOOKUP(C395,$A$124:$D$140,4,FALSE)","v":"n/a"},{"$f":"VLOOKUP(C395,$A$124:$D$140,3,FALSE)","v":"n/a"},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C395,$A$61:$A$77,0),FALSE))","v":47.085237722226545},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C395,$A$61:$A$77,0),FALSE))","v":2167.0712284909191},531.9236452984162,2158.8447783274146,-164.40499686966609,0,0,0,0,0,0,862.56578718825915,10725.243793211232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C395,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E395=\"n/a\",\"n/a\",IF(G$3>($E395+$D397),$F395-SUM($F397:F397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(H$3>($E395+$D397),$F395-SUM($F397:G397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(I$3>($E395+$D397),$F395-SUM($F397:H397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(J$3>($E395+$D397),$F395-SUM($F397:I397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(K$3>($E395+$D397),$F395-SUM($F397:J397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(L$3>($E395+$D397),$F395-SUM($F397:K397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(M$3>($E395+$D397),$F395-SUM($F397:L397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(N$3>($E395+$D397),$F395-SUM($F397:M397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(O$3>($E395+$D397),$F395-SUM($F397:N397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(P$3>($E395+$D397),$F395-SUM($F397:O397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Q$3>($E395+$D397),$F395-SUM($F397:P397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(R$3>($E395+$D397),$F395-SUM($F397:Q397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(S$3>($E395+$D397),$F395-SUM($F397:R397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(T$3>($E395+$D397),$F395-SUM($F397:S397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(U$3>($E395+$D397),$F395-SUM($F397:T397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(V$3>($E395+$D397),$F395-SUM($F397:U397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(W$3>($E395+$D397),$F395-SUM($F397:V397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(X$3>($E395+$D397),$F395-SUM($F397:W397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Y$3>($E395+$D397),$F395-SUM($F397:X397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Z$3>($E395+$D397),$F395-SUM($F397:Y397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AA$3>($E395+$D397),$F395-SUM($F397:Z397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AB$3>($E395+$D397),$F395-SUM($F397:AA397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AC$3>($E395+$D397),$F395-SUM($F397:AB397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AD$3>($E395+$D397),$F395-SUM($F397:AC397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AE$3>($E395+$D397),$F395-SUM($F397:AD397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AF$3>($E395+$D397),$F395-SUM($F397:AE397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AG$3>($E395+$D397),$F395-SUM($F397:AF397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AH$3>($E395+$D397),$F395-SUM($F397:AG397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AI$3>($E395+$D397),$F395-SUM($F397:AH397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AJ$3>($E395+$D397),$F395-SUM($F397:AI397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AK$3>($E395+$D397),$F395-SUM($F397:AJ397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AL$3>($E395+$D397),$F395-SUM($F397:AK397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AM$3>($E395+$D397),$F395-SUM($F397:AL397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AN$3>($E395+$D397),$F395-SUM($F397:AM397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AO$3>($E395+$D397),$F395-SUM($F397:AN397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AP$3>($E395+$D397),$F395-SUM($F397:AO397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AQ$3>($E395+$D397),$F395-SUM($F397:AP397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AR$3>($E395+$D397),$F395-SUM($F397:AQ397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AS$3>($E395+$D397),$F395-SUM($F397:AR397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AT$3>($E395+$D397),$F395-SUM($F397:AS397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AU$3>($E395+$D397),$F395-SUM($F397:AT397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AV$3>($E395+$D397),$F395-SUM($F397:AU397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AW$3>($E395+$D397),$F395-SUM($F397:AV397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AX$3>($E395+$D397),$F395-SUM($F397:AW397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AY$3>($E395+$D397),$F395-SUM($F397:AX397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AZ$3>($E395+$D397),$F395-SUM($F397:AY397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BA$3>($E395+$D397),$F395-SUM($F397:AZ397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BB$3>($E395+$D397),$F395-SUM($F397:BA397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BC$3>($E395+$D397),$F395-SUM($F397:BB397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BD$3>($E395+$D397),$F395-SUM($F397:BC397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BE$3>($E395+$D397),$F395-SUM($F397:BD397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BF$3>($E395+$D397),$F395-SUM($F397:BE397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BG$3>($E395+$D397),$F395-SUM($F397:BF397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BH$3>($E395+$D397),$F395-SUM($F397:BG397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BI$3>($E395+$D397),$F395-SUM($F397:BH397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BJ$3>($E395+$D397),$F395-SUM($F397:BI397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BK$3>($E395+$D397),$F395-SUM($F397:BJ397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BL$3>($E395+$D397),$F395-SUM($F397:BK397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BM$3>($E395+$D397),$F395-SUM($F397:BL397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BN$3>($E395+$D397),$F395-SUM($F397:BM397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BO$3>($E395+$D397),$F395-SUM($F397:BN397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BP$3>($E395+$D397),$F395-SUM($F397:BO397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BQ$3>($E395+$D397),$F395-SUM($F397:BP397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BR$3>($E395+$D397),$F395-SUM($F397:BQ397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BS$3>($E395+$D397),$F395-SUM($F397:BR397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BT$3>($E395+$D397),$F395-SUM($F397:BS397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BU$3>($E395+$D397),$F395-SUM($F397:BT397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BV$3>($E395+$D397),$F395-SUM($F397:BU397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BW$3>($E395+$D397),$F395-SUM($F397:BV397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BX$3>($E395+$D397),$F395-SUM($F397:BW397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BY$3>($E395+$D397),$F395-SUM($F397:BX397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BZ$3>($E395+$D397),$F395-SUM($F397:BY397),$F395/$E395))","v":"n/a"}]
[null,null,null,2,null,null,null,{"$f":"IF($E395=\"n/a\",\"n/a\",IF(H$3>($E395+$D398),$G395-SUM($F398:G398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(I$3>($E395+$D398),$G395-SUM($F398:H398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(J$3>($E395+$D398),$G395-SUM($F398:I398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(K$3>($E395+$D398),$G395-SUM($F398:J398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(L$3>($E395+$D398),$G395-SUM($F398:K398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(M$3>($E395+$D398),$G395-SUM($F398:L398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(N$3>($E395+$D398),$G395-SUM($F398:M398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(O$3>($E395+$D398),$G395-SUM($F398:N398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(P$3>($E395+$D398),$G395-SUM($F398:O398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Q$3>($E395+$D398),$G395-SUM($F398:P398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(R$3>($E395+$D398),$G395-SUM($F398:Q398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(S$3>($E395+$D398),$G395-SUM($F398:R398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(T$3>($E395+$D398),$G395-SUM($F398:S398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(U$3>($E395+$D398),$G395-SUM($F398:T398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(V$3>($E395+$D398),$G395-SUM($F398:U398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(W$3>($E395+$D398),$G395-SUM($F398:V398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(X$3>($E395+$D398),$G395-SUM($F398:W398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Y$3>($E395+$D398),$G395-SUM($F398:X398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Z$3>($E395+$D398),$G395-SUM($F398:Y398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AA$3>($E395+$D398),$G395-SUM($F398:Z398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AB$3>($E395+$D398),$G395-SUM($F398:AA398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AC$3>($E395+$D398),$G395-SUM($F398:AB398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AD$3>($E395+$D398),$G395-SUM($F398:AC398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AE$3>($E395+$D398),$G395-SUM($F398:AD398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AF$3>($E395+$D398),$G395-SUM($F398:AE398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AG$3>($E395+$D398),$G395-SUM($F398:AF398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AH$3>($E395+$D398),$G395-SUM($F398:AG398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AI$3>($E395+$D398),$G395-SUM($F398:AH398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AJ$3>($E395+$D398),$G395-SUM($F398:AI398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AK$3>($E395+$D398),$G395-SUM($F398:AJ398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AL$3>($E395+$D398),$G395-SUM($F398:AK398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AM$3>($E395+$D398),$G395-SUM($F398:AL398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AN$3>($E395+$D398),$G395-SUM($F398:AM398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AO$3>($E395+$D398),$G395-SUM($F398:AN398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AP$3>($E395+$D398),$G395-SUM($F398:AO398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AQ$3>($E395+$D398),$G395-SUM($F398:AP398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AR$3>($E395+$D398),$G395-SUM($F398:AQ398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AS$3>($E395+$D398),$G395-SUM($F398:AR398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AT$3>($E395+$D398),$G395-SUM($F398:AS398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AU$3>($E395+$D398),$G395-SUM($F398:AT398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AV$3>($E395+$D398),$G395-SUM($F398:AU398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AW$3>($E395+$D398),$G395-SUM($F398:AV398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AX$3>($E395+$D398),$G395-SUM($F398:AW398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AY$3>($E395+$D398),$G395-SUM($F398:AX398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AZ$3>($E395+$D398),$G395-SUM($F398:AY398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BA$3>($E395+$D398),$G395-SUM($F398:AZ398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BB$3>($E395+$D398),$G395-SUM($F398:BA398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BC$3>($E395+$D398),$G395-SUM($F398:BB398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BD$3>($E395+$D398),$G395-SUM($F398:BC398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BE$3>($E395+$D398),$G395-SUM($F398:BD398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BF$3>($E395+$D398),$G395-SUM($F398:BE398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BG$3>($E395+$D398),$G395-SUM($F398:BF398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BH$3>($E395+$D398),$G395-SUM($F398:BG398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BI$3>($E395+$D398),$G395-SUM($F398:BH398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BJ$3>($E395+$D398),$G395-SUM($F398:BI398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BK$3>($E395+$D398),$G395-SUM($F398:BJ398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BL$3>($E395+$D398),$G395-SUM($F398:BK398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BM$3>($E395+$D398),$G395-SUM($F398:BL398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BN$3>($E395+$D398),$G395-SUM($F398:BM398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BO$3>($E395+$D398),$G395-SUM($F398:BN398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BP$3>($E395+$D398),$G395-SUM($F398:BO398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BQ$3>($E395+$D398),$G395-SUM($F398:BP398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BR$3>($E395+$D398),$G395-SUM($F398:BQ398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BS$3>($E395+$D398),$G395-SUM($F398:BR398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BT$3>($E395+$D398),$G395-SUM($F398:BS398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BU$3>($E395+$D398),$G395-SUM($F398:BT398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BV$3>($E395+$D398),$G395-SUM($F398:BU398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BW$3>($E395+$D398),$G395-SUM($F398:BV398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BX$3>($E395+$D398),$G395-SUM($F398:BW398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BY$3>($E395+$D398),$G395-SUM($F398:BX398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BZ$3>($E395+$D398),$G395-SUM($F398:BY398),$G395/$E395))","v":"n/a"}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E395=\"n/a\",\"n/a\",IF(I$3>($E395+$D399),$H395-SUM($F399:H399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(J$3>($E395+$D399),$H395-SUM($F399:I399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(K$3>($E395+$D399),$H395-SUM($F399:J399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(L$3>($E395+$D399),$H395-SUM($F399:K399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(M$3>($E395+$D399),$H395-SUM($F399:L399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(N$3>($E395+$D399),$H395-SUM($F399:M399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(O$3>($E395+$D399),$H395-SUM($F399:N399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(P$3>($E395+$D399),$H395-SUM($F399:O399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Q$3>($E395+$D399),$H395-SUM($F399:P399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(R$3>($E395+$D399),$H395-SUM($F399:Q399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(S$3>($E395+$D399),$H395-SUM($F399:R399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(T$3>($E395+$D399),$H395-SUM($F399:S399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(U$3>($E395+$D399),$H395-SUM($F399:T399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(V$3>($E395+$D399),$H395-SUM($F399:U399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(W$3>($E395+$D399),$H395-SUM($F399:V399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(X$3>($E395+$D399),$H395-SUM($F399:W399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Y$3>($E395+$D399),$H395-SUM($F399:X399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Z$3>($E395+$D399),$H395-SUM($F399:Y399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AA$3>($E395+$D399),$H395-SUM($F399:Z399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AB$3>($E395+$D399),$H395-SUM($F399:AA399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AC$3>($E395+$D399),$H395-SUM($F399:AB399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AD$3>($E395+$D399),$H395-SUM($F399:AC399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AE$3>($E395+$D399),$H395-SUM($F399:AD399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AF$3>($E395+$D399),$H395-SUM($F399:AE399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AG$3>($E395+$D399),$H395-SUM($F399:AF399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AH$3>($E395+$D399),$H395-SUM($F399:AG399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AI$3>($E395+$D399),$H395-SUM($F399:AH399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AJ$3>($E395+$D399),$H395-SUM($F399:AI399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AK$3>($E395+$D399),$H395-SUM($F399:AJ399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AL$3>($E395+$D399),$H395-SUM($F399:AK399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AM$3>($E395+$D399),$H395-SUM($F399:AL399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AN$3>($E395+$D399),$H395-SUM($F399:AM399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AO$3>($E395+$D399),$H395-SUM($F399:AN399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AP$3>($E395+$D399),$H395-SUM($F399:AO399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AQ$3>($E395+$D399),$H395-SUM($F399:AP399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AR$3>($E395+$D399),$H395-SUM($F399:AQ399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AS$3>($E395+$D399),$H395-SUM($F399:AR399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AT$3>($E395+$D399),$H395-SUM($F399:AS399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AU$3>($E395+$D399),$H395-SUM($F399:AT399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AV$3>($E395+$D399),$H395-SUM($F399:AU399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AW$3>($E395+$D399),$H395-SUM($F399:AV399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AX$3>($E395+$D399),$H395-SUM($F399:AW399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AY$3>($E395+$D399),$H395-SUM($F399:AX399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AZ$3>($E395+$D399),$H395-SUM($F399:AY399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BA$3>($E395+$D399),$H395-SUM($F399:AZ399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BB$3>($E395+$D399),$H395-SUM($F399:BA399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BC$3>($E395+$D399),$H395-SUM($F399:BB399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BD$3>($E395+$D399),$H395-SUM($F399:BC399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BE$3>($E395+$D399),$H395-SUM($F399:BD399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BF$3>($E395+$D399),$H395-SUM($F399:BE399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BG$3>($E395+$D399),$H395-SUM($F399:BF399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BH$3>($E395+$D399),$H395-SUM($F399:BG399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BI$3>($E395+$D399),$H395-SUM($F399:BH399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BJ$3>($E395+$D399),$H395-SUM($F399:BI399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BK$3>($E395+$D399),$H395-SUM($F399:BJ399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BL$3>($E395+$D399),$H395-SUM($F399:BK399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BM$3>($E395+$D399),$H395-SUM($F399:BL399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BN$3>($E395+$D399),$H395-SUM($F399:BM399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BO$3>($E395+$D399),$H395-SUM($F399:BN399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BP$3>($E395+$D399),$H395-SUM($F399:BO399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BQ$3>($E395+$D399),$H395-SUM($F399:BP399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BR$3>($E395+$D399),$H395-SUM($F399:BQ399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BS$3>($E395+$D399),$H395-SUM($F399:BR399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BT$3>($E395+$D399),$H395-SUM($F399:BS399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BU$3>($E395+$D399),$H395-SUM($F399:BT399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BV$3>($E395+$D399),$H395-SUM($F399:BU399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BW$3>($E395+$D399),$H395-SUM($F399:BV399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BX$3>($E395+$D399),$H395-SUM($F399:BW399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BY$3>($E395+$D399),$H395-SUM($F399:BX399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BZ$3>($E395+$D399),$H395-SUM($F399:BY399),$H395/$E395))","v":"n/a"}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E395=\"n/a\",\"n/a\",IF(J$3>($E395+$D400),$I395-SUM($F400:I400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(K$3>($E395+$D400),$I395-SUM($F400:J400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(L$3>($E395+$D400),$I395-SUM($F400:K400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(M$3>($E395+$D400),$I395-SUM($F400:L400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(N$3>($E395+$D400),$I395-SUM($F400:M400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(O$3>($E395+$D400),$I395-SUM($F400:N400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(P$3>($E395+$D400),$I395-SUM($F400:O400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Q$3>($E395+$D400),$I395-SUM($F400:P400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(R$3>($E395+$D400),$I395-SUM($F400:Q400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(S$3>($E395+$D400),$I395-SUM($F400:R400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(T$3>($E395+$D400),$I395-SUM($F400:S400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(U$3>($E395+$D400),$I395-SUM($F400:T400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(V$3>($E395+$D400),$I395-SUM($F400:U400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(W$3>($E395+$D400),$I395-SUM($F400:V400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(X$3>($E395+$D400),$I395-SUM($F400:W400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Y$3>($E395+$D400),$I395-SUM($F400:X400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Z$3>($E395+$D400),$I395-SUM($F400:Y400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AA$3>($E395+$D400),$I395-SUM($F400:Z400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AB$3>($E395+$D400),$I395-SUM($F400:AA400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AC$3>($E395+$D400),$I395-SUM($F400:AB400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AD$3>($E395+$D400),$I395-SUM($F400:AC400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AE$3>($E395+$D400),$I395-SUM($F400:AD400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AF$3>($E395+$D400),$I395-SUM($F400:AE400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AG$3>($E395+$D400),$I395-SUM($F400:AF400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AH$3>($E395+$D400),$I395-SUM($F400:AG400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AI$3>($E395+$D400),$I395-SUM($F400:AH400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AJ$3>($E395+$D400),$I395-SUM($F400:AI400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AK$3>($E395+$D400),$I395-SUM($F400:AJ400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AL$3>($E395+$D400),$I395-SUM($F400:AK400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AM$3>($E395+$D400),$I395-SUM($F400:AL400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AN$3>($E395+$D400),$I395-SUM($F400:AM400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AO$3>($E395+$D400),$I395-SUM($F400:AN400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AP$3>($E395+$D400),$I395-SUM($F400:AO400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AQ$3>($E395+$D400),$I395-SUM($F400:AP400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AR$3>($E395+$D400),$I395-SUM($F400:AQ400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AS$3>($E395+$D400),$I395-SUM($F400:AR400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AT$3>($E395+$D400),$I395-SUM($F400:AS400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AU$3>($E395+$D400),$I395-SUM($F400:AT400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AV$3>($E395+$D400),$I395-SUM($F400:AU400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AW$3>($E395+$D400),$I395-SUM($F400:AV400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AX$3>($E395+$D400),$I395-SUM($F400:AW400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AY$3>($E395+$D400),$I395-SUM($F400:AX400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AZ$3>($E395+$D400),$I395-SUM($F400:AY400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BA$3>($E395+$D400),$I395-SUM($F400:AZ400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BB$3>($E395+$D400),$I395-SUM($F400:BA400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BC$3>($E395+$D400),$I395-SUM($F400:BB400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BD$3>($E395+$D400),$I395-SUM($F400:BC400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BE$3>($E395+$D400),$I395-SUM($F400:BD400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BF$3>($E395+$D400),$I395-SUM($F400:BE400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BG$3>($E395+$D400),$I395-SUM($F400:BF400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BH$3>($E395+$D400),$I395-SUM($F400:BG400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BI$3>($E395+$D400),$I395-SUM($F400:BH400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BJ$3>($E395+$D400),$I395-SUM($F400:BI400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BK$3>($E395+$D400),$I395-SUM($F400:BJ400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BL$3>($E395+$D400),$I395-SUM($F400:BK400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BM$3>($E395+$D400),$I395-SUM($F400:BL400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BN$3>($E395+$D400),$I395-SUM($F400:BM400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BO$3>($E395+$D400),$I395-SUM($F400:BN400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BP$3>($E395+$D400),$I395-SUM($F400:BO400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BQ$3>($E395+$D400),$I395-SUM($F400:BP400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BR$3>($E395+$D400),$I395-SUM($F400:BQ400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BS$3>($E395+$D400),$I395-SUM($F400:BR400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BT$3>($E395+$D400),$I395-SUM($F400:BS400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BU$3>($E395+$D400),$I395-SUM($F400:BT400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BV$3>($E395+$D400),$I395-SUM($F400:BU400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BW$3>($E395+$D400),$I395-SUM($F400:BV400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BX$3>($E395+$D400),$I395-SUM($F400:BW400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BY$3>($E395+$D400),$I395-SUM($F400:BX400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BZ$3>($E395+$D400),$I395-SUM($F400:BY400),$I395/$E395))","v":"n/a"}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E395=\"n/a\",\"n/a\",IF(K$3>($E395+$D401),$J395-SUM($F401:J401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(L$3>($E395+$D401),$J395-SUM($F401:K401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(M$3>($E395+$D401),$J395-SUM($F401:L401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(N$3>($E395+$D401),$J395-SUM($F401:M401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(O$3>($E395+$D401),$J395-SUM($F401:N401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(P$3>($E395+$D401),$J395-SUM($F401:O401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Q$3>($E395+$D401),$J395-SUM($F401:P401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(R$3>($E395+$D401),$J395-SUM($F401:Q401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(S$3>($E395+$D401),$J395-SUM($F401:R401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(T$3>($E395+$D401),$J395-SUM($F401:S401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(U$3>($E395+$D401),$J395-SUM($F401:T401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(V$3>($E395+$D401),$J395-SUM($F401:U401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(W$3>($E395+$D401),$J395-SUM($F401:V401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(X$3>($E395+$D401),$J395-SUM($F401:W401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Y$3>($E395+$D401),$J395-SUM($F401:X401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Z$3>($E395+$D401),$J395-SUM($F401:Y401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AA$3>($E395+$D401),$J395-SUM($F401:Z401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AB$3>($E395+$D401),$J395-SUM($F401:AA401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AC$3>($E395+$D401),$J395-SUM($F401:AB401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AD$3>($E395+$D401),$J395-SUM($F401:AC401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AE$3>($E395+$D401),$J395-SUM($F401:AD401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AF$3>($E395+$D401),$J395-SUM($F401:AE401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AG$3>($E395+$D401),$J395-SUM($F401:AF401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AH$3>($E395+$D401),$J395-SUM($F401:AG401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AI$3>($E395+$D401),$J395-SUM($F401:AH401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AJ$3>($E395+$D401),$J395-SUM($F401:AI401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AK$3>($E395+$D401),$J395-SUM($F401:AJ401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AL$3>($E395+$D401),$J395-SUM($F401:AK401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AM$3>($E395+$D401),$J395-SUM($F401:AL401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AN$3>($E395+$D401),$J395-SUM($F401:AM401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AO$3>($E395+$D401),$J395-SUM($F401:AN401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AP$3>($E395+$D401),$J395-SUM($F401:AO401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AQ$3>($E395+$D401),$J395-SUM($F401:AP401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AR$3>($E395+$D401),$J395-SUM($F401:AQ401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AS$3>($E395+$D401),$J395-SUM($F401:AR401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AT$3>($E395+$D401),$J395-SUM($F401:AS401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AU$3>($E395+$D401),$J395-SUM($F401:AT401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AV$3>($E395+$D401),$J395-SUM($F401:AU401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AW$3>($E395+$D401),$J395-SUM($F401:AV401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AX$3>($E395+$D401),$J395-SUM($F401:AW401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AY$3>($E395+$D401),$J395-SUM($F401:AX401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AZ$3>($E395+$D401),$J395-SUM($F401:AY401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BA$3>($E395+$D401),$J395-SUM($F401:AZ401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BB$3>($E395+$D401),$J395-SUM($F401:BA401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BC$3>($E395+$D401),$J395-SUM($F401:BB401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BD$3>($E395+$D401),$J395-SUM($F401:BC401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BE$3>($E395+$D401),$J395-SUM($F401:BD401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BF$3>($E395+$D401),$J395-SUM($F401:BE401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BG$3>($E395+$D401),$J395-SUM($F401:BF401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BH$3>($E395+$D401),$J395-SUM($F401:BG401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BI$3>($E395+$D401),$J395-SUM($F401:BH401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BJ$3>($E395+$D401),$J395-SUM($F401:BI401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BK$3>($E395+$D401),$J395-SUM($F401:BJ401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BL$3>($E395+$D401),$J395-SUM($F401:BK401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BM$3>($E395+$D401),$J395-SUM($F401:BL401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BN$3>($E395+$D401),$J395-SUM($F401:BM401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BO$3>($E395+$D401),$J395-SUM($F401:BN401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BP$3>($E395+$D401),$J395-SUM($F401:BO401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BQ$3>($E395+$D401),$J395-SUM($F401:BP401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BR$3>($E395+$D401),$J395-SUM($F401:BQ401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BS$3>($E395+$D401),$J395-SUM($F401:BR401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BT$3>($E395+$D401),$J395-SUM($F401:BS401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BU$3>($E395+$D401),$J395-SUM($F401:BT401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BV$3>($E395+$D401),$J395-SUM($F401:BU401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BW$3>($E395+$D401),$J395-SUM($F401:BV401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BX$3>($E395+$D401),$J395-SUM($F401:BW401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BY$3>($E395+$D401),$J395-SUM($F401:BX401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BZ$3>($E395+$D401),$J395-SUM($F401:BY401),$J395/$E395))","v":"n/a"}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(L$3>($D395+$D402),$K395-SUM($F402:K402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(M$3>($D395+$D402),$K395-SUM($F402:L402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(N$3>($D395+$D402),$K395-SUM($F402:M402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(O$3>($D395+$D402),$K395-SUM($F402:N402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(P$3>($D395+$D402),$K395-SUM($F402:O402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Q$3>($D395+$D402),$K395-SUM($F402:P402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(R$3>($D395+$D402),$K395-SUM($F402:Q402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(S$3>($D395+$D402),$K395-SUM($F402:R402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(T$3>($D395+$D402),$K395-SUM($F402:S402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D402),$K395-SUM($F402:T402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D402),$K395-SUM($F402:U402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D402),$K395-SUM($F402:V402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D402),$K395-SUM($F402:W402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D402),$K395-SUM($F402:X402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D402),$K395-SUM($F402:Y402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D402),$K395-SUM($F402:Z402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D402),$K395-SUM($F402:AA402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D402),$K395-SUM($F402:AB402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D402),$K395-SUM($F402:AC402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D402),$K395-SUM($F402:AD402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D402),$K395-SUM($F402:AE402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D402),$K395-SUM($F402:AF402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D402),$K395-SUM($F402:AG402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D402),$K395-SUM($F402:AH402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D402),$K395-SUM($F402:AI402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D402),$K395-SUM($F402:AJ402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D402),$K395-SUM($F402:AK402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D402),$K395-SUM($F402:AL402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D402),$K395-SUM($F402:AM402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D402),$K395-SUM($F402:AN402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D402),$K395-SUM($F402:AO402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D402),$K395-SUM($F402:AP402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D402),$K395-SUM($F402:AQ402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D402),$K395-SUM($F402:AR402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D402),$K395-SUM($F402:AS402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D402),$K395-SUM($F402:AT402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D402),$K395-SUM($F402:AU402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D402),$K395-SUM($F402:AV402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D402),$K395-SUM($F402:AW402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D402),$K395-SUM($F402:AX402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D402),$K395-SUM($F402:AY402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D402),$K395-SUM($F402:AZ402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D402),$K395-SUM($F402:BA402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D402),$K395-SUM($F402:BB402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D402),$K395-SUM($F402:BC402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D402),$K395-SUM($F402:BD402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D402),$K395-SUM($F402:BE402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D402),$K395-SUM($F402:BF402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D402),$K395-SUM($F402:BG402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D402),$K395-SUM($F402:BH402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D402),$K395-SUM($F402:BI402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D402),$K395-SUM($F402:BJ402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D402),$K395-SUM($F402:BK402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D402),$K395-SUM($F402:BL402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D402),$K395-SUM($F402:BM402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D402),$K395-SUM($F402:BN402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D402),$K395-SUM($F402:BO402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D402),$K395-SUM($F402:BP402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D402),$K395-SUM($F402:BQ402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D402),$K395-SUM($F402:BR402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D402),$K395-SUM($F402:BS402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D402),$K395-SUM($F402:BT402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D402),$K395-SUM($F402:BU402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D402),$K395-SUM($F402:BV402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D402),$K395-SUM($F402:BW402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D402),$K395-SUM($F402:BX402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D402),$K395-SUM($F402:BY402),$K395/$D395))","v":"n/a"}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(M$3>($D395+$D403),$L395-SUM($F403:L403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(N$3>($D395+$D403),$L395-SUM($F403:M403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(O$3>($D395+$D403),$L395-SUM($F403:N403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(P$3>($D395+$D403),$L395-SUM($F403:O403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Q$3>($D395+$D403),$L395-SUM($F403:P403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(R$3>($D395+$D403),$L395-SUM($F403:Q403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(S$3>($D395+$D403),$L395-SUM($F403:R403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(T$3>($D395+$D403),$L395-SUM($F403:S403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D403),$L395-SUM($F403:T403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D403),$L395-SUM($F403:U403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D403),$L395-SUM($F403:V403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D403),$L395-SUM($F403:W403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D403),$L395-SUM($F403:X403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D403),$L395-SUM($F403:Y403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D403),$L395-SUM($F403:Z403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D403),$L395-SUM($F403:AA403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D403),$L395-SUM($F403:AB403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D403),$L395-SUM($F403:AC403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D403),$L395-SUM($F403:AD403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D403),$L395-SUM($F403:AE403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D403),$L395-SUM($F403:AF403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D403),$L395-SUM($F403:AG403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D403),$L395-SUM($F403:AH403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D403),$L395-SUM($F403:AI403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D403),$L395-SUM($F403:AJ403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D403),$L395-SUM($F403:AK403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D403),$L395-SUM($F403:AL403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D403),$L395-SUM($F403:AM403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D403),$L395-SUM($F403:AN403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D403),$L395-SUM($F403:AO403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D403),$L395-SUM($F403:AP403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D403),$L395-SUM($F403:AQ403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D403),$L395-SUM($F403:AR403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D403),$L395-SUM($F403:AS403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D403),$L395-SUM($F403:AT403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D403),$L395-SUM($F403:AU403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D403),$L395-SUM($F403:AV403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D403),$L395-SUM($F403:AW403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D403),$L395-SUM($F403:AX403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D403),$L395-SUM($F403:AY403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D403),$L395-SUM($F403:AZ403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D403),$L395-SUM($F403:BA403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D403),$L395-SUM($F403:BB403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D403),$L395-SUM($F403:BC403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D403),$L395-SUM($F403:BD403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D403),$L395-SUM($F403:BE403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D403),$L395-SUM($F403:BF403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D403),$L395-SUM($F403:BG403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D403),$L395-SUM($F403:BH403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D403),$L395-SUM($F403:BI403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D403),$L395-SUM($F403:BJ403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D403),$L395-SUM($F403:BK403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D403),$L395-SUM($F403:BL403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D403),$L395-SUM($F403:BM403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D403),$L395-SUM($F403:BN403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D403),$L395-SUM($F403:BO403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D403),$L395-SUM($F403:BP403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D403),$L395-SUM($F403:BQ403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D403),$L395-SUM($F403:BR403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D403),$L395-SUM($F403:BS403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D403),$L395-SUM($F403:BT403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D403),$L395-SUM($F403:BU403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D403),$L395-SUM($F403:BV403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D403),$L395-SUM($F403:BW403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D403),$L395-SUM($F403:BX403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D403),$L395-SUM($F403:BY403),$L395/$D395))","v":"n/a"}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(N$3>($D395+$D404),$M395-SUM($F404:M404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(O$3>($D395+$D404),$M395-SUM($F404:N404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(P$3>($D395+$D404),$M395-SUM($F404:O404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Q$3>($D395+$D404),$M395-SUM($F404:P404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(R$3>($D395+$D404),$M395-SUM($F404:Q404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(S$3>($D395+$D404),$M395-SUM($F404:R404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(T$3>($D395+$D404),$M395-SUM($F404:S404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D404),$M395-SUM($F404:T404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D404),$M395-SUM($F404:U404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D404),$M395-SUM($F404:V404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D404),$M395-SUM($F404:W404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D404),$M395-SUM($F404:X404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D404),$M395-SUM($F404:Y404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D404),$M395-SUM($F404:Z404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D404),$M395-SUM($F404:AA404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D404),$M395-SUM($F404:AB404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D404),$M395-SUM($F404:AC404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D404),$M395-SUM($F404:AD404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D404),$M395-SUM($F404:AE404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D404),$M395-SUM($F404:AF404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D404),$M395-SUM($F404:AG404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D404),$M395-SUM($F404:AH404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D404),$M395-SUM($F404:AI404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D404),$M395-SUM($F404:AJ404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D404),$M395-SUM($F404:AK404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D404),$M395-SUM($F404:AL404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D404),$M395-SUM($F404:AM404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D404),$M395-SUM($F404:AN404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D404),$M395-SUM($F404:AO404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D404),$M395-SUM($F404:AP404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D404),$M395-SUM($F404:AQ404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D404),$M395-SUM($F404:AR404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D404),$M395-SUM($F404:AS404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D404),$M395-SUM($F404:AT404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D404),$M395-SUM($F404:AU404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D404),$M395-SUM($F404:AV404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D404),$M395-SUM($F404:AW404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D404),$M395-SUM($F404:AX404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D404),$M395-SUM($F404:AY404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D404),$M395-SUM($F404:AZ404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D404),$M395-SUM($F404:BA404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D404),$M395-SUM($F404:BB404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D404),$M395-SUM($F404:BC404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D404),$M395-SUM($F404:BD404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D404),$M395-SUM($F404:BE404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D404),$M395-SUM($F404:BF404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D404),$M395-SUM($F404:BG404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D404),$M395-SUM($F404:BH404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D404),$M395-SUM($F404:BI404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D404),$M395-SUM($F404:BJ404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D404),$M395-SUM($F404:BK404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D404),$M395-SUM($F404:BL404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D404),$M395-SUM($F404:BM404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D404),$M395-SUM($F404:BN404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D404),$M395-SUM($F404:BO404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D404),$M395-SUM($F404:BP404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D404),$M395-SUM($F404:BQ404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D404),$M395-SUM($F404:BR404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D404),$M395-SUM($F404:BS404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D404),$M395-SUM($F404:BT404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D404),$M395-SUM($F404:BU404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D404),$M395-SUM($F404:BV404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D404),$M395-SUM($F404:BW404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D404),$M395-SUM($F404:BX404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D404),$M395-SUM($F404:BY404),$M395/$D395))","v":"n/a"}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(O$3>($D395+$D405),$N395-SUM($F405:N405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(P$3>($D395+$D405),$N395-SUM($F405:O405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Q$3>($D395+$D405),$N395-SUM($F405:P405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(R$3>($D395+$D405),$N395-SUM($F405:Q405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(S$3>($D395+$D405),$N395-SUM($F405:R405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(T$3>($D395+$D405),$N395-SUM($F405:S405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D405),$N395-SUM($F405:T405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D405),$N395-SUM($F405:U405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D405),$N395-SUM($F405:V405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D405),$N395-SUM($F405:W405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D405),$N395-SUM($F405:X405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D405),$N395-SUM($F405:Y405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D405),$N395-SUM($F405:Z405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D405),$N395-SUM($F405:AA405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D405),$N395-SUM($F405:AB405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D405),$N395-SUM($F405:AC405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D405),$N395-SUM($F405:AD405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D405),$N395-SUM($F405:AE405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D405),$N395-SUM($F405:AF405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D405),$N395-SUM($F405:AG405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D405),$N395-SUM($F405:AH405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D405),$N395-SUM($F405:AI405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D405),$N395-SUM($F405:AJ405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D405),$N395-SUM($F405:AK405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D405),$N395-SUM($F405:AL405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D405),$N395-SUM($F405:AM405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D405),$N395-SUM($F405:AN405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D405),$N395-SUM($F405:AO405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D405),$N395-SUM($F405:AP405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D405),$N395-SUM($F405:AQ405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D405),$N395-SUM($F405:AR405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D405),$N395-SUM($F405:AS405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D405),$N395-SUM($F405:AT405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D405),$N395-SUM($F405:AU405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D405),$N395-SUM($F405:AV405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D405),$N395-SUM($F405:AW405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D405),$N395-SUM($F405:AX405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D405),$N395-SUM($F405:AY405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D405),$N395-SUM($F405:AZ405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D405),$N395-SUM($F405:BA405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D405),$N395-SUM($F405:BB405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D405),$N395-SUM($F405:BC405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D405),$N395-SUM($F405:BD405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D405),$N395-SUM($F405:BE405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D405),$N395-SUM($F405:BF405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D405),$N395-SUM($F405:BG405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D405),$N395-SUM($F405:BH405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D405),$N395-SUM($F405:BI405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D405),$N395-SUM($F405:BJ405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D405),$N395-SUM($F405:BK405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D405),$N395-SUM($F405:BL405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D405),$N395-SUM($F405:BM405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D405),$N395-SUM($F405:BN405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D405),$N395-SUM($F405:BO405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D405),$N395-SUM($F405:BP405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D405),$N395-SUM($F405:BQ405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D405),$N395-SUM($F405:BR405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D405),$N395-SUM($F405:BS405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D405),$N395-SUM($F405:BT405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D405),$N395-SUM($F405:BU405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D405),$N395-SUM($F405:BV405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D405),$N395-SUM($F405:BW405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D405),$N395-SUM($F405:BX405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D405),$N395-SUM($F405:BY405),$N395/$D395))","v":"n/a"}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(P$3>($D395+$D406),$O395-SUM($F406:O406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Q$3>($D395+$D406),$O395-SUM($F406:P406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(R$3>($D395+$D406),$O395-SUM($F406:Q406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(S$3>($D395+$D406),$O395-SUM($F406:R406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(T$3>($D395+$D406),$O395-SUM($F406:S406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D406),$O395-SUM($F406:T406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D406),$O395-SUM($F406:U406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D406),$O395-SUM($F406:V406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D406),$O395-SUM($F406:W406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D406),$O395-SUM($F406:X406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D406),$O395-SUM($F406:Y406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D406),$O395-SUM($F406:Z406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D406),$O395-SUM($F406:AA406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D406),$O395-SUM($F406:AB406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D406),$O395-SUM($F406:AC406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D406),$O395-SUM($F406:AD406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D406),$O395-SUM($F406:AE406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D406),$O395-SUM($F406:AF406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D406),$O395-SUM($F406:AG406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D406),$O395-SUM($F406:AH406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D406),$O395-SUM($F406:AI406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D406),$O395-SUM($F406:AJ406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D406),$O395-SUM($F406:AK406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D406),$O395-SUM($F406:AL406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D406),$O395-SUM($F406:AM406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D406),$O395-SUM($F406:AN406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D406),$O395-SUM($F406:AO406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D406),$O395-SUM($F406:AP406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D406),$O395-SUM($F406:AQ406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D406),$O395-SUM($F406:AR406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D406),$O395-SUM($F406:AS406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D406),$O395-SUM($F406:AT406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D406),$O395-SUM($F406:AU406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D406),$O395-SUM($F406:AV406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D406),$O395-SUM($F406:AW406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D406),$O395-SUM($F406:AX406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D406),$O395-SUM($F406:AY406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D406),$O395-SUM($F406:AZ406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D406),$O395-SUM($F406:BA406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D406),$O395-SUM($F406:BB406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D406),$O395-SUM($F406:BC406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D406),$O395-SUM($F406:BD406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D406),$O395-SUM($F406:BE406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D406),$O395-SUM($F406:BF406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D406),$O395-SUM($F406:BG406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D406),$O395-SUM($F406:BH406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D406),$O395-SUM($F406:BI406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D406),$O395-SUM($F406:BJ406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D406),$O395-SUM($F406:BK406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D406),$O395-SUM($F406:BL406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D406),$O395-SUM($F406:BM406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D406),$O395-SUM($F406:BN406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D406),$O395-SUM($F406:BO406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D406),$O395-SUM($F406:BP406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D406),$O395-SUM($F406:BQ406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D406),$O395-SUM($F406:BR406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D406),$O395-SUM($F406:BS406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D406),$O395-SUM($F406:BT406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D406),$O395-SUM($F406:BU406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D406),$O395-SUM($F406:BV406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D406),$O395-SUM($F406:BW406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D406),$O395-SUM($F406:BX406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D406),$O395-SUM($F406:BY406),$O395/$D395))","v":"n/a"}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Q$3>($D395+$D407),$P395-SUM($F407:P407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(R$3>($D395+$D407),$P395-SUM($F407:Q407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(S$3>($D395+$D407),$P395-SUM($F407:R407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(T$3>($D395+$D407),$P395-SUM($F407:S407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D407),$P395-SUM($F407:T407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D407),$P395-SUM($F407:U407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D407),$P395-SUM($F407:V407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D407),$P395-SUM($F407:W407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D407),$P395-SUM($F407:X407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D407),$P395-SUM($F407:Y407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D407),$P395-SUM($F407:Z407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D407),$P395-SUM($F407:AA407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D407),$P395-SUM($F407:AB407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D407),$P395-SUM($F407:AC407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D407),$P395-SUM($F407:AD407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D407),$P395-SUM($F407:AE407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D407),$P395-SUM($F407:AF407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D407),$P395-SUM($F407:AG407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D407),$P395-SUM($F407:AH407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D407),$P395-SUM($F407:AI407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D407),$P395-SUM($F407:AJ407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D407),$P395-SUM($F407:AK407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D407),$P395-SUM($F407:AL407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D407),$P395-SUM($F407:AM407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D407),$P395-SUM($F407:AN407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D407),$P395-SUM($F407:AO407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D407),$P395-SUM($F407:AP407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D407),$P395-SUM($F407:AQ407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D407),$P395-SUM($F407:AR407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D407),$P395-SUM($F407:AS407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D407),$P395-SUM($F407:AT407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D407),$P395-SUM($F407:AU407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D407),$P395-SUM($F407:AV407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D407),$P395-SUM($F407:AW407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D407),$P395-SUM($F407:AX407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D407),$P395-SUM($F407:AY407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D407),$P395-SUM($F407:AZ407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D407),$P395-SUM($F407:BA407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D407),$P395-SUM($F407:BB407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D407),$P395-SUM($F407:BC407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D407),$P395-SUM($F407:BD407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D407),$P395-SUM($F407:BE407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D407),$P395-SUM($F407:BF407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D407),$P395-SUM($F407:BG407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D407),$P395-SUM($F407:BH407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D407),$P395-SUM($F407:BI407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D407),$P395-SUM($F407:BJ407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D407),$P395-SUM($F407:BK407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D407),$P395-SUM($F407:BL407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D407),$P395-SUM($F407:BM407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D407),$P395-SUM($F407:BN407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D407),$P395-SUM($F407:BO407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D407),$P395-SUM($F407:BP407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D407),$P395-SUM($F407:BQ407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D407),$P395-SUM($F407:BR407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D407),$P395-SUM($F407:BS407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D407),$P395-SUM($F407:BT407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D407),$P395-SUM($F407:BU407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D407),$P395-SUM($F407:BV407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D407),$P395-SUM($F407:BW407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D407),$P395-SUM($F407:BX407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D407),$P395-SUM($F407:BY407),$P395/$D395))","v":"n/a"}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(R$3>($D395+$D408),$Q395-SUM($F408:Q408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(S$3>($D395+$D408),$Q395-SUM($F408:R408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(T$3>($D395+$D408),$Q395-SUM($F408:S408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D408),$Q395-SUM($F408:T408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D408),$Q395-SUM($F408:U408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D408),$Q395-SUM($F408:V408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D408),$Q395-SUM($F408:W408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D408),$Q395-SUM($F408:X408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D408),$Q395-SUM($F408:Y408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D408),$Q395-SUM($F408:Z408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D408),$Q395-SUM($F408:AA408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D408),$Q395-SUM($F408:AB408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D408),$Q395-SUM($F408:AC408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D408),$Q395-SUM($F408:AD408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D408),$Q395-SUM($F408:AE408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D408),$Q395-SUM($F408:AF408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D408),$Q395-SUM($F408:AG408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D408),$Q395-SUM($F408:AH408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D408),$Q395-SUM($F408:AI408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D408),$Q395-SUM($F408:AJ408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D408),$Q395-SUM($F408:AK408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D408),$Q395-SUM($F408:AL408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D408),$Q395-SUM($F408:AM408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D408),$Q395-SUM($F408:AN408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D408),$Q395-SUM($F408:AO408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D408),$Q395-SUM($F408:AP408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D408),$Q395-SUM($F408:AQ408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D408),$Q395-SUM($F408:AR408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D408),$Q395-SUM($F408:AS408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D408),$Q395-SUM($F408:AT408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D408),$Q395-SUM($F408:AU408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D408),$Q395-SUM($F408:AV408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D408),$Q395-SUM($F408:AW408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D408),$Q395-SUM($F408:AX408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D408),$Q395-SUM($F408:AY408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D408),$Q395-SUM($F408:AZ408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D408),$Q395-SUM($F408:BA408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D408),$Q395-SUM($F408:BB408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D408),$Q395-SUM($F408:BC408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D408),$Q395-SUM($F408:BD408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D408),$Q395-SUM($F408:BE408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D408),$Q395-SUM($F408:BF408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D408),$Q395-SUM($F408:BG408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D408),$Q395-SUM($F408:BH408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D408),$Q395-SUM($F408:BI408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D408),$Q395-SUM($F408:BJ408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D408),$Q395-SUM($F408:BK408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D408),$Q395-SUM($F408:BL408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D408),$Q395-SUM($F408:BM408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D408),$Q395-SUM($F408:BN408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D408),$Q395-SUM($F408:BO408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D408),$Q395-SUM($F408:BP408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D408),$Q395-SUM($F408:BQ408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D408),$Q395-SUM($F408:BR408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D408),$Q395-SUM($F408:BS408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D408),$Q395-SUM($F408:BT408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D408),$Q395-SUM($F408:BU408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D408),$Q395-SUM($F408:BV408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D408),$Q395-SUM($F408:BW408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D408),$Q395-SUM($F408:BX408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D408),$Q395-SUM($F408:BY408),$Q395/$D395))","v":"n/a"}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(S$3>($D395+$D409),$R395-SUM($F409:R409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(T$3>($D395+$D409),$R395-SUM($F409:S409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D409),$R395-SUM($F409:T409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D409),$R395-SUM($F409:U409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D409),$R395-SUM($F409:V409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D409),$R395-SUM($F409:W409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D409),$R395-SUM($F409:X409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D409),$R395-SUM($F409:Y409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D409),$R395-SUM($F409:Z409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D409),$R395-SUM($F409:AA409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D409),$R395-SUM($F409:AB409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D409),$R395-SUM($F409:AC409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D409),$R395-SUM($F409:AD409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D409),$R395-SUM($F409:AE409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D409),$R395-SUM($F409:AF409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D409),$R395-SUM($F409:AG409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D409),$R395-SUM($F409:AH409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D409),$R395-SUM($F409:AI409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D409),$R395-SUM($F409:AJ409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D409),$R395-SUM($F409:AK409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D409),$R395-SUM($F409:AL409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D409),$R395-SUM($F409:AM409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D409),$R395-SUM($F409:AN409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D409),$R395-SUM($F409:AO409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D409),$R395-SUM($F409:AP409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D409),$R395-SUM($F409:AQ409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D409),$R395-SUM($F409:AR409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D409),$R395-SUM($F409:AS409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D409),$R395-SUM($F409:AT409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D409),$R395-SUM($F409:AU409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D409),$R395-SUM($F409:AV409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D409),$R395-SUM($F409:AW409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D409),$R395-SUM($F409:AX409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D409),$R395-SUM($F409:AY409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D409),$R395-SUM($F409:AZ409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D409),$R395-SUM($F409:BA409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D409),$R395-SUM($F409:BB409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D409),$R395-SUM($F409:BC409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D409),$R395-SUM($F409:BD409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D409),$R395-SUM($F409:BE409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D409),$R395-SUM($F409:BF409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D409),$R395-SUM($F409:BG409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D409),$R395-SUM($F409:BH409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D409),$R395-SUM($F409:BI409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D409),$R395-SUM($F409:BJ409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D409),$R395-SUM($F409:BK409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D409),$R395-SUM($F409:BL409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D409),$R395-SUM($F409:BM409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D409),$R395-SUM($F409:BN409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D409),$R395-SUM($F409:BO409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D409),$R395-SUM($F409:BP409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D409),$R395-SUM($F409:BQ409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D409),$R395-SUM($F409:BR409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D409),$R395-SUM($F409:BS409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D409),$R395-SUM($F409:BT409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D409),$R395-SUM($F409:BU409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D409),$R395-SUM($F409:BV409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D409),$R395-SUM($F409:BW409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D409),$R395-SUM($F409:BX409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D409),$R395-SUM($F409:BY409),$R395/$D395))","v":"n/a"}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(T$3>($D395+$D410),$S395-SUM($F410:S410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D410),$S395-SUM($F410:T410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D410),$S395-SUM($F410:U410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D410),$S395-SUM($F410:V410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D410),$S395-SUM($F410:W410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D410),$S395-SUM($F410:X410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D410),$S395-SUM($F410:Y410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D410),$S395-SUM($F410:Z410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D410),$S395-SUM($F410:AA410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D410),$S395-SUM($F410:AB410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D410),$S395-SUM($F410:AC410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D410),$S395-SUM($F410:AD410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D410),$S395-SUM($F410:AE410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D410),$S395-SUM($F410:AF410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D410),$S395-SUM($F410:AG410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D410),$S395-SUM($F410:AH410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D410),$S395-SUM($F410:AI410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D410),$S395-SUM($F410:AJ410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D410),$S395-SUM($F410:AK410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D410),$S395-SUM($F410:AL410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D410),$S395-SUM($F410:AM410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D410),$S395-SUM($F410:AN410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D410),$S395-SUM($F410:AO410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D410),$S395-SUM($F410:AP410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D410),$S395-SUM($F410:AQ410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D410),$S395-SUM($F410:AR410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D410),$S395-SUM($F410:AS410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D410),$S395-SUM($F410:AT410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D410),$S395-SUM($F410:AU410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D410),$S395-SUM($F410:AV410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D410),$S395-SUM($F410:AW410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D410),$S395-SUM($F410:AX410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D410),$S395-SUM($F410:AY410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D410),$S395-SUM($F410:AZ410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D410),$S395-SUM($F410:BA410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D410),$S395-SUM($F410:BB410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D410),$S395-SUM($F410:BC410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D410),$S395-SUM($F410:BD410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D410),$S395-SUM($F410:BE410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D410),$S395-SUM($F410:BF410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D410),$S395-SUM($F410:BG410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D410),$S395-SUM($F410:BH410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D410),$S395-SUM($F410:BI410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D410),$S395-SUM($F410:BJ410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D410),$S395-SUM($F410:BK410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D410),$S395-SUM($F410:BL410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D410),$S395-SUM($F410:BM410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D410),$S395-SUM($F410:BN410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D410),$S395-SUM($F410:BO410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D410),$S395-SUM($F410:BP410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D410),$S395-SUM($F410:BQ410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D410),$S395-SUM($F410:BR410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D410),$S395-SUM($F410:BS410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D410),$S395-SUM($F410:BT410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D410),$S395-SUM($F410:BU410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D410),$S395-SUM($F410:BV410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D410),$S395-SUM($F410:BW410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D410),$S395-SUM($F410:BX410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D410),$S395-SUM($F410:BY410),$S395/$D395))","v":"n/a"}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D411),$T395-SUM($F411:T411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D411),$T395-SUM($F411:U411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D411),$T395-SUM($F411:V411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D411),$T395-SUM($F411:W411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D411),$T395-SUM($F411:X411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D411),$T395-SUM($F411:Y411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D411),$T395-SUM($F411:Z411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D411),$T395-SUM($F411:AA411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D411),$T395-SUM($F411:AB411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D411),$T395-SUM($F411:AC411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D411),$T395-SUM($F411:AD411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D411),$T395-SUM($F411:AE411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D411),$T395-SUM($F411:AF411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D411),$T395-SUM($F411:AG411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D411),$T395-SUM($F411:AH411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D411),$T395-SUM($F411:AI411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D411),$T395-SUM($F411:AJ411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D411),$T395-SUM($F411:AK411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D411),$T395-SUM($F411:AL411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D411),$T395-SUM($F411:AM411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D411),$T395-SUM($F411:AN411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D411),$T395-SUM($F411:AO411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D411),$T395-SUM($F411:AP411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D411),$T395-SUM($F411:AQ411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D411),$T395-SUM($F411:AR411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D411),$T395-SUM($F411:AS411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D411),$T395-SUM($F411:AT411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D411),$T395-SUM($F411:AU411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D411),$T395-SUM($F411:AV411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D411),$T395-SUM($F411:AW411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D411),$T395-SUM($F411:AX411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D411),$T395-SUM($F411:AY411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D411),$T395-SUM($F411:AZ411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D411),$T395-SUM($F411:BA411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D411),$T395-SUM($F411:BB411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D411),$T395-SUM($F411:BC411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D411),$T395-SUM($F411:BD411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D411),$T395-SUM($F411:BE411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D411),$T395-SUM($F411:BF411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D411),$T395-SUM($F411:BG411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D411),$T395-SUM($F411:BH411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D411),$T395-SUM($F411:BI411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D411),$T395-SUM($F411:BJ411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D411),$T395-SUM($F411:BK411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D411),$T395-SUM($F411:BL411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D411),$T395-SUM($F411:BM411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D411),$T395-SUM($F411:BN411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D411),$T395-SUM($F411:BO411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D411),$T395-SUM($F411:BP411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D411),$T395-SUM($F411:BQ411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D411),$T395-SUM($F411:BR411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D411),$T395-SUM($F411:BS411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D411),$T395-SUM($F411:BT411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D411),$T395-SUM($F411:BU411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D411),$T395-SUM($F411:BV411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D411),$T395-SUM($F411:BW411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D411),$T395-SUM($F411:BX411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D411),$T395-SUM($F411:BY411),$T395/$D395))","v":"n/a"}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D412),$U395-SUM($F412:U412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D412),$U395-SUM($F412:V412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D412),$U395-SUM($F412:W412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D412),$U395-SUM($F412:X412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D412),$U395-SUM($F412:Y412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D412),$U395-SUM($F412:Z412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D412),$U395-SUM($F412:AA412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D412),$U395-SUM($F412:AB412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D412),$U395-SUM($F412:AC412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D412),$U395-SUM($F412:AD412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D412),$U395-SUM($F412:AE412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D412),$U395-SUM($F412:AF412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D412),$U395-SUM($F412:AG412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D412),$U395-SUM($F412:AH412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D412),$U395-SUM($F412:AI412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D412),$U395-SUM($F412:AJ412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D412),$U395-SUM($F412:AK412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D412),$U395-SUM($F412:AL412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D412),$U395-SUM($F412:AM412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D412),$U395-SUM($F412:AN412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D412),$U395-SUM($F412:AO412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D412),$U395-SUM($F412:AP412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D412),$U395-SUM($F412:AQ412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D412),$U395-SUM($F412:AR412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D412),$U395-SUM($F412:AS412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D412),$U395-SUM($F412:AT412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D412),$U395-SUM($F412:AU412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D412),$U395-SUM($F412:AV412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D412),$U395-SUM($F412:AW412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D412),$U395-SUM($F412:AX412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D412),$U395-SUM($F412:AY412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D412),$U395-SUM($F412:AZ412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D412),$U395-SUM($F412:BA412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D412),$U395-SUM($F412:BB412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D412),$U395-SUM($F412:BC412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D412),$U395-SUM($F412:BD412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D412),$U395-SUM($F412:BE412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D412),$U395-SUM($F412:BF412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D412),$U395-SUM($F412:BG412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D412),$U395-SUM($F412:BH412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D412),$U395-SUM($F412:BI412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D412),$U395-SUM($F412:BJ412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D412),$U395-SUM($F412:BK412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D412),$U395-SUM($F412:BL412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D412),$U395-SUM($F412:BM412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D412),$U395-SUM($F412:BN412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D412),$U395-SUM($F412:BO412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D412),$U395-SUM($F412:BP412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D412),$U395-SUM($F412:BQ412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D412),$U395-SUM($F412:BR412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D412),$U395-SUM($F412:BS412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D412),$U395-SUM($F412:BT412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D412),$U395-SUM($F412:BU412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D412),$U395-SUM($F412:BV412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D412),$U395-SUM($F412:BW412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D412),$U395-SUM($F412:BX412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D412),$U395-SUM($F412:BY412),$U395/$D395))","v":"n/a"}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D413),$V395-SUM($F413:V413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D413),$V395-SUM($F413:W413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D413),$V395-SUM($F413:X413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D413),$V395-SUM($F413:Y413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D413),$V395-SUM($F413:Z413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D413),$V395-SUM($F413:AA413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D413),$V395-SUM($F413:AB413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D413),$V395-SUM($F413:AC413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D413),$V395-SUM($F413:AD413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D413),$V395-SUM($F413:AE413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D413),$V395-SUM($F413:AF413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D413),$V395-SUM($F413:AG413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D413),$V395-SUM($F413:AH413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D413),$V395-SUM($F413:AI413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D413),$V395-SUM($F413:AJ413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D413),$V395-SUM($F413:AK413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D413),$V395-SUM($F413:AL413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D413),$V395-SUM($F413:AM413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D413),$V395-SUM($F413:AN413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D413),$V395-SUM($F413:AO413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D413),$V395-SUM($F413:AP413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D413),$V395-SUM($F413:AQ413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D413),$V395-SUM($F413:AR413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D413),$V395-SUM($F413:AS413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D413),$V395-SUM($F413:AT413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D413),$V395-SUM($F413:AU413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D413),$V395-SUM($F413:AV413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D413),$V395-SUM($F413:AW413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D413),$V395-SUM($F413:AX413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D413),$V395-SUM($F413:AY413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D413),$V395-SUM($F413:AZ413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D413),$V395-SUM($F413:BA413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D413),$V395-SUM($F413:BB413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D413),$V395-SUM($F413:BC413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D413),$V395-SUM($F413:BD413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D413),$V395-SUM($F413:BE413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D413),$V395-SUM($F413:BF413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D413),$V395-SUM($F413:BG413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D413),$V395-SUM($F413:BH413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D413),$V395-SUM($F413:BI413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D413),$V395-SUM($F413:BJ413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D413),$V395-SUM($F413:BK413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D413),$V395-SUM($F413:BL413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D413),$V395-SUM($F413:BM413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D413),$V395-SUM($F413:BN413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D413),$V395-SUM($F413:BO413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D413),$V395-SUM($F413:BP413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D413),$V395-SUM($F413:BQ413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D413),$V395-SUM($F413:BR413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D413),$V395-SUM($F413:BS413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D413),$V395-SUM($F413:BT413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D413),$V395-SUM($F413:BU413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D413),$V395-SUM($F413:BV413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D413),$V395-SUM($F413:BW413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D413),$V395-SUM($F413:BX413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D413),$V395-SUM($F413:BY413),$V395/$D395))","v":"n/a"}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D414),$W395-SUM($F414:W414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D414),$W395-SUM($F414:X414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D414),$W395-SUM($F414:Y414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D414),$W395-SUM($F414:Z414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D414),$W395-SUM($F414:AA414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D414),$W395-SUM($F414:AB414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D414),$W395-SUM($F414:AC414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D414),$W395-SUM($F414:AD414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D414),$W395-SUM($F414:AE414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D414),$W395-SUM($F414:AF414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D414),$W395-SUM($F414:AG414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D414),$W395-SUM($F414:AH414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D414),$W395-SUM($F414:AI414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D414),$W395-SUM($F414:AJ414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D414),$W395-SUM($F414:AK414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D414),$W395-SUM($F414:AL414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D414),$W395-SUM($F414:AM414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D414),$W395-SUM($F414:AN414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D414),$W395-SUM($F414:AO414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D414),$W395-SUM($F414:AP414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D414),$W395-SUM($F414:AQ414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D414),$W395-SUM($F414:AR414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D414),$W395-SUM($F414:AS414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D414),$W395-SUM($F414:AT414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D414),$W395-SUM($F414:AU414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D414),$W395-SUM($F414:AV414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D414),$W395-SUM($F414:AW414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D414),$W395-SUM($F414:AX414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D414),$W395-SUM($F414:AY414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D414),$W395-SUM($F414:AZ414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D414),$W395-SUM($F414:BA414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D414),$W395-SUM($F414:BB414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D414),$W395-SUM($F414:BC414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D414),$W395-SUM($F414:BD414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D414),$W395-SUM($F414:BE414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D414),$W395-SUM($F414:BF414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D414),$W395-SUM($F414:BG414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D414),$W395-SUM($F414:BH414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D414),$W395-SUM($F414:BI414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D414),$W395-SUM($F414:BJ414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D414),$W395-SUM($F414:BK414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D414),$W395-SUM($F414:BL414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D414),$W395-SUM($F414:BM414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D414),$W395-SUM($F414:BN414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D414),$W395-SUM($F414:BO414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D414),$W395-SUM($F414:BP414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D414),$W395-SUM($F414:BQ414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D414),$W395-SUM($F414:BR414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D414),$W395-SUM($F414:BS414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D414),$W395-SUM($F414:BT414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D414),$W395-SUM($F414:BU414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D414),$W395-SUM($F414:BV414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D414),$W395-SUM($F414:BW414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D414),$W395-SUM($F414:BX414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D414),$W395-SUM($F414:BY414),$W395/$D395))","v":"n/a"}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D415),$X395-SUM($F415:X415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D415),$X395-SUM($F415:Y415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D415),$X395-SUM($F415:Z415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D415),$X395-SUM($F415:AA415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D415),$X395-SUM($F415:AB415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D415),$X395-SUM($F415:AC415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D415),$X395-SUM($F415:AD415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D415),$X395-SUM($F415:AE415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D415),$X395-SUM($F415:AF415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D415),$X395-SUM($F415:AG415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D415),$X395-SUM($F415:AH415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D415),$X395-SUM($F415:AI415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D415),$X395-SUM($F415:AJ415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D415),$X395-SUM($F415:AK415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D415),$X395-SUM($F415:AL415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D415),$X395-SUM($F415:AM415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D415),$X395-SUM($F415:AN415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D415),$X395-SUM($F415:AO415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D415),$X395-SUM($F415:AP415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D415),$X395-SUM($F415:AQ415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D415),$X395-SUM($F415:AR415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D415),$X395-SUM($F415:AS415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D415),$X395-SUM($F415:AT415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D415),$X395-SUM($F415:AU415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D415),$X395-SUM($F415:AV415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D415),$X395-SUM($F415:AW415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D415),$X395-SUM($F415:AX415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D415),$X395-SUM($F415:AY415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D415),$X395-SUM($F415:AZ415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D415),$X395-SUM($F415:BA415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D415),$X395-SUM($F415:BB415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D415),$X395-SUM($F415:BC415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D415),$X395-SUM($F415:BD415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D415),$X395-SUM($F415:BE415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D415),$X395-SUM($F415:BF415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D415),$X395-SUM($F415:BG415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D415),$X395-SUM($F415:BH415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D415),$X395-SUM($F415:BI415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D415),$X395-SUM($F415:BJ415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D415),$X395-SUM($F415:BK415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D415),$X395-SUM($F415:BL415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D415),$X395-SUM($F415:BM415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D415),$X395-SUM($F415:BN415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D415),$X395-SUM($F415:BO415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D415),$X395-SUM($F415:BP415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D415),$X395-SUM($F415:BQ415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D415),$X395-SUM($F415:BR415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D415),$X395-SUM($F415:BS415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D415),$X395-SUM($F415:BT415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D415),$X395-SUM($F415:BU415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D415),$X395-SUM($F415:BV415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D415),$X395-SUM($F415:BW415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D415),$X395-SUM($F415:BX415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D415),$X395-SUM($F415:BY415),$X395/$D395))","v":"n/a"}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D416),$Y395-SUM($F416:Y416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D416),$Y395-SUM($F416:Z416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D416),$Y395-SUM($F416:AA416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D416),$Y395-SUM($F416:AB416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D416),$Y395-SUM($F416:AC416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D416),$Y395-SUM($F416:AD416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D416),$Y395-SUM($F416:AE416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D416),$Y395-SUM($F416:AF416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D416),$Y395-SUM($F416:AG416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D416),$Y395-SUM($F416:AH416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D416),$Y395-SUM($F416:AI416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D416),$Y395-SUM($F416:AJ416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D416),$Y395-SUM($F416:AK416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D416),$Y395-SUM($F416:AL416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D416),$Y395-SUM($F416:AM416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D416),$Y395-SUM($F416:AN416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D416),$Y395-SUM($F416:AO416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D416),$Y395-SUM($F416:AP416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D416),$Y395-SUM($F416:AQ416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D416),$Y395-SUM($F416:AR416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D416),$Y395-SUM($F416:AS416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D416),$Y395-SUM($F416:AT416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D416),$Y395-SUM($F416:AU416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D416),$Y395-SUM($F416:AV416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D416),$Y395-SUM($F416:AW416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D416),$Y395-SUM($F416:AX416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D416),$Y395-SUM($F416:AY416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D416),$Y395-SUM($F416:AZ416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D416),$Y395-SUM($F416:BA416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D416),$Y395-SUM($F416:BB416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D416),$Y395-SUM($F416:BC416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D416),$Y395-SUM($F416:BD416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D416),$Y395-SUM($F416:BE416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D416),$Y395-SUM($F416:BF416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D416),$Y395-SUM($F416:BG416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D416),$Y395-SUM($F416:BH416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D416),$Y395-SUM($F416:BI416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D416),$Y395-SUM($F416:BJ416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D416),$Y395-SUM($F416:BK416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D416),$Y395-SUM($F416:BL416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D416),$Y395-SUM($F416:BM416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D416),$Y395-SUM($F416:BN416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D416),$Y395-SUM($F416:BO416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D416),$Y395-SUM($F416:BP416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D416),$Y395-SUM($F416:BQ416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D416),$Y395-SUM($F416:BR416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D416),$Y395-SUM($F416:BS416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D416),$Y395-SUM($F416:BT416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D416),$Y395-SUM($F416:BU416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D416),$Y395-SUM($F416:BV416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D416),$Y395-SUM($F416:BW416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D416),$Y395-SUM($F416:BX416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D416),$Y395-SUM($F416:BY416),$Y395/$D395))","v":"n/a"}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D417),$Z395-SUM($F417:Z417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D417),$Z395-SUM($F417:AA417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D417),$Z395-SUM($F417:AB417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D417),$Z395-SUM($F417:AC417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D417),$Z395-SUM($F417:AD417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D417),$Z395-SUM($F417:AE417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D417),$Z395-SUM($F417:AF417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D417),$Z395-SUM($F417:AG417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D417),$Z395-SUM($F417:AH417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D417),$Z395-SUM($F417:AI417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D417),$Z395-SUM($F417:AJ417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D417),$Z395-SUM($F417:AK417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D417),$Z395-SUM($F417:AL417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D417),$Z395-SUM($F417:AM417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D417),$Z395-SUM($F417:AN417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D417),$Z395-SUM($F417:AO417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D417),$Z395-SUM($F417:AP417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D417),$Z395-SUM($F417:AQ417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D417),$Z395-SUM($F417:AR417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D417),$Z395-SUM($F417:AS417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D417),$Z395-SUM($F417:AT417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D417),$Z395-SUM($F417:AU417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D417),$Z395-SUM($F417:AV417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D417),$Z395-SUM($F417:AW417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D417),$Z395-SUM($F417:AX417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D417),$Z395-SUM($F417:AY417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D417),$Z395-SUM($F417:AZ417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D417),$Z395-SUM($F417:BA417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D417),$Z395-SUM($F417:BB417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D417),$Z395-SUM($F417:BC417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D417),$Z395-SUM($F417:BD417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D417),$Z395-SUM($F417:BE417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D417),$Z395-SUM($F417:BF417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D417),$Z395-SUM($F417:BG417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D417),$Z395-SUM($F417:BH417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D417),$Z395-SUM($F417:BI417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D417),$Z395-SUM($F417:BJ417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D417),$Z395-SUM($F417:BK417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D417),$Z395-SUM($F417:BL417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D417),$Z395-SUM($F417:BM417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D417),$Z395-SUM($F417:BN417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D417),$Z395-SUM($F417:BO417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D417),$Z395-SUM($F417:BP417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D417),$Z395-SUM($F417:BQ417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D417),$Z395-SUM($F417:BR417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D417),$Z395-SUM($F417:BS417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D417),$Z395-SUM($F417:BT417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D417),$Z395-SUM($F417:BU417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D417),$Z395-SUM($F417:BV417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D417),$Z395-SUM($F417:BW417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D417),$Z395-SUM($F417:BX417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D417),$Z395-SUM($F417:BY417),$Z395/$D395))","v":"n/a"}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D418),$AA395-SUM($F418:AA418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D418),$AA395-SUM($F418:AB418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D418),$AA395-SUM($F418:AC418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D418),$AA395-SUM($F418:AD418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D418),$AA395-SUM($F418:AE418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D418),$AA395-SUM($F418:AF418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D418),$AA395-SUM($F418:AG418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D418),$AA395-SUM($F418:AH418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D418),$AA395-SUM($F418:AI418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D418),$AA395-SUM($F418:AJ418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D418),$AA395-SUM($F418:AK418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D418),$AA395-SUM($F418:AL418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D418),$AA395-SUM($F418:AM418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D418),$AA395-SUM($F418:AN418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D418),$AA395-SUM($F418:AO418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D418),$AA395-SUM($F418:AP418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D418),$AA395-SUM($F418:AQ418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D418),$AA395-SUM($F418:AR418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D418),$AA395-SUM($F418:AS418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D418),$AA395-SUM($F418:AT418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D418),$AA395-SUM($F418:AU418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D418),$AA395-SUM($F418:AV418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D418),$AA395-SUM($F418:AW418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D418),$AA395-SUM($F418:AX418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D418),$AA395-SUM($F418:AY418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D418),$AA395-SUM($F418:AZ418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D418),$AA395-SUM($F418:BA418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D418),$AA395-SUM($F418:BB418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D418),$AA395-SUM($F418:BC418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D418),$AA395-SUM($F418:BD418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D418),$AA395-SUM($F418:BE418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D418),$AA395-SUM($F418:BF418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D418),$AA395-SUM($F418:BG418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D418),$AA395-SUM($F418:BH418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D418),$AA395-SUM($F418:BI418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D418),$AA395-SUM($F418:BJ418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D418),$AA395-SUM($F418:BK418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D418),$AA395-SUM($F418:BL418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D418),$AA395-SUM($F418:BM418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D418),$AA395-SUM($F418:BN418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D418),$AA395-SUM($F418:BO418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D418),$AA395-SUM($F418:BP418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D418),$AA395-SUM($F418:BQ418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D418),$AA395-SUM($F418:BR418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D418),$AA395-SUM($F418:BS418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D418),$AA395-SUM($F418:BT418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D418),$AA395-SUM($F418:BU418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D418),$AA395-SUM($F418:BV418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D418),$AA395-SUM($F418:BW418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D418),$AA395-SUM($F418:BX418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D418),$AA395-SUM($F418:BY418),$AA395/$D395))","v":"n/a"}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D419),$AB395-SUM($F419:AB419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D419),$AB395-SUM($F419:AC419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D419),$AB395-SUM($F419:AD419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D419),$AB395-SUM($F419:AE419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D419),$AB395-SUM($F419:AF419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D419),$AB395-SUM($F419:AG419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D419),$AB395-SUM($F419:AH419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D419),$AB395-SUM($F419:AI419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D419),$AB395-SUM($F419:AJ419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D419),$AB395-SUM($F419:AK419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D419),$AB395-SUM($F419:AL419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D419),$AB395-SUM($F419:AM419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D419),$AB395-SUM($F419:AN419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D419),$AB395-SUM($F419:AO419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D419),$AB395-SUM($F419:AP419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D419),$AB395-SUM($F419:AQ419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D419),$AB395-SUM($F419:AR419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D419),$AB395-SUM($F419:AS419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D419),$AB395-SUM($F419:AT419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D419),$AB395-SUM($F419:AU419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D419),$AB395-SUM($F419:AV419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D419),$AB395-SUM($F419:AW419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D419),$AB395-SUM($F419:AX419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D419),$AB395-SUM($F419:AY419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D419),$AB395-SUM($F419:AZ419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D419),$AB395-SUM($F419:BA419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D419),$AB395-SUM($F419:BB419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D419),$AB395-SUM($F419:BC419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D419),$AB395-SUM($F419:BD419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D419),$AB395-SUM($F419:BE419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D419),$AB395-SUM($F419:BF419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D419),$AB395-SUM($F419:BG419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D419),$AB395-SUM($F419:BH419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D419),$AB395-SUM($F419:BI419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D419),$AB395-SUM($F419:BJ419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D419),$AB395-SUM($F419:BK419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D419),$AB395-SUM($F419:BL419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D419),$AB395-SUM($F419:BM419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D419),$AB395-SUM($F419:BN419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D419),$AB395-SUM($F419:BO419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D419),$AB395-SUM($F419:BP419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D419),$AB395-SUM($F419:BQ419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D419),$AB395-SUM($F419:BR419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D419),$AB395-SUM($F419:BS419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D419),$AB395-SUM($F419:BT419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D419),$AB395-SUM($F419:BU419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D419),$AB395-SUM($F419:BV419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D419),$AB395-SUM($F419:BW419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D419),$AB395-SUM($F419:BX419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D419),$AB395-SUM($F419:BY419),$AB395/$D395))","v":"n/a"}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D420),$AC395-SUM($F420:AC420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D420),$AC395-SUM($F420:AD420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D420),$AC395-SUM($F420:AE420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D420),$AC395-SUM($F420:AF420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D420),$AC395-SUM($F420:AG420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D420),$AC395-SUM($F420:AH420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D420),$AC395-SUM($F420:AI420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D420),$AC395-SUM($F420:AJ420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D420),$AC395-SUM($F420:AK420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D420),$AC395-SUM($F420:AL420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D420),$AC395-SUM($F420:AM420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D420),$AC395-SUM($F420:AN420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D420),$AC395-SUM($F420:AO420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D420),$AC395-SUM($F420:AP420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D420),$AC395-SUM($F420:AQ420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D420),$AC395-SUM($F420:AR420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D420),$AC395-SUM($F420:AS420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D420),$AC395-SUM($F420:AT420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D420),$AC395-SUM($F420:AU420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D420),$AC395-SUM($F420:AV420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D420),$AC395-SUM($F420:AW420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D420),$AC395-SUM($F420:AX420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D420),$AC395-SUM($F420:AY420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D420),$AC395-SUM($F420:AZ420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D420),$AC395-SUM($F420:BA420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D420),$AC395-SUM($F420:BB420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D420),$AC395-SUM($F420:BC420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D420),$AC395-SUM($F420:BD420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D420),$AC395-SUM($F420:BE420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D420),$AC395-SUM($F420:BF420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D420),$AC395-SUM($F420:BG420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D420),$AC395-SUM($F420:BH420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D420),$AC395-SUM($F420:BI420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D420),$AC395-SUM($F420:BJ420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D420),$AC395-SUM($F420:BK420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D420),$AC395-SUM($F420:BL420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D420),$AC395-SUM($F420:BM420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D420),$AC395-SUM($F420:BN420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D420),$AC395-SUM($F420:BO420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D420),$AC395-SUM($F420:BP420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D420),$AC395-SUM($F420:BQ420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D420),$AC395-SUM($F420:BR420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D420),$AC395-SUM($F420:BS420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D420),$AC395-SUM($F420:BT420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D420),$AC395-SUM($F420:BU420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D420),$AC395-SUM($F420:BV420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D420),$AC395-SUM($F420:BW420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D420),$AC395-SUM($F420:BX420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D420),$AC395-SUM($F420:BY420),$AC395/$D395))","v":"n/a"}]
[null,null,null,25]
[null,{"$f":"A47","v":"Inventory"},null,null,null,{"$f":"SUM(F396:F421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL396:AL421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B451","v":"IT"},{"$f":"VLOOKUP(C424,$A$124:$D$140,4,FALSE)","v":5},{"$f":"VLOOKUP(C424,$A$124:$D$140,3,FALSE)","v":10},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C424,$A$61:$A$77,0),FALSE))","v":5454.0962937824734},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C424,$A$61:$A$77,0),FALSE))","v":8679.2593330013042},5941.7813302215482,12574.285803173161,6354.5120246826637,11841.057066353957,3115.6342483346443,13970.415677608056,5230.274602573214,9864.8416699059744,8939.3237727013893,15432.741479270257,3890.7713832656054,32679.335163211897,19069.662087484332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C424,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E424=\"n/a\",\"n/a\",IF(G$3>($E424+$D426),$F424-SUM($F426:F426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(H$3>($E424+$D426),$F424-SUM($F426:G426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(I$3>($E424+$D426),$F424-SUM($F426:H426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(J$3>($E424+$D426),$F424-SUM($F426:I426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(K$3>($E424+$D426),$F424-SUM($F426:J426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(L$3>($E424+$D426),$F424-SUM($F426:K426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(M$3>($E424+$D426),$F424-SUM($F426:L426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(N$3>($E424+$D426),$F424-SUM($F426:M426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(O$3>($E424+$D426),$F424-SUM($F426:N426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(P$3>($E424+$D426),$F424-SUM($F426:O426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Q$3>($E424+$D426),$F424-SUM($F426:P426),$F424/$E424))","v":-9.0949470177292824E-13},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(R$3>($E424+$D426),$F424-SUM($F426:Q426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(S$3>($E424+$D426),$F424-SUM($F426:R426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(T$3>($E424+$D426),$F424-SUM($F426:S426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(U$3>($E424+$D426),$F424-SUM($F426:T426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(V$3>($E424+$D426),$F424-SUM($F426:U426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(W$3>($E424+$D426),$F424-SUM($F426:V426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(X$3>($E424+$D426),$F424-SUM($F426:W426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Y$3>($E424+$D426),$F424-SUM($F426:X426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Z$3>($E424+$D426),$F424-SUM($F426:Y426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AA$3>($E424+$D426),$F424-SUM($F426:Z426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AB$3>($E424+$D426),$F424-SUM($F426:AA426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AC$3>($E424+$D426),$F424-SUM($F426:AB426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AD$3>($E424+$D426),$F424-SUM($F426:AC426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AE$3>($E424+$D426),$F424-SUM($F426:AD426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AF$3>($E424+$D426),$F424-SUM($F426:AE426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AG$3>($E424+$D426),$F424-SUM($F426:AF426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AH$3>($E424+$D426),$F424-SUM($F426:AG426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AI$3>($E424+$D426),$F424-SUM($F426:AH426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AJ$3>($E424+$D426),$F424-SUM($F426:AI426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AK$3>($E424+$D426),$F424-SUM($F426:AJ426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AL$3>($E424+$D426),$F424-SUM($F426:AK426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AM$3>($E424+$D426),$F424-SUM($F426:AL426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AN$3>($E424+$D426),$F424-SUM($F426:AM426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AO$3>($E424+$D426),$F424-SUM($F426:AN426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AP$3>($E424+$D426),$F424-SUM($F426:AO426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AQ$3>($E424+$D426),$F424-SUM($F426:AP426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AR$3>($E424+$D426),$F424-SUM($F426:AQ426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AS$3>($E424+$D426),$F424-SUM($F426:AR426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AT$3>($E424+$D426),$F424-SUM($F426:AS426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AU$3>($E424+$D426),$F424-SUM($F426:AT426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AV$3>($E424+$D426),$F424-SUM($F426:AU426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AW$3>($E424+$D426),$F424-SUM($F426:AV426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AX$3>($E424+$D426),$F424-SUM($F426:AW426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AY$3>($E424+$D426),$F424-SUM($F426:AX426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AZ$3>($E424+$D426),$F424-SUM($F426:AY426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BA$3>($E424+$D426),$F424-SUM($F426:AZ426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BB$3>($E424+$D426),$F424-SUM($F426:BA426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BC$3>($E424+$D426),$F424-SUM($F426:BB426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BD$3>($E424+$D426),$F424-SUM($F426:BC426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BE$3>($E424+$D426),$F424-SUM($F426:BD426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BF$3>($E424+$D426),$F424-SUM($F426:BE426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BG$3>($E424+$D426),$F424-SUM($F426:BF426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BH$3>($E424+$D426),$F424-SUM($F426:BG426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BI$3>($E424+$D426),$F424-SUM($F426:BH426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BJ$3>($E424+$D426),$F424-SUM($F426:BI426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BK$3>($E424+$D426),$F424-SUM($F426:BJ426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BL$3>($E424+$D426),$F424-SUM($F426:BK426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BM$3>($E424+$D426),$F424-SUM($F426:BL426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BN$3>($E424+$D426),$F424-SUM($F426:BM426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BO$3>($E424+$D426),$F424-SUM($F426:BN426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BP$3>($E424+$D426),$F424-SUM($F426:BO426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BQ$3>($E424+$D426),$F424-SUM($F426:BP426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BR$3>($E424+$D426),$F424-SUM($F426:BQ426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BS$3>($E424+$D426),$F424-SUM($F426:BR426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BT$3>($E424+$D426),$F424-SUM($F426:BS426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BU$3>($E424+$D426),$F424-SUM($F426:BT426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BV$3>($E424+$D426),$F424-SUM($F426:BU426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BW$3>($E424+$D426),$F424-SUM($F426:BV426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BX$3>($E424+$D426),$F424-SUM($F426:BW426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BY$3>($E424+$D426),$F424-SUM($F426:BX426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BZ$3>($E424+$D426),$F424-SUM($F426:BY426),$F424/$E424))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E424=\"n/a\",\"n/a\",IF(H$3>($E424+$D427),$G424-SUM($F427:G427),$G424/$E424))","v":867.9259333001304},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(I$3>($E424+$D427),$G424-SUM($F427:H427),$G424/$E424))","v":867.9259333001304},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(J$3>($E424+$D427),$G424-SUM($F427:I427),$G424/$E424))","v":867.9259333001304},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(K$3>($E424+$D427),$G424-SUM($F427:J427),$G424/$E424))","v":867.9259333001304},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(L$3>($E424+$D427),$G424-SUM($F427:K427),$G424/$E424))","v":867.9259333001304},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(M$3>($E424+$D427),$G424-SUM($F427:L427),$G424/$E424))","v":867.9259333001304},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(N$3>($E424+$D427),$G424-SUM($F427:M427),$G424/$E424))","v":867.9259333001304},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(O$3>($E424+$D427),$G424-SUM($F427:N427),$G424/$E424))","v":867.9259333001304},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(P$3>($E424+$D427),$G424-SUM($F427:O427),$G424/$E424))","v":867.9259333001304},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Q$3>($E424+$D427),$G424-SUM($F427:P427),$G424/$E424))","v":867.9259333001304},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(R$3>($E424+$D427),$G424-SUM($F427:Q427),$G424/$E424))","v":1.8189894035458565E-12},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(S$3>($E424+$D427),$G424-SUM($F427:R427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(T$3>($E424+$D427),$G424-SUM($F427:S427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(U$3>($E424+$D427),$G424-SUM($F427:T427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(V$3>($E424+$D427),$G424-SUM($F427:U427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(W$3>($E424+$D427),$G424-SUM($F427:V427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(X$3>($E424+$D427),$G424-SUM($F427:W427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Y$3>($E424+$D427),$G424-SUM($F427:X427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Z$3>($E424+$D427),$G424-SUM($F427:Y427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AA$3>($E424+$D427),$G424-SUM($F427:Z427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AB$3>($E424+$D427),$G424-SUM($F427:AA427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AC$3>($E424+$D427),$G424-SUM($F427:AB427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AD$3>($E424+$D427),$G424-SUM($F427:AC427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AE$3>($E424+$D427),$G424-SUM($F427:AD427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AF$3>($E424+$D427),$G424-SUM($F427:AE427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AG$3>($E424+$D427),$G424-SUM($F427:AF427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AH$3>($E424+$D427),$G424-SUM($F427:AG427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AI$3>($E424+$D427),$G424-SUM($F427:AH427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AJ$3>($E424+$D427),$G424-SUM($F427:AI427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AK$3>($E424+$D427),$G424-SUM($F427:AJ427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AL$3>($E424+$D427),$G424-SUM($F427:AK427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AM$3>($E424+$D427),$G424-SUM($F427:AL427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AN$3>($E424+$D427),$G424-SUM($F427:AM427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AO$3>($E424+$D427),$G424-SUM($F427:AN427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AP$3>($E424+$D427),$G424-SUM($F427:AO427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AQ$3>($E424+$D427),$G424-SUM($F427:AP427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AR$3>($E424+$D427),$G424-SUM($F427:AQ427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AS$3>($E424+$D427),$G424-SUM($F427:AR427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AT$3>($E424+$D427),$G424-SUM($F427:AS427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AU$3>($E424+$D427),$G424-SUM($F427:AT427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AV$3>($E424+$D427),$G424-SUM($F427:AU427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AW$3>($E424+$D427),$G424-SUM($F427:AV427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AX$3>($E424+$D427),$G424-SUM($F427:AW427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AY$3>($E424+$D427),$G424-SUM($F427:AX427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AZ$3>($E424+$D427),$G424-SUM($F427:AY427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BA$3>($E424+$D427),$G424-SUM($F427:AZ427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BB$3>($E424+$D427),$G424-SUM($F427:BA427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BC$3>($E424+$D427),$G424-SUM($F427:BB427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BD$3>($E424+$D427),$G424-SUM($F427:BC427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BE$3>($E424+$D427),$G424-SUM($F427:BD427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BF$3>($E424+$D427),$G424-SUM($F427:BE427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BG$3>($E424+$D427),$G424-SUM($F427:BF427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BH$3>($E424+$D427),$G424-SUM($F427:BG427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BI$3>($E424+$D427),$G424-SUM($F427:BH427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BJ$3>($E424+$D427),$G424-SUM($F427:BI427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BK$3>($E424+$D427),$G424-SUM($F427:BJ427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BL$3>($E424+$D427),$G424-SUM($F427:BK427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BM$3>($E424+$D427),$G424-SUM($F427:BL427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BN$3>($E424+$D427),$G424-SUM($F427:BM427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BO$3>($E424+$D427),$G424-SUM($F427:BN427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BP$3>($E424+$D427),$G424-SUM($F427:BO427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BQ$3>($E424+$D427),$G424-SUM($F427:BP427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BR$3>($E424+$D427),$G424-SUM($F427:BQ427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BS$3>($E424+$D427),$G424-SUM($F427:BR427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BT$3>($E424+$D427),$G424-SUM($F427:BS427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BU$3>($E424+$D427),$G424-SUM($F427:BT427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BV$3>($E424+$D427),$G424-SUM($F427:BU427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BW$3>($E424+$D427),$G424-SUM($F427:BV427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BX$3>($E424+$D427),$G424-SUM($F427:BW427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BY$3>($E424+$D427),$G424-SUM($F427:BX427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BZ$3>($E424+$D427),$G424-SUM($F427:BY427),$G424/$E424))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E424=\"n/a\",\"n/a\",IF(I$3>($E424+$D428),$H424-SUM($F428:H428),$H424/$E424))","v":594.17813302215484},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(J$3>($E424+$D428),$H424-SUM($F428:I428),$H424/$E424))","v":594.17813302215484},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(K$3>($E424+$D428),$H424-SUM($F428:J428),$H424/$E424))","v":594.17813302215484},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(L$3>($E424+$D428),$H424-SUM($F428:K428),$H424/$E424))","v":594.17813302215484},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(M$3>($E424+$D428),$H424-SUM($F428:L428),$H424/$E424))","v":594.17813302215484},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(N$3>($E424+$D428),$H424-SUM($F428:M428),$H424/$E424))","v":594.17813302215484},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(O$3>($E424+$D428),$H424-SUM($F428:N428),$H424/$E424))","v":594.17813302215484},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(P$3>($E424+$D428),$H424-SUM($F428:O428),$H424/$E424))","v":594.17813302215484},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Q$3>($E424+$D428),$H424-SUM($F428:P428),$H424/$E424))","v":594.17813302215484},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(R$3>($E424+$D428),$H424-SUM($F428:Q428),$H424/$E424))","v":594.17813302215484},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(S$3>($E424+$D428),$H424-SUM($F428:R428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(T$3>($E424+$D428),$H424-SUM($F428:S428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(U$3>($E424+$D428),$H424-SUM($F428:T428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(V$3>($E424+$D428),$H424-SUM($F428:U428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(W$3>($E424+$D428),$H424-SUM($F428:V428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(X$3>($E424+$D428),$H424-SUM($F428:W428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Y$3>($E424+$D428),$H424-SUM($F428:X428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Z$3>($E424+$D428),$H424-SUM($F428:Y428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AA$3>($E424+$D428),$H424-SUM($F428:Z428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AB$3>($E424+$D428),$H424-SUM($F428:AA428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AC$3>($E424+$D428),$H424-SUM($F428:AB428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AD$3>($E424+$D428),$H424-SUM($F428:AC428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AE$3>($E424+$D428),$H424-SUM($F428:AD428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AF$3>($E424+$D428),$H424-SUM($F428:AE428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AG$3>($E424+$D428),$H424-SUM($F428:AF428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AH$3>($E424+$D428),$H424-SUM($F428:AG428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AI$3>($E424+$D428),$H424-SUM($F428:AH428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AJ$3>($E424+$D428),$H424-SUM($F428:AI428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AK$3>($E424+$D428),$H424-SUM($F428:AJ428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AL$3>($E424+$D428),$H424-SUM($F428:AK428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AM$3>($E424+$D428),$H424-SUM($F428:AL428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AN$3>($E424+$D428),$H424-SUM($F428:AM428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AO$3>($E424+$D428),$H424-SUM($F428:AN428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AP$3>($E424+$D428),$H424-SUM($F428:AO428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AQ$3>($E424+$D428),$H424-SUM($F428:AP428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AR$3>($E424+$D428),$H424-SUM($F428:AQ428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AS$3>($E424+$D428),$H424-SUM($F428:AR428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AT$3>($E424+$D428),$H424-SUM($F428:AS428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AU$3>($E424+$D428),$H424-SUM($F428:AT428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AV$3>($E424+$D428),$H424-SUM($F428:AU428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AW$3>($E424+$D428),$H424-SUM($F428:AV428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AX$3>($E424+$D428),$H424-SUM($F428:AW428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AY$3>($E424+$D428),$H424-SUM($F428:AX428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AZ$3>($E424+$D428),$H424-SUM($F428:AY428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BA$3>($E424+$D428),$H424-SUM($F428:AZ428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BB$3>($E424+$D428),$H424-SUM($F428:BA428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BC$3>($E424+$D428),$H424-SUM($F428:BB428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BD$3>($E424+$D428),$H424-SUM($F428:BC428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BE$3>($E424+$D428),$H424-SUM($F428:BD428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BF$3>($E424+$D428),$H424-SUM($F428:BE428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BG$3>($E424+$D428),$H424-SUM($F428:BF428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BH$3>($E424+$D428),$H424-SUM($F428:BG428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BI$3>($E424+$D428),$H424-SUM($F428:BH428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BJ$3>($E424+$D428),$H424-SUM($F428:BI428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BK$3>($E424+$D428),$H424-SUM($F428:BJ428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BL$3>($E424+$D428),$H424-SUM($F428:BK428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BM$3>($E424+$D428),$H424-SUM($F428:BL428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BN$3>($E424+$D428),$H424-SUM($F428:BM428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BO$3>($E424+$D428),$H424-SUM($F428:BN428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BP$3>($E424+$D428),$H424-SUM($F428:BO428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BQ$3>($E424+$D428),$H424-SUM($F428:BP428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BR$3>($E424+$D428),$H424-SUM($F428:BQ428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BS$3>($E424+$D428),$H424-SUM($F428:BR428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BT$3>($E424+$D428),$H424-SUM($F428:BS428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BU$3>($E424+$D428),$H424-SUM($F428:BT428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BV$3>($E424+$D428),$H424-SUM($F428:BU428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BW$3>($E424+$D428),$H424-SUM($F428:BV428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BX$3>($E424+$D428),$H424-SUM($F428:BW428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BY$3>($E424+$D428),$H424-SUM($F428:BX428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BZ$3>($E424+$D428),$H424-SUM($F428:BY428),$H424/$E424))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E424=\"n/a\",\"n/a\",IF(J$3>($E424+$D429),$I424-SUM($F429:I429),$I424/$E424))","v":1257.4285803173161},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(K$3>($E424+$D429),$I424-SUM($F429:J429),$I424/$E424))","v":1257.4285803173161},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(L$3>($E424+$D429),$I424-SUM($F429:K429),$I424/$E424))","v":1257.4285803173161},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(M$3>($E424+$D429),$I424-SUM($F429:L429),$I424/$E424))","v":1257.4285803173161},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(N$3>($E424+$D429),$I424-SUM($F429:M429),$I424/$E424))","v":1257.4285803173161},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(O$3>($E424+$D429),$I424-SUM($F429:N429),$I424/$E424))","v":1257.4285803173161},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(P$3>($E424+$D429),$I424-SUM($F429:O429),$I424/$E424))","v":1257.4285803173161},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Q$3>($E424+$D429),$I424-SUM($F429:P429),$I424/$E424))","v":1257.4285803173161},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(R$3>($E424+$D429),$I424-SUM($F429:Q429),$I424/$E424))","v":1257.4285803173161},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(S$3>($E424+$D429),$I424-SUM($F429:R429),$I424/$E424))","v":1257.4285803173161},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(T$3>($E424+$D429),$I424-SUM($F429:S429),$I424/$E424))","v":1.8189894035458565E-12},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(U$3>($E424+$D429),$I424-SUM($F429:T429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(V$3>($E424+$D429),$I424-SUM($F429:U429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(W$3>($E424+$D429),$I424-SUM($F429:V429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(X$3>($E424+$D429),$I424-SUM($F429:W429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Y$3>($E424+$D429),$I424-SUM($F429:X429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Z$3>($E424+$D429),$I424-SUM($F429:Y429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AA$3>($E424+$D429),$I424-SUM($F429:Z429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AB$3>($E424+$D429),$I424-SUM($F429:AA429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AC$3>($E424+$D429),$I424-SUM($F429:AB429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AD$3>($E424+$D429),$I424-SUM($F429:AC429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AE$3>($E424+$D429),$I424-SUM($F429:AD429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AF$3>($E424+$D429),$I424-SUM($F429:AE429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AG$3>($E424+$D429),$I424-SUM($F429:AF429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AH$3>($E424+$D429),$I424-SUM($F429:AG429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AI$3>($E424+$D429),$I424-SUM($F429:AH429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AJ$3>($E424+$D429),$I424-SUM($F429:AI429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AK$3>($E424+$D429),$I424-SUM($F429:AJ429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AL$3>($E424+$D429),$I424-SUM($F429:AK429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AM$3>($E424+$D429),$I424-SUM($F429:AL429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AN$3>($E424+$D429),$I424-SUM($F429:AM429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AO$3>($E424+$D429),$I424-SUM($F429:AN429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AP$3>($E424+$D429),$I424-SUM($F429:AO429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AQ$3>($E424+$D429),$I424-SUM($F429:AP429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AR$3>($E424+$D429),$I424-SUM($F429:AQ429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AS$3>($E424+$D429),$I424-SUM($F429:AR429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AT$3>($E424+$D429),$I424-SUM($F429:AS429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AU$3>($E424+$D429),$I424-SUM($F429:AT429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AV$3>($E424+$D429),$I424-SUM($F429:AU429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AW$3>($E424+$D429),$I424-SUM($F429:AV429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AX$3>($E424+$D429),$I424-SUM($F429:AW429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AY$3>($E424+$D429),$I424-SUM($F429:AX429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AZ$3>($E424+$D429),$I424-SUM($F429:AY429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BA$3>($E424+$D429),$I424-SUM($F429:AZ429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BB$3>($E424+$D429),$I424-SUM($F429:BA429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BC$3>($E424+$D429),$I424-SUM($F429:BB429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BD$3>($E424+$D429),$I424-SUM($F429:BC429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BE$3>($E424+$D429),$I424-SUM($F429:BD429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BF$3>($E424+$D429),$I424-SUM($F429:BE429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BG$3>($E424+$D429),$I424-SUM($F429:BF429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BH$3>($E424+$D429),$I424-SUM($F429:BG429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BI$3>($E424+$D429),$I424-SUM($F429:BH429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BJ$3>($E424+$D429),$I424-SUM($F429:BI429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BK$3>($E424+$D429),$I424-SUM($F429:BJ429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BL$3>($E424+$D429),$I424-SUM($F429:BK429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BM$3>($E424+$D429),$I424-SUM($F429:BL429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BN$3>($E424+$D429),$I424-SUM($F429:BM429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BO$3>($E424+$D429),$I424-SUM($F429:BN429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BP$3>($E424+$D429),$I424-SUM($F429:BO429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BQ$3>($E424+$D429),$I424-SUM($F429:BP429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BR$3>($E424+$D429),$I424-SUM($F429:BQ429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BS$3>($E424+$D429),$I424-SUM($F429:BR429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BT$3>($E424+$D429),$I424-SUM($F429:BS429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BU$3>($E424+$D429),$I424-SUM($F429:BT429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BV$3>($E424+$D429),$I424-SUM($F429:BU429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BW$3>($E424+$D429),$I424-SUM($F429:BV429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BX$3>($E424+$D429),$I424-SUM($F429:BW429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BY$3>($E424+$D429),$I424-SUM($F429:BX429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BZ$3>($E424+$D429),$I424-SUM($F429:BY429),$I424/$E424))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E424=\"n/a\",\"n/a\",IF(K$3>($E424+$D430),$J424-SUM($F430:J430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(L$3>($E424+$D430),$J424-SUM($F430:K430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(M$3>($E424+$D430),$J424-SUM($F430:L430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(N$3>($E424+$D430),$J424-SUM($F430:M430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(O$3>($E424+$D430),$J424-SUM($F430:N430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(P$3>($E424+$D430),$J424-SUM($F430:O430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Q$3>($E424+$D430),$J424-SUM($F430:P430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(R$3>($E424+$D430),$J424-SUM($F430:Q430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(S$3>($E424+$D430),$J424-SUM($F430:R430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(T$3>($E424+$D430),$J424-SUM($F430:S430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(U$3>($E424+$D430),$J424-SUM($F430:T430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(V$3>($E424+$D430),$J424-SUM($F430:U430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(W$3>($E424+$D430),$J424-SUM($F430:V430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(X$3>($E424+$D430),$J424-SUM($F430:W430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Y$3>($E424+$D430),$J424-SUM($F430:X430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Z$3>($E424+$D430),$J424-SUM($F430:Y430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AA$3>($E424+$D430),$J424-SUM($F430:Z430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AB$3>($E424+$D430),$J424-SUM($F430:AA430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AC$3>($E424+$D430),$J424-SUM($F430:AB430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AD$3>($E424+$D430),$J424-SUM($F430:AC430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AE$3>($E424+$D430),$J424-SUM($F430:AD430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AF$3>($E424+$D430),$J424-SUM($F430:AE430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AG$3>($E424+$D430),$J424-SUM($F430:AF430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AH$3>($E424+$D430),$J424-SUM($F430:AG430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AI$3>($E424+$D430),$J424-SUM($F430:AH430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AJ$3>($E424+$D430),$J424-SUM($F430:AI430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AK$3>($E424+$D430),$J424-SUM($F430:AJ430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AL$3>($E424+$D430),$J424-SUM($F430:AK430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AM$3>($E424+$D430),$J424-SUM($F430:AL430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AN$3>($E424+$D430),$J424-SUM($F430:AM430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AO$3>($E424+$D430),$J424-SUM($F430:AN430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AP$3>($E424+$D430),$J424-SUM($F430:AO430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AQ$3>($E424+$D430),$J424-SUM($F430:AP430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AR$3>($E424+$D430),$J424-SUM($F430:AQ430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AS$3>($E424+$D430),$J424-SUM($F430:AR430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AT$3>($E424+$D430),$J424-SUM($F430:AS430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AU$3>($E424+$D430),$J424-SUM($F430:AT430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AV$3>($E424+$D430),$J424-SUM($F430:AU430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AW$3>($E424+$D430),$J424-SUM($F430:AV430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AX$3>($E424+$D430),$J424-SUM($F430:AW430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AY$3>($E424+$D430),$J424-SUM($F430:AX430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AZ$3>($E424+$D430),$J424-SUM($F430:AY430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BA$3>($E424+$D430),$J424-SUM($F430:AZ430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BB$3>($E424+$D430),$J424-SUM($F430:BA430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BC$3>($E424+$D430),$J424-SUM($F430:BB430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BD$3>($E424+$D430),$J424-SUM($F430:BC430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BE$3>($E424+$D430),$J424-SUM($F430:BD430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BF$3>($E424+$D430),$J424-SUM($F430:BE430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BG$3>($E424+$D430),$J424-SUM($F430:BF430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BH$3>($E424+$D430),$J424-SUM($F430:BG430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BI$3>($E424+$D430),$J424-SUM($F430:BH430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BJ$3>($E424+$D430),$J424-SUM($F430:BI430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BK$3>($E424+$D430),$J424-SUM($F430:BJ430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BL$3>($E424+$D430),$J424-SUM($F430:BK430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BM$3>($E424+$D430),$J424-SUM($F430:BL430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BN$3>($E424+$D430),$J424-SUM($F430:BM430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BO$3>($E424+$D430),$J424-SUM($F430:BN430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BP$3>($E424+$D430),$J424-SUM($F430:BO430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BQ$3>($E424+$D430),$J424-SUM($F430:BP430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BR$3>($E424+$D430),$J424-SUM($F430:BQ430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BS$3>($E424+$D430),$J424-SUM($F430:BR430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BT$3>($E424+$D430),$J424-SUM($F430:BS430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BU$3>($E424+$D430),$J424-SUM($F430:BT430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BV$3>($E424+$D430),$J424-SUM($F430:BU430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BW$3>($E424+$D430),$J424-SUM($F430:BV430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BX$3>($E424+$D430),$J424-SUM($F430:BW430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BY$3>($E424+$D430),$J424-SUM($F430:BX430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BZ$3>($E424+$D430),$J424-SUM($F430:BY430),$J424/$E424))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(L$3>($D424+$D431),$K424-SUM($F431:K431),$K424/$D424))","v":2368.2114132707911},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(M$3>($D424+$D431),$K424-SUM($F431:L431),$K424/$D424))","v":2368.2114132707911},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(N$3>($D424+$D431),$K424-SUM($F431:M431),$K424/$D424))","v":2368.2114132707911},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(O$3>($D424+$D431),$K424-SUM($F431:N431),$K424/$D424))","v":2368.2114132707911},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(P$3>($D424+$D431),$K424-SUM($F431:O431),$K424/$D424))","v":2368.2114132707911},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Q$3>($D424+$D431),$K424-SUM($F431:P431),$K424/$D424))","v":1.8189894035458565E-12},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(R$3>($D424+$D431),$K424-SUM($F431:Q431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(S$3>($D424+$D431),$K424-SUM($F431:R431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(T$3>($D424+$D431),$K424-SUM($F431:S431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D431),$K424-SUM($F431:T431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D431),$K424-SUM($F431:U431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D431),$K424-SUM($F431:V431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D431),$K424-SUM($F431:W431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D431),$K424-SUM($F431:X431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D431),$K424-SUM($F431:Y431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D431),$K424-SUM($F431:Z431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D431),$K424-SUM($F431:AA431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D431),$K424-SUM($F431:AB431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D431),$K424-SUM($F431:AC431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D431),$K424-SUM($F431:AD431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D431),$K424-SUM($F431:AE431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D431),$K424-SUM($F431:AF431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D431),$K424-SUM($F431:AG431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D431),$K424-SUM($F431:AH431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D431),$K424-SUM($F431:AI431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D431),$K424-SUM($F431:AJ431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D431),$K424-SUM($F431:AK431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D431),$K424-SUM($F431:AL431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D431),$K424-SUM($F431:AM431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D431),$K424-SUM($F431:AN431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D431),$K424-SUM($F431:AO431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D431),$K424-SUM($F431:AP431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D431),$K424-SUM($F431:AQ431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D431),$K424-SUM($F431:AR431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D431),$K424-SUM($F431:AS431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D431),$K424-SUM($F431:AT431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D431),$K424-SUM($F431:AU431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D431),$K424-SUM($F431:AV431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D431),$K424-SUM($F431:AW431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D431),$K424-SUM($F431:AX431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D431),$K424-SUM($F431:AY431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D431),$K424-SUM($F431:AZ431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D431),$K424-SUM($F431:BA431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D431),$K424-SUM($F431:BB431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D431),$K424-SUM($F431:BC431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D431),$K424-SUM($F431:BD431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D431),$K424-SUM($F431:BE431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D431),$K424-SUM($F431:BF431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D431),$K424-SUM($F431:BG431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D431),$K424-SUM($F431:BH431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D431),$K424-SUM($F431:BI431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D431),$K424-SUM($F431:BJ431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D431),$K424-SUM($F431:BK431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D431),$K424-SUM($F431:BL431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D431),$K424-SUM($F431:BM431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D431),$K424-SUM($F431:BN431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D431),$K424-SUM($F431:BO431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D431),$K424-SUM($F431:BP431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D431),$K424-SUM($F431:BQ431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D431),$K424-SUM($F431:BR431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D431),$K424-SUM($F431:BS431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D431),$K424-SUM($F431:BT431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D431),$K424-SUM($F431:BU431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D431),$K424-SUM($F431:BV431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D431),$K424-SUM($F431:BW431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D431),$K424-SUM($F431:BX431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D431),$K424-SUM($F431:BY431),$K424/$D424))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(M$3>($D424+$D432),$L424-SUM($F432:L432),$L424/$D424))","v":623.12684966692882},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(N$3>($D424+$D432),$L424-SUM($F432:M432),$L424/$D424))","v":623.12684966692882},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(O$3>($D424+$D432),$L424-SUM($F432:N432),$L424/$D424))","v":623.12684966692882},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(P$3>($D424+$D432),$L424-SUM($F432:O432),$L424/$D424))","v":623.12684966692882},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Q$3>($D424+$D432),$L424-SUM($F432:P432),$L424/$D424))","v":623.12684966692882},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(R$3>($D424+$D432),$L424-SUM($F432:Q432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(S$3>($D424+$D432),$L424-SUM($F432:R432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(T$3>($D424+$D432),$L424-SUM($F432:S432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D432),$L424-SUM($F432:T432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D432),$L424-SUM($F432:U432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D432),$L424-SUM($F432:V432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D432),$L424-SUM($F432:W432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D432),$L424-SUM($F432:X432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D432),$L424-SUM($F432:Y432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D432),$L424-SUM($F432:Z432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D432),$L424-SUM($F432:AA432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D432),$L424-SUM($F432:AB432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D432),$L424-SUM($F432:AC432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D432),$L424-SUM($F432:AD432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D432),$L424-SUM($F432:AE432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D432),$L424-SUM($F432:AF432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D432),$L424-SUM($F432:AG432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D432),$L424-SUM($F432:AH432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D432),$L424-SUM($F432:AI432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D432),$L424-SUM($F432:AJ432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D432),$L424-SUM($F432:AK432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D432),$L424-SUM($F432:AL432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D432),$L424-SUM($F432:AM432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D432),$L424-SUM($F432:AN432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D432),$L424-SUM($F432:AO432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D432),$L424-SUM($F432:AP432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D432),$L424-SUM($F432:AQ432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D432),$L424-SUM($F432:AR432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D432),$L424-SUM($F432:AS432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D432),$L424-SUM($F432:AT432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D432),$L424-SUM($F432:AU432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D432),$L424-SUM($F432:AV432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D432),$L424-SUM($F432:AW432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D432),$L424-SUM($F432:AX432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D432),$L424-SUM($F432:AY432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D432),$L424-SUM($F432:AZ432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D432),$L424-SUM($F432:BA432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D432),$L424-SUM($F432:BB432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D432),$L424-SUM($F432:BC432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D432),$L424-SUM($F432:BD432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D432),$L424-SUM($F432:BE432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D432),$L424-SUM($F432:BF432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D432),$L424-SUM($F432:BG432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D432),$L424-SUM($F432:BH432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D432),$L424-SUM($F432:BI432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D432),$L424-SUM($F432:BJ432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D432),$L424-SUM($F432:BK432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D432),$L424-SUM($F432:BL432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D432),$L424-SUM($F432:BM432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D432),$L424-SUM($F432:BN432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D432),$L424-SUM($F432:BO432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D432),$L424-SUM($F432:BP432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D432),$L424-SUM($F432:BQ432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D432),$L424-SUM($F432:BR432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D432),$L424-SUM($F432:BS432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D432),$L424-SUM($F432:BT432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D432),$L424-SUM($F432:BU432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D432),$L424-SUM($F432:BV432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D432),$L424-SUM($F432:BW432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D432),$L424-SUM($F432:BX432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D432),$L424-SUM($F432:BY432),$L424/$D424))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(N$3>($D424+$D433),$M424-SUM($F433:M433),$M424/$D424))","v":2794.0831355216114},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(O$3>($D424+$D433),$M424-SUM($F433:N433),$M424/$D424))","v":2794.0831355216114},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(P$3>($D424+$D433),$M424-SUM($F433:O433),$M424/$D424))","v":2794.0831355216114},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Q$3>($D424+$D433),$M424-SUM($F433:P433),$M424/$D424))","v":2794.0831355216114},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(R$3>($D424+$D433),$M424-SUM($F433:Q433),$M424/$D424))","v":2794.0831355216114},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(S$3>($D424+$D433),$M424-SUM($F433:R433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(T$3>($D424+$D433),$M424-SUM($F433:S433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D433),$M424-SUM($F433:T433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D433),$M424-SUM($F433:U433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D433),$M424-SUM($F433:V433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D433),$M424-SUM($F433:W433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D433),$M424-SUM($F433:X433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D433),$M424-SUM($F433:Y433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D433),$M424-SUM($F433:Z433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D433),$M424-SUM($F433:AA433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D433),$M424-SUM($F433:AB433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D433),$M424-SUM($F433:AC433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D433),$M424-SUM($F433:AD433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D433),$M424-SUM($F433:AE433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D433),$M424-SUM($F433:AF433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D433),$M424-SUM($F433:AG433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D433),$M424-SUM($F433:AH433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D433),$M424-SUM($F433:AI433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D433),$M424-SUM($F433:AJ433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D433),$M424-SUM($F433:AK433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D433),$M424-SUM($F433:AL433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D433),$M424-SUM($F433:AM433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D433),$M424-SUM($F433:AN433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D433),$M424-SUM($F433:AO433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D433),$M424-SUM($F433:AP433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D433),$M424-SUM($F433:AQ433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D433),$M424-SUM($F433:AR433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D433),$M424-SUM($F433:AS433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D433),$M424-SUM($F433:AT433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D433),$M424-SUM($F433:AU433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D433),$M424-SUM($F433:AV433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D433),$M424-SUM($F433:AW433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D433),$M424-SUM($F433:AX433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D433),$M424-SUM($F433:AY433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D433),$M424-SUM($F433:AZ433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D433),$M424-SUM($F433:BA433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D433),$M424-SUM($F433:BB433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D433),$M424-SUM($F433:BC433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D433),$M424-SUM($F433:BD433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D433),$M424-SUM($F433:BE433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D433),$M424-SUM($F433:BF433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D433),$M424-SUM($F433:BG433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D433),$M424-SUM($F433:BH433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D433),$M424-SUM($F433:BI433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D433),$M424-SUM($F433:BJ433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D433),$M424-SUM($F433:BK433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D433),$M424-SUM($F433:BL433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D433),$M424-SUM($F433:BM433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D433),$M424-SUM($F433:BN433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D433),$M424-SUM($F433:BO433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D433),$M424-SUM($F433:BP433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D433),$M424-SUM($F433:BQ433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D433),$M424-SUM($F433:BR433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D433),$M424-SUM($F433:BS433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D433),$M424-SUM($F433:BT433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D433),$M424-SUM($F433:BU433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D433),$M424-SUM($F433:BV433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D433),$M424-SUM($F433:BW433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D433),$M424-SUM($F433:BX433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D433),$M424-SUM($F433:BY433),$M424/$D424))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(O$3>($D424+$D434),$N424-SUM($F434:N434),$N424/$D424))","v":1046.0549205146428},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(P$3>($D424+$D434),$N424-SUM($F434:O434),$N424/$D424))","v":1046.0549205146428},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Q$3>($D424+$D434),$N424-SUM($F434:P434),$N424/$D424))","v":1046.0549205146428},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(R$3>($D424+$D434),$N424-SUM($F434:Q434),$N424/$D424))","v":1046.0549205146428},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(S$3>($D424+$D434),$N424-SUM($F434:R434),$N424/$D424))","v":1046.0549205146428},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(T$3>($D424+$D434),$N424-SUM($F434:S434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D434),$N424-SUM($F434:T434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D434),$N424-SUM($F434:U434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D434),$N424-SUM($F434:V434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D434),$N424-SUM($F434:W434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D434),$N424-SUM($F434:X434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D434),$N424-SUM($F434:Y434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D434),$N424-SUM($F434:Z434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D434),$N424-SUM($F434:AA434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D434),$N424-SUM($F434:AB434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D434),$N424-SUM($F434:AC434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D434),$N424-SUM($F434:AD434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D434),$N424-SUM($F434:AE434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D434),$N424-SUM($F434:AF434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D434),$N424-SUM($F434:AG434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D434),$N424-SUM($F434:AH434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D434),$N424-SUM($F434:AI434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D434),$N424-SUM($F434:AJ434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D434),$N424-SUM($F434:AK434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D434),$N424-SUM($F434:AL434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D434),$N424-SUM($F434:AM434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D434),$N424-SUM($F434:AN434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D434),$N424-SUM($F434:AO434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D434),$N424-SUM($F434:AP434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D434),$N424-SUM($F434:AQ434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D434),$N424-SUM($F434:AR434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D434),$N424-SUM($F434:AS434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D434),$N424-SUM($F434:AT434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D434),$N424-SUM($F434:AU434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D434),$N424-SUM($F434:AV434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D434),$N424-SUM($F434:AW434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D434),$N424-SUM($F434:AX434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D434),$N424-SUM($F434:AY434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D434),$N424-SUM($F434:AZ434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D434),$N424-SUM($F434:BA434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D434),$N424-SUM($F434:BB434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D434),$N424-SUM($F434:BC434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D434),$N424-SUM($F434:BD434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D434),$N424-SUM($F434:BE434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D434),$N424-SUM($F434:BF434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D434),$N424-SUM($F434:BG434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D434),$N424-SUM($F434:BH434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D434),$N424-SUM($F434:BI434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D434),$N424-SUM($F434:BJ434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D434),$N424-SUM($F434:BK434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D434),$N424-SUM($F434:BL434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D434),$N424-SUM($F434:BM434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D434),$N424-SUM($F434:BN434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D434),$N424-SUM($F434:BO434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D434),$N424-SUM($F434:BP434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D434),$N424-SUM($F434:BQ434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D434),$N424-SUM($F434:BR434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D434),$N424-SUM($F434:BS434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D434),$N424-SUM($F434:BT434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D434),$N424-SUM($F434:BU434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D434),$N424-SUM($F434:BV434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D434),$N424-SUM($F434:BW434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D434),$N424-SUM($F434:BX434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D434),$N424-SUM($F434:BY434),$N424/$D424))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(P$3>($D424+$D435),$O424-SUM($F435:O435),$O424/$D424))","v":1972.968333981195},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Q$3>($D424+$D435),$O424-SUM($F435:P435),$O424/$D424))","v":1972.968333981195},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(R$3>($D424+$D435),$O424-SUM($F435:Q435),$O424/$D424))","v":1972.968333981195},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(S$3>($D424+$D435),$O424-SUM($F435:R435),$O424/$D424))","v":1972.968333981195},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(T$3>($D424+$D435),$O424-SUM($F435:S435),$O424/$D424))","v":1972.968333981195},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D435),$O424-SUM($F435:T435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D435),$O424-SUM($F435:U435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D435),$O424-SUM($F435:V435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D435),$O424-SUM($F435:W435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D435),$O424-SUM($F435:X435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D435),$O424-SUM($F435:Y435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D435),$O424-SUM($F435:Z435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D435),$O424-SUM($F435:AA435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D435),$O424-SUM($F435:AB435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D435),$O424-SUM($F435:AC435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D435),$O424-SUM($F435:AD435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D435),$O424-SUM($F435:AE435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D435),$O424-SUM($F435:AF435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D435),$O424-SUM($F435:AG435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D435),$O424-SUM($F435:AH435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D435),$O424-SUM($F435:AI435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D435),$O424-SUM($F435:AJ435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D435),$O424-SUM($F435:AK435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D435),$O424-SUM($F435:AL435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D435),$O424-SUM($F435:AM435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D435),$O424-SUM($F435:AN435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D435),$O424-SUM($F435:AO435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D435),$O424-SUM($F435:AP435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D435),$O424-SUM($F435:AQ435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D435),$O424-SUM($F435:AR435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D435),$O424-SUM($F435:AS435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D435),$O424-SUM($F435:AT435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D435),$O424-SUM($F435:AU435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D435),$O424-SUM($F435:AV435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D435),$O424-SUM($F435:AW435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D435),$O424-SUM($F435:AX435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D435),$O424-SUM($F435:AY435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D435),$O424-SUM($F435:AZ435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D435),$O424-SUM($F435:BA435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D435),$O424-SUM($F435:BB435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D435),$O424-SUM($F435:BC435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D435),$O424-SUM($F435:BD435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D435),$O424-SUM($F435:BE435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D435),$O424-SUM($F435:BF435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D435),$O424-SUM($F435:BG435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D435),$O424-SUM($F435:BH435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D435),$O424-SUM($F435:BI435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D435),$O424-SUM($F435:BJ435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D435),$O424-SUM($F435:BK435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D435),$O424-SUM($F435:BL435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D435),$O424-SUM($F435:BM435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D435),$O424-SUM($F435:BN435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D435),$O424-SUM($F435:BO435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D435),$O424-SUM($F435:BP435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D435),$O424-SUM($F435:BQ435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D435),$O424-SUM($F435:BR435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D435),$O424-SUM($F435:BS435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D435),$O424-SUM($F435:BT435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D435),$O424-SUM($F435:BU435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D435),$O424-SUM($F435:BV435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D435),$O424-SUM($F435:BW435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D435),$O424-SUM($F435:BX435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D435),$O424-SUM($F435:BY435),$O424/$D424))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Q$3>($D424+$D436),$P424-SUM($F436:P436),$P424/$D424))","v":1787.8647545402778},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(R$3>($D424+$D436),$P424-SUM($F436:Q436),$P424/$D424))","v":1787.8647545402778},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(S$3>($D424+$D436),$P424-SUM($F436:R436),$P424/$D424))","v":1787.8647545402778},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(T$3>($D424+$D436),$P424-SUM($F436:S436),$P424/$D424))","v":1787.8647545402778},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D436),$P424-SUM($F436:T436),$P424/$D424))","v":1787.8647545402778},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D436),$P424-SUM($F436:U436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D436),$P424-SUM($F436:V436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D436),$P424-SUM($F436:W436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D436),$P424-SUM($F436:X436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D436),$P424-SUM($F436:Y436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D436),$P424-SUM($F436:Z436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D436),$P424-SUM($F436:AA436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D436),$P424-SUM($F436:AB436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D436),$P424-SUM($F436:AC436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D436),$P424-SUM($F436:AD436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D436),$P424-SUM($F436:AE436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D436),$P424-SUM($F436:AF436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D436),$P424-SUM($F436:AG436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D436),$P424-SUM($F436:AH436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D436),$P424-SUM($F436:AI436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D436),$P424-SUM($F436:AJ436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D436),$P424-SUM($F436:AK436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D436),$P424-SUM($F436:AL436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D436),$P424-SUM($F436:AM436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D436),$P424-SUM($F436:AN436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D436),$P424-SUM($F436:AO436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D436),$P424-SUM($F436:AP436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D436),$P424-SUM($F436:AQ436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D436),$P424-SUM($F436:AR436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D436),$P424-SUM($F436:AS436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D436),$P424-SUM($F436:AT436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D436),$P424-SUM($F436:AU436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D436),$P424-SUM($F436:AV436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D436),$P424-SUM($F436:AW436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D436),$P424-SUM($F436:AX436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D436),$P424-SUM($F436:AY436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D436),$P424-SUM($F436:AZ436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D436),$P424-SUM($F436:BA436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D436),$P424-SUM($F436:BB436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D436),$P424-SUM($F436:BC436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D436),$P424-SUM($F436:BD436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D436),$P424-SUM($F436:BE436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D436),$P424-SUM($F436:BF436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D436),$P424-SUM($F436:BG436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D436),$P424-SUM($F436:BH436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D436),$P424-SUM($F436:BI436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D436),$P424-SUM($F436:BJ436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D436),$P424-SUM($F436:BK436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D436),$P424-SUM($F436:BL436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D436),$P424-SUM($F436:BM436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D436),$P424-SUM($F436:BN436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D436),$P424-SUM($F436:BO436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D436),$P424-SUM($F436:BP436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D436),$P424-SUM($F436:BQ436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D436),$P424-SUM($F436:BR436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D436),$P424-SUM($F436:BS436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D436),$P424-SUM($F436:BT436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D436),$P424-SUM($F436:BU436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D436),$P424-SUM($F436:BV436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D436),$P424-SUM($F436:BW436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D436),$P424-SUM($F436:BX436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D436),$P424-SUM($F436:BY436),$P424/$D424))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(R$3>($D424+$D437),$Q424-SUM($F437:Q437),$Q424/$D424))","v":3086.5482958540515},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(S$3>($D424+$D437),$Q424-SUM($F437:R437),$Q424/$D424))","v":3086.5482958540515},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(T$3>($D424+$D437),$Q424-SUM($F437:S437),$Q424/$D424))","v":3086.5482958540515},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D437),$Q424-SUM($F437:T437),$Q424/$D424))","v":3086.5482958540515},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D437),$Q424-SUM($F437:U437),$Q424/$D424))","v":3086.5482958540515},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D437),$Q424-SUM($F437:V437),$Q424/$D424))","v":-1.8189894035458565E-12},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D437),$Q424-SUM($F437:W437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D437),$Q424-SUM($F437:X437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D437),$Q424-SUM($F437:Y437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D437),$Q424-SUM($F437:Z437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D437),$Q424-SUM($F437:AA437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D437),$Q424-SUM($F437:AB437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D437),$Q424-SUM($F437:AC437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D437),$Q424-SUM($F437:AD437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D437),$Q424-SUM($F437:AE437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D437),$Q424-SUM($F437:AF437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D437),$Q424-SUM($F437:AG437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D437),$Q424-SUM($F437:AH437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D437),$Q424-SUM($F437:AI437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D437),$Q424-SUM($F437:AJ437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D437),$Q424-SUM($F437:AK437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D437),$Q424-SUM($F437:AL437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D437),$Q424-SUM($F437:AM437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D437),$Q424-SUM($F437:AN437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D437),$Q424-SUM($F437:AO437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D437),$Q424-SUM($F437:AP437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D437),$Q424-SUM($F437:AQ437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D437),$Q424-SUM($F437:AR437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D437),$Q424-SUM($F437:AS437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D437),$Q424-SUM($F437:AT437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D437),$Q424-SUM($F437:AU437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D437),$Q424-SUM($F437:AV437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D437),$Q424-SUM($F437:AW437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D437),$Q424-SUM($F437:AX437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D437),$Q424-SUM($F437:AY437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D437),$Q424-SUM($F437:AZ437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D437),$Q424-SUM($F437:BA437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D437),$Q424-SUM($F437:BB437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D437),$Q424-SUM($F437:BC437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D437),$Q424-SUM($F437:BD437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D437),$Q424-SUM($F437:BE437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D437),$Q424-SUM($F437:BF437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D437),$Q424-SUM($F437:BG437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D437),$Q424-SUM($F437:BH437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D437),$Q424-SUM($F437:BI437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D437),$Q424-SUM($F437:BJ437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D437),$Q424-SUM($F437:BK437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D437),$Q424-SUM($F437:BL437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D437),$Q424-SUM($F437:BM437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D437),$Q424-SUM($F437:BN437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D437),$Q424-SUM($F437:BO437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D437),$Q424-SUM($F437:BP437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D437),$Q424-SUM($F437:BQ437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D437),$Q424-SUM($F437:BR437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D437),$Q424-SUM($F437:BS437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D437),$Q424-SUM($F437:BT437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D437),$Q424-SUM($F437:BU437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D437),$Q424-SUM($F437:BV437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D437),$Q424-SUM($F437:BW437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D437),$Q424-SUM($F437:BX437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D437),$Q424-SUM($F437:BY437),$Q424/$D424))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(S$3>($D424+$D438),$R424-SUM($F438:R438),$R424/$D424))","v":778.15427665312109},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(T$3>($D424+$D438),$R424-SUM($F438:S438),$R424/$D424))","v":778.15427665312109},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D438),$R424-SUM($F438:T438),$R424/$D424))","v":778.15427665312109},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D438),$R424-SUM($F438:U438),$R424/$D424))","v":778.15427665312109},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D438),$R424-SUM($F438:V438),$R424/$D424))","v":778.15427665312109},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D438),$R424-SUM($F438:W438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D438),$R424-SUM($F438:X438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D438),$R424-SUM($F438:Y438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D438),$R424-SUM($F438:Z438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D438),$R424-SUM($F438:AA438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D438),$R424-SUM($F438:AB438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D438),$R424-SUM($F438:AC438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D438),$R424-SUM($F438:AD438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D438),$R424-SUM($F438:AE438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D438),$R424-SUM($F438:AF438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D438),$R424-SUM($F438:AG438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D438),$R424-SUM($F438:AH438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D438),$R424-SUM($F438:AI438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D438),$R424-SUM($F438:AJ438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D438),$R424-SUM($F438:AK438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D438),$R424-SUM($F438:AL438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D438),$R424-SUM($F438:AM438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D438),$R424-SUM($F438:AN438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D438),$R424-SUM($F438:AO438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D438),$R424-SUM($F438:AP438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D438),$R424-SUM($F438:AQ438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D438),$R424-SUM($F438:AR438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D438),$R424-SUM($F438:AS438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D438),$R424-SUM($F438:AT438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D438),$R424-SUM($F438:AU438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D438),$R424-SUM($F438:AV438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D438),$R424-SUM($F438:AW438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D438),$R424-SUM($F438:AX438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D438),$R424-SUM($F438:AY438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D438),$R424-SUM($F438:AZ438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D438),$R424-SUM($F438:BA438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D438),$R424-SUM($F438:BB438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D438),$R424-SUM($F438:BC438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D438),$R424-SUM($F438:BD438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D438),$R424-SUM($F438:BE438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D438),$R424-SUM($F438:BF438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D438),$R424-SUM($F438:BG438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D438),$R424-SUM($F438:BH438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D438),$R424-SUM($F438:BI438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D438),$R424-SUM($F438:BJ438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D438),$R424-SUM($F438:BK438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D438),$R424-SUM($F438:BL438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D438),$R424-SUM($F438:BM438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D438),$R424-SUM($F438:BN438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D438),$R424-SUM($F438:BO438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D438),$R424-SUM($F438:BP438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D438),$R424-SUM($F438:BQ438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D438),$R424-SUM($F438:BR438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D438),$R424-SUM($F438:BS438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D438),$R424-SUM($F438:BT438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D438),$R424-SUM($F438:BU438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D438),$R424-SUM($F438:BV438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D438),$R424-SUM($F438:BW438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D438),$R424-SUM($F438:BX438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D438),$R424-SUM($F438:BY438),$R424/$D424))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(T$3>($D424+$D439),$S424-SUM($F439:S439),$S424/$D424))","v":6535.8670326423799},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D439),$S424-SUM($F439:T439),$S424/$D424))","v":6535.8670326423799},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D439),$S424-SUM($F439:U439),$S424/$D424))","v":6535.8670326423799},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D439),$S424-SUM($F439:V439),$S424/$D424))","v":6535.8670326423799},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D439),$S424-SUM($F439:W439),$S424/$D424))","v":6535.8670326423799},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D439),$S424-SUM($F439:X439),$S424/$D424))","v":-3.637978807091713E-12},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D439),$S424-SUM($F439:Y439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D439),$S424-SUM($F439:Z439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D439),$S424-SUM($F439:AA439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D439),$S424-SUM($F439:AB439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D439),$S424-SUM($F439:AC439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D439),$S424-SUM($F439:AD439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D439),$S424-SUM($F439:AE439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D439),$S424-SUM($F439:AF439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D439),$S424-SUM($F439:AG439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D439),$S424-SUM($F439:AH439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D439),$S424-SUM($F439:AI439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D439),$S424-SUM($F439:AJ439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D439),$S424-SUM($F439:AK439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D439),$S424-SUM($F439:AL439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D439),$S424-SUM($F439:AM439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D439),$S424-SUM($F439:AN439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D439),$S424-SUM($F439:AO439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D439),$S424-SUM($F439:AP439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D439),$S424-SUM($F439:AQ439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D439),$S424-SUM($F439:AR439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D439),$S424-SUM($F439:AS439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D439),$S424-SUM($F439:AT439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D439),$S424-SUM($F439:AU439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D439),$S424-SUM($F439:AV439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D439),$S424-SUM($F439:AW439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D439),$S424-SUM($F439:AX439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D439),$S424-SUM($F439:AY439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D439),$S424-SUM($F439:AZ439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D439),$S424-SUM($F439:BA439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D439),$S424-SUM($F439:BB439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D439),$S424-SUM($F439:BC439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D439),$S424-SUM($F439:BD439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D439),$S424-SUM($F439:BE439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D439),$S424-SUM($F439:BF439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D439),$S424-SUM($F439:BG439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D439),$S424-SUM($F439:BH439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D439),$S424-SUM($F439:BI439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D439),$S424-SUM($F439:BJ439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D439),$S424-SUM($F439:BK439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D439),$S424-SUM($F439:BL439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D439),$S424-SUM($F439:BM439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D439),$S424-SUM($F439:BN439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D439),$S424-SUM($F439:BO439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D439),$S424-SUM($F439:BP439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D439),$S424-SUM($F439:BQ439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D439),$S424-SUM($F439:BR439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D439),$S424-SUM($F439:BS439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D439),$S424-SUM($F439:BT439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D439),$S424-SUM($F439:BU439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D439),$S424-SUM($F439:BV439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D439),$S424-SUM($F439:BW439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D439),$S424-SUM($F439:BX439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D439),$S424-SUM($F439:BY439),$S424/$D424))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D440),$T424-SUM($F440:T440),$T424/$D424))","v":3813.9324174968665},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D440),$T424-SUM($F440:U440),$T424/$D424))","v":3813.9324174968665},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D440),$T424-SUM($F440:V440),$T424/$D424))","v":3813.9324174968665},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D440),$T424-SUM($F440:W440),$T424/$D424))","v":3813.9324174968665},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D440),$T424-SUM($F440:X440),$T424/$D424))","v":3813.9324174968665},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D440),$T424-SUM($F440:Y440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D440),$T424-SUM($F440:Z440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D440),$T424-SUM($F440:AA440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D440),$T424-SUM($F440:AB440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D440),$T424-SUM($F440:AC440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D440),$T424-SUM($F440:AD440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D440),$T424-SUM($F440:AE440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D440),$T424-SUM($F440:AF440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D440),$T424-SUM($F440:AG440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D440),$T424-SUM($F440:AH440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D440),$T424-SUM($F440:AI440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D440),$T424-SUM($F440:AJ440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D440),$T424-SUM($F440:AK440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D440),$T424-SUM($F440:AL440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D440),$T424-SUM($F440:AM440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D440),$T424-SUM($F440:AN440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D440),$T424-SUM($F440:AO440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D440),$T424-SUM($F440:AP440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D440),$T424-SUM($F440:AQ440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D440),$T424-SUM($F440:AR440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D440),$T424-SUM($F440:AS440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D440),$T424-SUM($F440:AT440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D440),$T424-SUM($F440:AU440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D440),$T424-SUM($F440:AV440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D440),$T424-SUM($F440:AW440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D440),$T424-SUM($F440:AX440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D440),$T424-SUM($F440:AY440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D440),$T424-SUM($F440:AZ440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D440),$T424-SUM($F440:BA440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D440),$T424-SUM($F440:BB440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D440),$T424-SUM($F440:BC440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D440),$T424-SUM($F440:BD440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D440),$T424-SUM($F440:BE440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D440),$T424-SUM($F440:BF440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D440),$T424-SUM($F440:BG440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D440),$T424-SUM($F440:BH440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D440),$T424-SUM($F440:BI440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D440),$T424-SUM($F440:BJ440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D440),$T424-SUM($F440:BK440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D440),$T424-SUM($F440:BL440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D440),$T424-SUM($F440:BM440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D440),$T424-SUM($F440:BN440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D440),$T424-SUM($F440:BO440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D440),$T424-SUM($F440:BP440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D440),$T424-SUM($F440:BQ440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D440),$T424-SUM($F440:BR440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D440),$T424-SUM($F440:BS440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D440),$T424-SUM($F440:BT440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D440),$T424-SUM($F440:BU440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D440),$T424-SUM($F440:BV440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D440),$T424-SUM($F440:BW440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D440),$T424-SUM($F440:BX440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D440),$T424-SUM($F440:BY440),$T424/$D424))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D441),$U424-SUM($F441:U441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D441),$U424-SUM($F441:V441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D441),$U424-SUM($F441:W441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D441),$U424-SUM($F441:X441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D441),$U424-SUM($F441:Y441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D441),$U424-SUM($F441:Z441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D441),$U424-SUM($F441:AA441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D441),$U424-SUM($F441:AB441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D441),$U424-SUM($F441:AC441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D441),$U424-SUM($F441:AD441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D441),$U424-SUM($F441:AE441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D441),$U424-SUM($F441:AF441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D441),$U424-SUM($F441:AG441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D441),$U424-SUM($F441:AH441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D441),$U424-SUM($F441:AI441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D441),$U424-SUM($F441:AJ441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D441),$U424-SUM($F441:AK441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D441),$U424-SUM($F441:AL441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D441),$U424-SUM($F441:AM441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D441),$U424-SUM($F441:AN441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D441),$U424-SUM($F441:AO441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D441),$U424-SUM($F441:AP441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D441),$U424-SUM($F441:AQ441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D441),$U424-SUM($F441:AR441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D441),$U424-SUM($F441:AS441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D441),$U424-SUM($F441:AT441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D441),$U424-SUM($F441:AU441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D441),$U424-SUM($F441:AV441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D441),$U424-SUM($F441:AW441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D441),$U424-SUM($F441:AX441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D441),$U424-SUM($F441:AY441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D441),$U424-SUM($F441:AZ441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D441),$U424-SUM($F441:BA441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D441),$U424-SUM($F441:BB441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D441),$U424-SUM($F441:BC441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D441),$U424-SUM($F441:BD441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D441),$U424-SUM($F441:BE441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D441),$U424-SUM($F441:BF441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D441),$U424-SUM($F441:BG441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D441),$U424-SUM($F441:BH441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D441),$U424-SUM($F441:BI441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D441),$U424-SUM($F441:BJ441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D441),$U424-SUM($F441:BK441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D441),$U424-SUM($F441:BL441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D441),$U424-SUM($F441:BM441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D441),$U424-SUM($F441:BN441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D441),$U424-SUM($F441:BO441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D441),$U424-SUM($F441:BP441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D441),$U424-SUM($F441:BQ441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D441),$U424-SUM($F441:BR441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D441),$U424-SUM($F441:BS441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D441),$U424-SUM($F441:BT441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D441),$U424-SUM($F441:BU441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D441),$U424-SUM($F441:BV441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D441),$U424-SUM($F441:BW441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D441),$U424-SUM($F441:BX441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D441),$U424-SUM($F441:BY441),$U424/$D424))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D442),$V424-SUM($F442:V442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D442),$V424-SUM($F442:W442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D442),$V424-SUM($F442:X442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D442),$V424-SUM($F442:Y442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D442),$V424-SUM($F442:Z442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D442),$V424-SUM($F442:AA442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D442),$V424-SUM($F442:AB442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D442),$V424-SUM($F442:AC442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D442),$V424-SUM($F442:AD442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D442),$V424-SUM($F442:AE442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D442),$V424-SUM($F442:AF442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D442),$V424-SUM($F442:AG442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D442),$V424-SUM($F442:AH442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D442),$V424-SUM($F442:AI442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D442),$V424-SUM($F442:AJ442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D442),$V424-SUM($F442:AK442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D442),$V424-SUM($F442:AL442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D442),$V424-SUM($F442:AM442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D442),$V424-SUM($F442:AN442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D442),$V424-SUM($F442:AO442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D442),$V424-SUM($F442:AP442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D442),$V424-SUM($F442:AQ442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D442),$V424-SUM($F442:AR442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D442),$V424-SUM($F442:AS442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D442),$V424-SUM($F442:AT442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D442),$V424-SUM($F442:AU442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D442),$V424-SUM($F442:AV442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D442),$V424-SUM($F442:AW442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D442),$V424-SUM($F442:AX442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D442),$V424-SUM($F442:AY442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D442),$V424-SUM($F442:AZ442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D442),$V424-SUM($F442:BA442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D442),$V424-SUM($F442:BB442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D442),$V424-SUM($F442:BC442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D442),$V424-SUM($F442:BD442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D442),$V424-SUM($F442:BE442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D442),$V424-SUM($F442:BF442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D442),$V424-SUM($F442:BG442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D442),$V424-SUM($F442:BH442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D442),$V424-SUM($F442:BI442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D442),$V424-SUM($F442:BJ442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D442),$V424-SUM($F442:BK442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D442),$V424-SUM($F442:BL442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D442),$V424-SUM($F442:BM442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D442),$V424-SUM($F442:BN442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D442),$V424-SUM($F442:BO442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D442),$V424-SUM($F442:BP442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D442),$V424-SUM($F442:BQ442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D442),$V424-SUM($F442:BR442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D442),$V424-SUM($F442:BS442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D442),$V424-SUM($F442:BT442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D442),$V424-SUM($F442:BU442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D442),$V424-SUM($F442:BV442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D442),$V424-SUM($F442:BW442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D442),$V424-SUM($F442:BX442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D442),$V424-SUM($F442:BY442),$V424/$D424))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D443),$W424-SUM($F443:W443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D443),$W424-SUM($F443:X443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D443),$W424-SUM($F443:Y443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D443),$W424-SUM($F443:Z443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D443),$W424-SUM($F443:AA443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D443),$W424-SUM($F443:AB443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D443),$W424-SUM($F443:AC443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D443),$W424-SUM($F443:AD443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D443),$W424-SUM($F443:AE443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D443),$W424-SUM($F443:AF443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D443),$W424-SUM($F443:AG443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D443),$W424-SUM($F443:AH443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D443),$W424-SUM($F443:AI443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D443),$W424-SUM($F443:AJ443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D443),$W424-SUM($F443:AK443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D443),$W424-SUM($F443:AL443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D443),$W424-SUM($F443:AM443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D443),$W424-SUM($F443:AN443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D443),$W424-SUM($F443:AO443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D443),$W424-SUM($F443:AP443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D443),$W424-SUM($F443:AQ443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D443),$W424-SUM($F443:AR443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D443),$W424-SUM($F443:AS443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D443),$W424-SUM($F443:AT443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D443),$W424-SUM($F443:AU443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D443),$W424-SUM($F443:AV443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D443),$W424-SUM($F443:AW443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D443),$W424-SUM($F443:AX443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D443),$W424-SUM($F443:AY443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D443),$W424-SUM($F443:AZ443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D443),$W424-SUM($F443:BA443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D443),$W424-SUM($F443:BB443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D443),$W424-SUM($F443:BC443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D443),$W424-SUM($F443:BD443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D443),$W424-SUM($F443:BE443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D443),$W424-SUM($F443:BF443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D443),$W424-SUM($F443:BG443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D443),$W424-SUM($F443:BH443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D443),$W424-SUM($F443:BI443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D443),$W424-SUM($F443:BJ443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D443),$W424-SUM($F443:BK443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D443),$W424-SUM($F443:BL443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D443),$W424-SUM($F443:BM443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D443),$W424-SUM($F443:BN443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D443),$W424-SUM($F443:BO443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D443),$W424-SUM($F443:BP443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D443),$W424-SUM($F443:BQ443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D443),$W424-SUM($F443:BR443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D443),$W424-SUM($F443:BS443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D443),$W424-SUM($F443:BT443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D443),$W424-SUM($F443:BU443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D443),$W424-SUM($F443:BV443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D443),$W424-SUM($F443:BW443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D443),$W424-SUM($F443:BX443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D443),$W424-SUM($F443:BY443),$W424/$D424))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D444),$X424-SUM($F444:X444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D444),$X424-SUM($F444:Y444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D444),$X424-SUM($F444:Z444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D444),$X424-SUM($F444:AA444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D444),$X424-SUM($F444:AB444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D444),$X424-SUM($F444:AC444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D444),$X424-SUM($F444:AD444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D444),$X424-SUM($F444:AE444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D444),$X424-SUM($F444:AF444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D444),$X424-SUM($F444:AG444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D444),$X424-SUM($F444:AH444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D444),$X424-SUM($F444:AI444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D444),$X424-SUM($F444:AJ444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D444),$X424-SUM($F444:AK444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D444),$X424-SUM($F444:AL444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D444),$X424-SUM($F444:AM444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D444),$X424-SUM($F444:AN444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D444),$X424-SUM($F444:AO444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D444),$X424-SUM($F444:AP444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D444),$X424-SUM($F444:AQ444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D444),$X424-SUM($F444:AR444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D444),$X424-SUM($F444:AS444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D444),$X424-SUM($F444:AT444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D444),$X424-SUM($F444:AU444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D444),$X424-SUM($F444:AV444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D444),$X424-SUM($F444:AW444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D444),$X424-SUM($F444:AX444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D444),$X424-SUM($F444:AY444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D444),$X424-SUM($F444:AZ444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D444),$X424-SUM($F444:BA444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D444),$X424-SUM($F444:BB444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D444),$X424-SUM($F444:BC444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D444),$X424-SUM($F444:BD444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D444),$X424-SUM($F444:BE444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D444),$X424-SUM($F444:BF444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D444),$X424-SUM($F444:BG444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D444),$X424-SUM($F444:BH444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D444),$X424-SUM($F444:BI444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D444),$X424-SUM($F444:BJ444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D444),$X424-SUM($F444:BK444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D444),$X424-SUM($F444:BL444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D444),$X424-SUM($F444:BM444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D444),$X424-SUM($F444:BN444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D444),$X424-SUM($F444:BO444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D444),$X424-SUM($F444:BP444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D444),$X424-SUM($F444:BQ444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D444),$X424-SUM($F444:BR444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D444),$X424-SUM($F444:BS444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D444),$X424-SUM($F444:BT444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D444),$X424-SUM($F444:BU444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D444),$X424-SUM($F444:BV444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D444),$X424-SUM($F444:BW444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D444),$X424-SUM($F444:BX444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D444),$X424-SUM($F444:BY444),$X424/$D424))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D445),$Y424-SUM($F445:Y445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D445),$Y424-SUM($F445:Z445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D445),$Y424-SUM($F445:AA445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D445),$Y424-SUM($F445:AB445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D445),$Y424-SUM($F445:AC445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D445),$Y424-SUM($F445:AD445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D445),$Y424-SUM($F445:AE445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D445),$Y424-SUM($F445:AF445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D445),$Y424-SUM($F445:AG445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D445),$Y424-SUM($F445:AH445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D445),$Y424-SUM($F445:AI445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D445),$Y424-SUM($F445:AJ445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D445),$Y424-SUM($F445:AK445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D445),$Y424-SUM($F445:AL445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D445),$Y424-SUM($F445:AM445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D445),$Y424-SUM($F445:AN445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D445),$Y424-SUM($F445:AO445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D445),$Y424-SUM($F445:AP445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D445),$Y424-SUM($F445:AQ445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D445),$Y424-SUM($F445:AR445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D445),$Y424-SUM($F445:AS445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D445),$Y424-SUM($F445:AT445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D445),$Y424-SUM($F445:AU445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D445),$Y424-SUM($F445:AV445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D445),$Y424-SUM($F445:AW445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D445),$Y424-SUM($F445:AX445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D445),$Y424-SUM($F445:AY445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D445),$Y424-SUM($F445:AZ445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D445),$Y424-SUM($F445:BA445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D445),$Y424-SUM($F445:BB445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D445),$Y424-SUM($F445:BC445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D445),$Y424-SUM($F445:BD445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D445),$Y424-SUM($F445:BE445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D445),$Y424-SUM($F445:BF445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D445),$Y424-SUM($F445:BG445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D445),$Y424-SUM($F445:BH445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D445),$Y424-SUM($F445:BI445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D445),$Y424-SUM($F445:BJ445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D445),$Y424-SUM($F445:BK445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D445),$Y424-SUM($F445:BL445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D445),$Y424-SUM($F445:BM445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D445),$Y424-SUM($F445:BN445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D445),$Y424-SUM($F445:BO445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D445),$Y424-SUM($F445:BP445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D445),$Y424-SUM($F445:BQ445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D445),$Y424-SUM($F445:BR445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D445),$Y424-SUM($F445:BS445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D445),$Y424-SUM($F445:BT445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D445),$Y424-SUM($F445:BU445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D445),$Y424-SUM($F445:BV445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D445),$Y424-SUM($F445:BW445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D445),$Y424-SUM($F445:BX445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D445),$Y424-SUM($F445:BY445),$Y424/$D424))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D446),$Z424-SUM($F446:Z446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D446),$Z424-SUM($F446:AA446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D446),$Z424-SUM($F446:AB446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D446),$Z424-SUM($F446:AC446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D446),$Z424-SUM($F446:AD446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D446),$Z424-SUM($F446:AE446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D446),$Z424-SUM($F446:AF446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D446),$Z424-SUM($F446:AG446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D446),$Z424-SUM($F446:AH446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D446),$Z424-SUM($F446:AI446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D446),$Z424-SUM($F446:AJ446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D446),$Z424-SUM($F446:AK446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D446),$Z424-SUM($F446:AL446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D446),$Z424-SUM($F446:AM446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D446),$Z424-SUM($F446:AN446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D446),$Z424-SUM($F446:AO446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D446),$Z424-SUM($F446:AP446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D446),$Z424-SUM($F446:AQ446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D446),$Z424-SUM($F446:AR446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D446),$Z424-SUM($F446:AS446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D446),$Z424-SUM($F446:AT446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D446),$Z424-SUM($F446:AU446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D446),$Z424-SUM($F446:AV446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D446),$Z424-SUM($F446:AW446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D446),$Z424-SUM($F446:AX446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D446),$Z424-SUM($F446:AY446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D446),$Z424-SUM($F446:AZ446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D446),$Z424-SUM($F446:BA446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D446),$Z424-SUM($F446:BB446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D446),$Z424-SUM($F446:BC446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D446),$Z424-SUM($F446:BD446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D446),$Z424-SUM($F446:BE446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D446),$Z424-SUM($F446:BF446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D446),$Z424-SUM($F446:BG446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D446),$Z424-SUM($F446:BH446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D446),$Z424-SUM($F446:BI446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D446),$Z424-SUM($F446:BJ446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D446),$Z424-SUM($F446:BK446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D446),$Z424-SUM($F446:BL446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D446),$Z424-SUM($F446:BM446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D446),$Z424-SUM($F446:BN446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D446),$Z424-SUM($F446:BO446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D446),$Z424-SUM($F446:BP446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D446),$Z424-SUM($F446:BQ446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D446),$Z424-SUM($F446:BR446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D446),$Z424-SUM($F446:BS446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D446),$Z424-SUM($F446:BT446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D446),$Z424-SUM($F446:BU446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D446),$Z424-SUM($F446:BV446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D446),$Z424-SUM($F446:BW446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D446),$Z424-SUM($F446:BX446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D446),$Z424-SUM($F446:BY446),$Z424/$D424))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D447),$AA424-SUM($F447:AA447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D447),$AA424-SUM($F447:AB447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D447),$AA424-SUM($F447:AC447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D447),$AA424-SUM($F447:AD447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D447),$AA424-SUM($F447:AE447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D447),$AA424-SUM($F447:AF447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D447),$AA424-SUM($F447:AG447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D447),$AA424-SUM($F447:AH447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D447),$AA424-SUM($F447:AI447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D447),$AA424-SUM($F447:AJ447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D447),$AA424-SUM($F447:AK447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D447),$AA424-SUM($F447:AL447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D447),$AA424-SUM($F447:AM447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D447),$AA424-SUM($F447:AN447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D447),$AA424-SUM($F447:AO447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D447),$AA424-SUM($F447:AP447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D447),$AA424-SUM($F447:AQ447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D447),$AA424-SUM($F447:AR447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D447),$AA424-SUM($F447:AS447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D447),$AA424-SUM($F447:AT447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D447),$AA424-SUM($F447:AU447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D447),$AA424-SUM($F447:AV447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D447),$AA424-SUM($F447:AW447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D447),$AA424-SUM($F447:AX447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D447),$AA424-SUM($F447:AY447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D447),$AA424-SUM($F447:AZ447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D447),$AA424-SUM($F447:BA447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D447),$AA424-SUM($F447:BB447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D447),$AA424-SUM($F447:BC447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D447),$AA424-SUM($F447:BD447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D447),$AA424-SUM($F447:BE447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D447),$AA424-SUM($F447:BF447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D447),$AA424-SUM($F447:BG447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D447),$AA424-SUM($F447:BH447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D447),$AA424-SUM($F447:BI447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D447),$AA424-SUM($F447:BJ447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D447),$AA424-SUM($F447:BK447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D447),$AA424-SUM($F447:BL447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D447),$AA424-SUM($F447:BM447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D447),$AA424-SUM($F447:BN447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D447),$AA424-SUM($F447:BO447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D447),$AA424-SUM($F447:BP447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D447),$AA424-SUM($F447:BQ447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D447),$AA424-SUM($F447:BR447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D447),$AA424-SUM($F447:BS447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D447),$AA424-SUM($F447:BT447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D447),$AA424-SUM($F447:BU447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D447),$AA424-SUM($F447:BV447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D447),$AA424-SUM($F447:BW447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D447),$AA424-SUM($F447:BX447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D447),$AA424-SUM($F447:BY447),$AA424/$D424))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D448),$AB424-SUM($F448:AB448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D448),$AB424-SUM($F448:AC448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D448),$AB424-SUM($F448:AD448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D448),$AB424-SUM($F448:AE448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D448),$AB424-SUM($F448:AF448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D448),$AB424-SUM($F448:AG448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D448),$AB424-SUM($F448:AH448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D448),$AB424-SUM($F448:AI448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D448),$AB424-SUM($F448:AJ448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D448),$AB424-SUM($F448:AK448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D448),$AB424-SUM($F448:AL448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D448),$AB424-SUM($F448:AM448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D448),$AB424-SUM($F448:AN448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D448),$AB424-SUM($F448:AO448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D448),$AB424-SUM($F448:AP448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D448),$AB424-SUM($F448:AQ448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D448),$AB424-SUM($F448:AR448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D448),$AB424-SUM($F448:AS448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D448),$AB424-SUM($F448:AT448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D448),$AB424-SUM($F448:AU448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D448),$AB424-SUM($F448:AV448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D448),$AB424-SUM($F448:AW448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D448),$AB424-SUM($F448:AX448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D448),$AB424-SUM($F448:AY448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D448),$AB424-SUM($F448:AZ448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D448),$AB424-SUM($F448:BA448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D448),$AB424-SUM($F448:BB448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D448),$AB424-SUM($F448:BC448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D448),$AB424-SUM($F448:BD448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D448),$AB424-SUM($F448:BE448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D448),$AB424-SUM($F448:BF448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D448),$AB424-SUM($F448:BG448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D448),$AB424-SUM($F448:BH448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D448),$AB424-SUM($F448:BI448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D448),$AB424-SUM($F448:BJ448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D448),$AB424-SUM($F448:BK448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D448),$AB424-SUM($F448:BL448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D448),$AB424-SUM($F448:BM448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D448),$AB424-SUM($F448:BN448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D448),$AB424-SUM($F448:BO448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D448),$AB424-SUM($F448:BP448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D448),$AB424-SUM($F448:BQ448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D448),$AB424-SUM($F448:BR448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D448),$AB424-SUM($F448:BS448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D448),$AB424-SUM($F448:BT448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D448),$AB424-SUM($F448:BU448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D448),$AB424-SUM($F448:BV448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D448),$AB424-SUM($F448:BW448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D448),$AB424-SUM($F448:BX448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D448),$AB424-SUM($F448:BY448),$AB424/$D424))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D449),$AC424-SUM($F449:AC449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D449),$AC424-SUM($F449:AD449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D449),$AC424-SUM($F449:AE449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D449),$AC424-SUM($F449:AF449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D449),$AC424-SUM($F449:AG449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D449),$AC424-SUM($F449:AH449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D449),$AC424-SUM($F449:AI449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D449),$AC424-SUM($F449:AJ449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D449),$AC424-SUM($F449:AK449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D449),$AC424-SUM($F449:AL449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D449),$AC424-SUM($F449:AM449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D449),$AC424-SUM($F449:AN449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D449),$AC424-SUM($F449:AO449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D449),$AC424-SUM($F449:AP449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D449),$AC424-SUM($F449:AQ449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D449),$AC424-SUM($F449:AR449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D449),$AC424-SUM($F449:AS449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D449),$AC424-SUM($F449:AT449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D449),$AC424-SUM($F449:AU449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D449),$AC424-SUM($F449:AV449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D449),$AC424-SUM($F449:AW449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D449),$AC424-SUM($F449:AX449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D449),$AC424-SUM($F449:AY449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D449),$AC424-SUM($F449:AZ449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D449),$AC424-SUM($F449:BA449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D449),$AC424-SUM($F449:BB449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D449),$AC424-SUM($F449:BC449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D449),$AC424-SUM($F449:BD449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D449),$AC424-SUM($F449:BE449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D449),$AC424-SUM($F449:BF449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D449),$AC424-SUM($F449:BG449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D449),$AC424-SUM($F449:BH449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D449),$AC424-SUM($F449:BI449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D449),$AC424-SUM($F449:BJ449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D449),$AC424-SUM($F449:BK449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D449),$AC424-SUM($F449:BL449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D449),$AC424-SUM($F449:BM449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D449),$AC424-SUM($F449:BN449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D449),$AC424-SUM($F449:BO449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D449),$AC424-SUM($F449:BP449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D449),$AC424-SUM($F449:BQ449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D449),$AC424-SUM($F449:BR449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D449),$AC424-SUM($F449:BS449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D449),$AC424-SUM($F449:BT449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D449),$AC424-SUM($F449:BU449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D449),$AC424-SUM($F449:BV449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D449),$AC424-SUM($F449:BW449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D449),$AC424-SUM($F449:BX449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D449),$AC424-SUM($F449:BY449),$AC424/$D424))","v":0}]
[null,null,null,25]
[null,{"$f":"A48","v":"IT"},null,null,null,{"$f":"SUM(F425:F450)","v":0},545.40962937824736,1413.3355626783778,2007.5136957005325,3264.9422760178486,3900.3934784861149,6268.604891756906,6891.731741423835,9685.8148769454456,10731.869797460089,12704.838131441284,11579.081843332524,13174.577356219517,10564.47036432887,14796.853896139293,16002.366777186695,14214.502022646418,11127.953726792366,10349.799450139246,3813.9324174968629,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL425:AL450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B480","v":"Vehicles"},{"$f":"VLOOKUP(C453,$A$124:$D$140,4,FALSE)","v":7},{"$f":"VLOOKUP(C453,$A$124:$D$140,3,FALSE)","v":10},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C453,$A$61:$A$77,0),FALSE))","v":-462.5935873894137},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C453,$A$61:$A$77,0),FALSE))","v":545.62120964722408},519.08044948852489,895.74758948111241,971.24368671527577,1215.8025575463112,-59.895933661063992,567.70432611673948,-171.73270983436507,196.2150158096895,996.73136634164462,1687.7132858287698,682.88214247716371,1365.1871254460325,872.65183232706875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C453,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E453=\"n/a\",\"n/a\",IF(G$3>($E453+$D455),$F453-SUM($F455:F455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(H$3>($E453+$D455),$F453-SUM($F455:G455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(I$3>($E453+$D455),$F453-SUM($F455:H455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(J$3>($E453+$D455),$F453-SUM($F455:I455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(K$3>($E453+$D455),$F453-SUM($F455:J455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(L$3>($E453+$D455),$F453-SUM($F455:K455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(M$3>($E453+$D455),$F453-SUM($F455:L455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(N$3>($E453+$D455),$F453-SUM($F455:M455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(O$3>($E453+$D455),$F453-SUM($F455:N455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(P$3>($E453+$D455),$F453-SUM($F455:O455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Q$3>($E453+$D455),$F453-SUM($F455:P455),$F453/$E453))","v":1.1368683772161603E-13},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(R$3>($E453+$D455),$F453-SUM($F455:Q455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(S$3>($E453+$D455),$F453-SUM($F455:R455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(T$3>($E453+$D455),$F453-SUM($F455:S455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(U$3>($E453+$D455),$F453-SUM($F455:T455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(V$3>($E453+$D455),$F453-SUM($F455:U455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(W$3>($E453+$D455),$F453-SUM($F455:V455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(X$3>($E453+$D455),$F453-SUM($F455:W455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Y$3>($E453+$D455),$F453-SUM($F455:X455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Z$3>($E453+$D455),$F453-SUM($F455:Y455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AA$3>($E453+$D455),$F453-SUM($F455:Z455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AB$3>($E453+$D455),$F453-SUM($F455:AA455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AC$3>($E453+$D455),$F453-SUM($F455:AB455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AD$3>($E453+$D455),$F453-SUM($F455:AC455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AE$3>($E453+$D455),$F453-SUM($F455:AD455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AF$3>($E453+$D455),$F453-SUM($F455:AE455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AG$3>($E453+$D455),$F453-SUM($F455:AF455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AH$3>($E453+$D455),$F453-SUM($F455:AG455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AI$3>($E453+$D455),$F453-SUM($F455:AH455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AJ$3>($E453+$D455),$F453-SUM($F455:AI455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AK$3>($E453+$D455),$F453-SUM($F455:AJ455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AL$3>($E453+$D455),$F453-SUM($F455:AK455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AM$3>($E453+$D455),$F453-SUM($F455:AL455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AN$3>($E453+$D455),$F453-SUM($F455:AM455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AO$3>($E453+$D455),$F453-SUM($F455:AN455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AP$3>($E453+$D455),$F453-SUM($F455:AO455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AQ$3>($E453+$D455),$F453-SUM($F455:AP455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AR$3>($E453+$D455),$F453-SUM($F455:AQ455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AS$3>($E453+$D455),$F453-SUM($F455:AR455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AT$3>($E453+$D455),$F453-SUM($F455:AS455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AU$3>($E453+$D455),$F453-SUM($F455:AT455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AV$3>($E453+$D455),$F453-SUM($F455:AU455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AW$3>($E453+$D455),$F453-SUM($F455:AV455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AX$3>($E453+$D455),$F453-SUM($F455:AW455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AY$3>($E453+$D455),$F453-SUM($F455:AX455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AZ$3>($E453+$D455),$F453-SUM($F455:AY455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BA$3>($E453+$D455),$F453-SUM($F455:AZ455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BB$3>($E453+$D455),$F453-SUM($F455:BA455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BC$3>($E453+$D455),$F453-SUM($F455:BB455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BD$3>($E453+$D455),$F453-SUM($F455:BC455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BE$3>($E453+$D455),$F453-SUM($F455:BD455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BF$3>($E453+$D455),$F453-SUM($F455:BE455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BG$3>($E453+$D455),$F453-SUM($F455:BF455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BH$3>($E453+$D455),$F453-SUM($F455:BG455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BI$3>($E453+$D455),$F453-SUM($F455:BH455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BJ$3>($E453+$D455),$F453-SUM($F455:BI455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BK$3>($E453+$D455),$F453-SUM($F455:BJ455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BL$3>($E453+$D455),$F453-SUM($F455:BK455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BM$3>($E453+$D455),$F453-SUM($F455:BL455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BN$3>($E453+$D455),$F453-SUM($F455:BM455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BO$3>($E453+$D455),$F453-SUM($F455:BN455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BP$3>($E453+$D455),$F453-SUM($F455:BO455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BQ$3>($E453+$D455),$F453-SUM($F455:BP455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BR$3>($E453+$D455),$F453-SUM($F455:BQ455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BS$3>($E453+$D455),$F453-SUM($F455:BR455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BT$3>($E453+$D455),$F453-SUM($F455:BS455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BU$3>($E453+$D455),$F453-SUM($F455:BT455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BV$3>($E453+$D455),$F453-SUM($F455:BU455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BW$3>($E453+$D455),$F453-SUM($F455:BV455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BX$3>($E453+$D455),$F453-SUM($F455:BW455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BY$3>($E453+$D455),$F453-SUM($F455:BX455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BZ$3>($E453+$D455),$F453-SUM($F455:BY455),$F453/$E453))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E453=\"n/a\",\"n/a\",IF(H$3>($E453+$D456),$G453-SUM($F456:G456),$G453/$E453))","v":54.562120964722411},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(I$3>($E453+$D456),$G453-SUM($F456:H456),$G453/$E453))","v":54.562120964722411},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(J$3>($E453+$D456),$G453-SUM($F456:I456),$G453/$E453))","v":54.562120964722411},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(K$3>($E453+$D456),$G453-SUM($F456:J456),$G453/$E453))","v":54.562120964722411},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(L$3>($E453+$D456),$G453-SUM($F456:K456),$G453/$E453))","v":54.562120964722411},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(M$3>($E453+$D456),$G453-SUM($F456:L456),$G453/$E453))","v":54.562120964722411},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(N$3>($E453+$D456),$G453-SUM($F456:M456),$G453/$E453))","v":54.562120964722411},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(O$3>($E453+$D456),$G453-SUM($F456:N456),$G453/$E453))","v":54.562120964722411},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(P$3>($E453+$D456),$G453-SUM($F456:O456),$G453/$E453))","v":54.562120964722411},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Q$3>($E453+$D456),$G453-SUM($F456:P456),$G453/$E453))","v":54.562120964722411},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(R$3>($E453+$D456),$G453-SUM($F456:Q456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(S$3>($E453+$D456),$G453-SUM($F456:R456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(T$3>($E453+$D456),$G453-SUM($F456:S456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(U$3>($E453+$D456),$G453-SUM($F456:T456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(V$3>($E453+$D456),$G453-SUM($F456:U456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(W$3>($E453+$D456),$G453-SUM($F456:V456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(X$3>($E453+$D456),$G453-SUM($F456:W456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Y$3>($E453+$D456),$G453-SUM($F456:X456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Z$3>($E453+$D456),$G453-SUM($F456:Y456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AA$3>($E453+$D456),$G453-SUM($F456:Z456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AB$3>($E453+$D456),$G453-SUM($F456:AA456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AC$3>($E453+$D456),$G453-SUM($F456:AB456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AD$3>($E453+$D456),$G453-SUM($F456:AC456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AE$3>($E453+$D456),$G453-SUM($F456:AD456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AF$3>($E453+$D456),$G453-SUM($F456:AE456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AG$3>($E453+$D456),$G453-SUM($F456:AF456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AH$3>($E453+$D456),$G453-SUM($F456:AG456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AI$3>($E453+$D456),$G453-SUM($F456:AH456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AJ$3>($E453+$D456),$G453-SUM($F456:AI456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AK$3>($E453+$D456),$G453-SUM($F456:AJ456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AL$3>($E453+$D456),$G453-SUM($F456:AK456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AM$3>($E453+$D456),$G453-SUM($F456:AL456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AN$3>($E453+$D456),$G453-SUM($F456:AM456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AO$3>($E453+$D456),$G453-SUM($F456:AN456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AP$3>($E453+$D456),$G453-SUM($F456:AO456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AQ$3>($E453+$D456),$G453-SUM($F456:AP456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AR$3>($E453+$D456),$G453-SUM($F456:AQ456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AS$3>($E453+$D456),$G453-SUM($F456:AR456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AT$3>($E453+$D456),$G453-SUM($F456:AS456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AU$3>($E453+$D456),$G453-SUM($F456:AT456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AV$3>($E453+$D456),$G453-SUM($F456:AU456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AW$3>($E453+$D456),$G453-SUM($F456:AV456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AX$3>($E453+$D456),$G453-SUM($F456:AW456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AY$3>($E453+$D456),$G453-SUM($F456:AX456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AZ$3>($E453+$D456),$G453-SUM($F456:AY456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BA$3>($E453+$D456),$G453-SUM($F456:AZ456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BB$3>($E453+$D456),$G453-SUM($F456:BA456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BC$3>($E453+$D456),$G453-SUM($F456:BB456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BD$3>($E453+$D456),$G453-SUM($F456:BC456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BE$3>($E453+$D456),$G453-SUM($F456:BD456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BF$3>($E453+$D456),$G453-SUM($F456:BE456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BG$3>($E453+$D456),$G453-SUM($F456:BF456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BH$3>($E453+$D456),$G453-SUM($F456:BG456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BI$3>($E453+$D456),$G453-SUM($F456:BH456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BJ$3>($E453+$D456),$G453-SUM($F456:BI456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BK$3>($E453+$D456),$G453-SUM($F456:BJ456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BL$3>($E453+$D456),$G453-SUM($F456:BK456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BM$3>($E453+$D456),$G453-SUM($F456:BL456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BN$3>($E453+$D456),$G453-SUM($F456:BM456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BO$3>($E453+$D456),$G453-SUM($F456:BN456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BP$3>($E453+$D456),$G453-SUM($F456:BO456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BQ$3>($E453+$D456),$G453-SUM($F456:BP456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BR$3>($E453+$D456),$G453-SUM($F456:BQ456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BS$3>($E453+$D456),$G453-SUM($F456:BR456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BT$3>($E453+$D456),$G453-SUM($F456:BS456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BU$3>($E453+$D456),$G453-SUM($F456:BT456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BV$3>($E453+$D456),$G453-SUM($F456:BU456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BW$3>($E453+$D456),$G453-SUM($F456:BV456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BX$3>($E453+$D456),$G453-SUM($F456:BW456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BY$3>($E453+$D456),$G453-SUM($F456:BX456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BZ$3>($E453+$D456),$G453-SUM($F456:BY456),$G453/$E453))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E453=\"n/a\",\"n/a\",IF(I$3>($E453+$D457),$H453-SUM($F457:H457),$H453/$E453))","v":51.908044948852492},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(J$3>($E453+$D457),$H453-SUM($F457:I457),$H453/$E453))","v":51.908044948852492},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(K$3>($E453+$D457),$H453-SUM($F457:J457),$H453/$E453))","v":51.908044948852492},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(L$3>($E453+$D457),$H453-SUM($F457:K457),$H453/$E453))","v":51.908044948852492},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(M$3>($E453+$D457),$H453-SUM($F457:L457),$H453/$E453))","v":51.908044948852492},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(N$3>($E453+$D457),$H453-SUM($F457:M457),$H453/$E453))","v":51.908044948852492},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(O$3>($E453+$D457),$H453-SUM($F457:N457),$H453/$E453))","v":51.908044948852492},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(P$3>($E453+$D457),$H453-SUM($F457:O457),$H453/$E453))","v":51.908044948852492},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Q$3>($E453+$D457),$H453-SUM($F457:P457),$H453/$E453))","v":51.908044948852492},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(R$3>($E453+$D457),$H453-SUM($F457:Q457),$H453/$E453))","v":51.908044948852492},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(S$3>($E453+$D457),$H453-SUM($F457:R457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(T$3>($E453+$D457),$H453-SUM($F457:S457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(U$3>($E453+$D457),$H453-SUM($F457:T457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(V$3>($E453+$D457),$H453-SUM($F457:U457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(W$3>($E453+$D457),$H453-SUM($F457:V457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(X$3>($E453+$D457),$H453-SUM($F457:W457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Y$3>($E453+$D457),$H453-SUM($F457:X457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Z$3>($E453+$D457),$H453-SUM($F457:Y457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AA$3>($E453+$D457),$H453-SUM($F457:Z457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AB$3>($E453+$D457),$H453-SUM($F457:AA457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AC$3>($E453+$D457),$H453-SUM($F457:AB457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AD$3>($E453+$D457),$H453-SUM($F457:AC457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AE$3>($E453+$D457),$H453-SUM($F457:AD457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AF$3>($E453+$D457),$H453-SUM($F457:AE457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AG$3>($E453+$D457),$H453-SUM($F457:AF457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AH$3>($E453+$D457),$H453-SUM($F457:AG457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AI$3>($E453+$D457),$H453-SUM($F457:AH457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AJ$3>($E453+$D457),$H453-SUM($F457:AI457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AK$3>($E453+$D457),$H453-SUM($F457:AJ457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AL$3>($E453+$D457),$H453-SUM($F457:AK457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AM$3>($E453+$D457),$H453-SUM($F457:AL457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AN$3>($E453+$D457),$H453-SUM($F457:AM457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AO$3>($E453+$D457),$H453-SUM($F457:AN457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AP$3>($E453+$D457),$H453-SUM($F457:AO457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AQ$3>($E453+$D457),$H453-SUM($F457:AP457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AR$3>($E453+$D457),$H453-SUM($F457:AQ457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AS$3>($E453+$D457),$H453-SUM($F457:AR457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AT$3>($E453+$D457),$H453-SUM($F457:AS457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AU$3>($E453+$D457),$H453-SUM($F457:AT457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AV$3>($E453+$D457),$H453-SUM($F457:AU457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AW$3>($E453+$D457),$H453-SUM($F457:AV457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AX$3>($E453+$D457),$H453-SUM($F457:AW457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AY$3>($E453+$D457),$H453-SUM($F457:AX457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AZ$3>($E453+$D457),$H453-SUM($F457:AY457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BA$3>($E453+$D457),$H453-SUM($F457:AZ457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BB$3>($E453+$D457),$H453-SUM($F457:BA457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BC$3>($E453+$D457),$H453-SUM($F457:BB457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BD$3>($E453+$D457),$H453-SUM($F457:BC457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BE$3>($E453+$D457),$H453-SUM($F457:BD457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BF$3>($E453+$D457),$H453-SUM($F457:BE457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BG$3>($E453+$D457),$H453-SUM($F457:BF457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BH$3>($E453+$D457),$H453-SUM($F457:BG457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BI$3>($E453+$D457),$H453-SUM($F457:BH457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BJ$3>($E453+$D457),$H453-SUM($F457:BI457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BK$3>($E453+$D457),$H453-SUM($F457:BJ457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BL$3>($E453+$D457),$H453-SUM($F457:BK457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BM$3>($E453+$D457),$H453-SUM($F457:BL457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BN$3>($E453+$D457),$H453-SUM($F457:BM457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BO$3>($E453+$D457),$H453-SUM($F457:BN457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BP$3>($E453+$D457),$H453-SUM($F457:BO457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BQ$3>($E453+$D457),$H453-SUM($F457:BP457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BR$3>($E453+$D457),$H453-SUM($F457:BQ457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BS$3>($E453+$D457),$H453-SUM($F457:BR457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BT$3>($E453+$D457),$H453-SUM($F457:BS457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BU$3>($E453+$D457),$H453-SUM($F457:BT457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BV$3>($E453+$D457),$H453-SUM($F457:BU457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BW$3>($E453+$D457),$H453-SUM($F457:BV457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BX$3>($E453+$D457),$H453-SUM($F457:BW457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BY$3>($E453+$D457),$H453-SUM($F457:BX457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BZ$3>($E453+$D457),$H453-SUM($F457:BY457),$H453/$E453))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E453=\"n/a\",\"n/a\",IF(J$3>($E453+$D458),$I453-SUM($F458:I458),$I453/$E453))","v":89.574758948111239},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(K$3>($E453+$D458),$I453-SUM($F458:J458),$I453/$E453))","v":89.574758948111239},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(L$3>($E453+$D458),$I453-SUM($F458:K458),$I453/$E453))","v":89.574758948111239},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(M$3>($E453+$D458),$I453-SUM($F458:L458),$I453/$E453))","v":89.574758948111239},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(N$3>($E453+$D458),$I453-SUM($F458:M458),$I453/$E453))","v":89.574758948111239},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(O$3>($E453+$D458),$I453-SUM($F458:N458),$I453/$E453))","v":89.574758948111239},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(P$3>($E453+$D458),$I453-SUM($F458:O458),$I453/$E453))","v":89.574758948111239},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Q$3>($E453+$D458),$I453-SUM($F458:P458),$I453/$E453))","v":89.574758948111239},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(R$3>($E453+$D458),$I453-SUM($F458:Q458),$I453/$E453))","v":89.574758948111239},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(S$3>($E453+$D458),$I453-SUM($F458:R458),$I453/$E453))","v":89.574758948111239},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(T$3>($E453+$D458),$I453-SUM($F458:S458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(U$3>($E453+$D458),$I453-SUM($F458:T458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(V$3>($E453+$D458),$I453-SUM($F458:U458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(W$3>($E453+$D458),$I453-SUM($F458:V458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(X$3>($E453+$D458),$I453-SUM($F458:W458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Y$3>($E453+$D458),$I453-SUM($F458:X458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Z$3>($E453+$D458),$I453-SUM($F458:Y458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AA$3>($E453+$D458),$I453-SUM($F458:Z458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AB$3>($E453+$D458),$I453-SUM($F458:AA458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AC$3>($E453+$D458),$I453-SUM($F458:AB458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AD$3>($E453+$D458),$I453-SUM($F458:AC458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AE$3>($E453+$D458),$I453-SUM($F458:AD458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AF$3>($E453+$D458),$I453-SUM($F458:AE458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AG$3>($E453+$D458),$I453-SUM($F458:AF458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AH$3>($E453+$D458),$I453-SUM($F458:AG458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AI$3>($E453+$D458),$I453-SUM($F458:AH458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AJ$3>($E453+$D458),$I453-SUM($F458:AI458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AK$3>($E453+$D458),$I453-SUM($F458:AJ458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AL$3>($E453+$D458),$I453-SUM($F458:AK458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AM$3>($E453+$D458),$I453-SUM($F458:AL458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AN$3>($E453+$D458),$I453-SUM($F458:AM458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AO$3>($E453+$D458),$I453-SUM($F458:AN458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AP$3>($E453+$D458),$I453-SUM($F458:AO458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AQ$3>($E453+$D458),$I453-SUM($F458:AP458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AR$3>($E453+$D458),$I453-SUM($F458:AQ458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AS$3>($E453+$D458),$I453-SUM($F458:AR458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AT$3>($E453+$D458),$I453-SUM($F458:AS458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AU$3>($E453+$D458),$I453-SUM($F458:AT458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AV$3>($E453+$D458),$I453-SUM($F458:AU458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AW$3>($E453+$D458),$I453-SUM($F458:AV458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AX$3>($E453+$D458),$I453-SUM($F458:AW458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AY$3>($E453+$D458),$I453-SUM($F458:AX458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AZ$3>($E453+$D458),$I453-SUM($F458:AY458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BA$3>($E453+$D458),$I453-SUM($F458:AZ458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BB$3>($E453+$D458),$I453-SUM($F458:BA458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BC$3>($E453+$D458),$I453-SUM($F458:BB458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BD$3>($E453+$D458),$I453-SUM($F458:BC458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BE$3>($E453+$D458),$I453-SUM($F458:BD458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BF$3>($E453+$D458),$I453-SUM($F458:BE458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BG$3>($E453+$D458),$I453-SUM($F458:BF458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BH$3>($E453+$D458),$I453-SUM($F458:BG458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BI$3>($E453+$D458),$I453-SUM($F458:BH458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BJ$3>($E453+$D458),$I453-SUM($F458:BI458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BK$3>($E453+$D458),$I453-SUM($F458:BJ458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BL$3>($E453+$D458),$I453-SUM($F458:BK458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BM$3>($E453+$D458),$I453-SUM($F458:BL458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BN$3>($E453+$D458),$I453-SUM($F458:BM458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BO$3>($E453+$D458),$I453-SUM($F458:BN458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BP$3>($E453+$D458),$I453-SUM($F458:BO458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BQ$3>($E453+$D458),$I453-SUM($F458:BP458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BR$3>($E453+$D458),$I453-SUM($F458:BQ458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BS$3>($E453+$D458),$I453-SUM($F458:BR458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BT$3>($E453+$D458),$I453-SUM($F458:BS458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BU$3>($E453+$D458),$I453-SUM($F458:BT458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BV$3>($E453+$D458),$I453-SUM($F458:BU458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BW$3>($E453+$D458),$I453-SUM($F458:BV458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BX$3>($E453+$D458),$I453-SUM($F458:BW458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BY$3>($E453+$D458),$I453-SUM($F458:BX458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BZ$3>($E453+$D458),$I453-SUM($F458:BY458),$I453/$E453))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E453=\"n/a\",\"n/a\",IF(K$3>($E453+$D459),$J453-SUM($F459:J459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(L$3>($E453+$D459),$J453-SUM($F459:K459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(M$3>($E453+$D459),$J453-SUM($F459:L459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(N$3>($E453+$D459),$J453-SUM($F459:M459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(O$3>($E453+$D459),$J453-SUM($F459:N459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(P$3>($E453+$D459),$J453-SUM($F459:O459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Q$3>($E453+$D459),$J453-SUM($F459:P459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(R$3>($E453+$D459),$J453-SUM($F459:Q459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(S$3>($E453+$D459),$J453-SUM($F459:R459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(T$3>($E453+$D459),$J453-SUM($F459:S459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(U$3>($E453+$D459),$J453-SUM($F459:T459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(V$3>($E453+$D459),$J453-SUM($F459:U459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(W$3>($E453+$D459),$J453-SUM($F459:V459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(X$3>($E453+$D459),$J453-SUM($F459:W459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Y$3>($E453+$D459),$J453-SUM($F459:X459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Z$3>($E453+$D459),$J453-SUM($F459:Y459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AA$3>($E453+$D459),$J453-SUM($F459:Z459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AB$3>($E453+$D459),$J453-SUM($F459:AA459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AC$3>($E453+$D459),$J453-SUM($F459:AB459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AD$3>($E453+$D459),$J453-SUM($F459:AC459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AE$3>($E453+$D459),$J453-SUM($F459:AD459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AF$3>($E453+$D459),$J453-SUM($F459:AE459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AG$3>($E453+$D459),$J453-SUM($F459:AF459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AH$3>($E453+$D459),$J453-SUM($F459:AG459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AI$3>($E453+$D459),$J453-SUM($F459:AH459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AJ$3>($E453+$D459),$J453-SUM($F459:AI459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AK$3>($E453+$D459),$J453-SUM($F459:AJ459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AL$3>($E453+$D459),$J453-SUM($F459:AK459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AM$3>($E453+$D459),$J453-SUM($F459:AL459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AN$3>($E453+$D459),$J453-SUM($F459:AM459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AO$3>($E453+$D459),$J453-SUM($F459:AN459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AP$3>($E453+$D459),$J453-SUM($F459:AO459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AQ$3>($E453+$D459),$J453-SUM($F459:AP459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AR$3>($E453+$D459),$J453-SUM($F459:AQ459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AS$3>($E453+$D459),$J453-SUM($F459:AR459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AT$3>($E453+$D459),$J453-SUM($F459:AS459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AU$3>($E453+$D459),$J453-SUM($F459:AT459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AV$3>($E453+$D459),$J453-SUM($F459:AU459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AW$3>($E453+$D459),$J453-SUM($F459:AV459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AX$3>($E453+$D459),$J453-SUM($F459:AW459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AY$3>($E453+$D459),$J453-SUM($F459:AX459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AZ$3>($E453+$D459),$J453-SUM($F459:AY459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BA$3>($E453+$D459),$J453-SUM($F459:AZ459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BB$3>($E453+$D459),$J453-SUM($F459:BA459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BC$3>($E453+$D459),$J453-SUM($F459:BB459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BD$3>($E453+$D459),$J453-SUM($F459:BC459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BE$3>($E453+$D459),$J453-SUM($F459:BD459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BF$3>($E453+$D459),$J453-SUM($F459:BE459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BG$3>($E453+$D459),$J453-SUM($F459:BF459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BH$3>($E453+$D459),$J453-SUM($F459:BG459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BI$3>($E453+$D459),$J453-SUM($F459:BH459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BJ$3>($E453+$D459),$J453-SUM($F459:BI459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BK$3>($E453+$D459),$J453-SUM($F459:BJ459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BL$3>($E453+$D459),$J453-SUM($F459:BK459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BM$3>($E453+$D459),$J453-SUM($F459:BL459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BN$3>($E453+$D459),$J453-SUM($F459:BM459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BO$3>($E453+$D459),$J453-SUM($F459:BN459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BP$3>($E453+$D459),$J453-SUM($F459:BO459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BQ$3>($E453+$D459),$J453-SUM($F459:BP459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BR$3>($E453+$D459),$J453-SUM($F459:BQ459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BS$3>($E453+$D459),$J453-SUM($F459:BR459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BT$3>($E453+$D459),$J453-SUM($F459:BS459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BU$3>($E453+$D459),$J453-SUM($F459:BT459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BV$3>($E453+$D459),$J453-SUM($F459:BU459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BW$3>($E453+$D459),$J453-SUM($F459:BV459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BX$3>($E453+$D459),$J453-SUM($F459:BW459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BY$3>($E453+$D459),$J453-SUM($F459:BX459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BZ$3>($E453+$D459),$J453-SUM($F459:BY459),$J453/$E453))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(L$3>($D453+$D460),$K453-SUM($F460:K460),$K453/$D453))","v":173.68607964947302},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(M$3>($D453+$D460),$K453-SUM($F460:L460),$K453/$D453))","v":173.68607964947302},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(N$3>($D453+$D460),$K453-SUM($F460:M460),$K453/$D453))","v":173.68607964947302},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(O$3>($D453+$D460),$K453-SUM($F460:N460),$K453/$D453))","v":173.68607964947302},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(P$3>($D453+$D460),$K453-SUM($F460:O460),$K453/$D453))","v":173.68607964947302},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Q$3>($D453+$D460),$K453-SUM($F460:P460),$K453/$D453))","v":173.68607964947302},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(R$3>($D453+$D460),$K453-SUM($F460:Q460),$K453/$D453))","v":173.68607964947302},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(S$3>($D453+$D460),$K453-SUM($F460:R460),$K453/$D453))","v":2.2737367544323206E-13},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(T$3>($D453+$D460),$K453-SUM($F460:S460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D460),$K453-SUM($F460:T460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D460),$K453-SUM($F460:U460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D460),$K453-SUM($F460:V460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D460),$K453-SUM($F460:W460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D460),$K453-SUM($F460:X460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D460),$K453-SUM($F460:Y460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D460),$K453-SUM($F460:Z460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D460),$K453-SUM($F460:AA460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D460),$K453-SUM($F460:AB460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D460),$K453-SUM($F460:AC460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D460),$K453-SUM($F460:AD460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D460),$K453-SUM($F460:AE460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D460),$K453-SUM($F460:AF460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D460),$K453-SUM($F460:AG460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D460),$K453-SUM($F460:AH460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D460),$K453-SUM($F460:AI460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D460),$K453-SUM($F460:AJ460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D460),$K453-SUM($F460:AK460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D460),$K453-SUM($F460:AL460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D460),$K453-SUM($F460:AM460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D460),$K453-SUM($F460:AN460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D460),$K453-SUM($F460:AO460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D460),$K453-SUM($F460:AP460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D460),$K453-SUM($F460:AQ460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D460),$K453-SUM($F460:AR460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D460),$K453-SUM($F460:AS460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D460),$K453-SUM($F460:AT460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D460),$K453-SUM($F460:AU460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D460),$K453-SUM($F460:AV460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D460),$K453-SUM($F460:AW460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D460),$K453-SUM($F460:AX460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D460),$K453-SUM($F460:AY460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D460),$K453-SUM($F460:AZ460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D460),$K453-SUM($F460:BA460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D460),$K453-SUM($F460:BB460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D460),$K453-SUM($F460:BC460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D460),$K453-SUM($F460:BD460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D460),$K453-SUM($F460:BE460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D460),$K453-SUM($F460:BF460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D460),$K453-SUM($F460:BG460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D460),$K453-SUM($F460:BH460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D460),$K453-SUM($F460:BI460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D460),$K453-SUM($F460:BJ460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D460),$K453-SUM($F460:BK460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D460),$K453-SUM($F460:BL460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D460),$K453-SUM($F460:BM460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D460),$K453-SUM($F460:BN460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D460),$K453-SUM($F460:BO460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D460),$K453-SUM($F460:BP460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D460),$K453-SUM($F460:BQ460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D460),$K453-SUM($F460:BR460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D460),$K453-SUM($F460:BS460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D460),$K453-SUM($F460:BT460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D460),$K453-SUM($F460:BU460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D460),$K453-SUM($F460:BV460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D460),$K453-SUM($F460:BW460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D460),$K453-SUM($F460:BX460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D460),$K453-SUM($F460:BY460),$K453/$D453))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(M$3>($D453+$D461),$L453-SUM($F461:L461),$L453/$D453))","v":-8.5565619515805711},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(N$3>($D453+$D461),$L453-SUM($F461:M461),$L453/$D453))","v":-8.5565619515805711},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(O$3>($D453+$D461),$L453-SUM($F461:N461),$L453/$D453))","v":-8.5565619515805711},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(P$3>($D453+$D461),$L453-SUM($F461:O461),$L453/$D453))","v":-8.5565619515805711},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Q$3>($D453+$D461),$L453-SUM($F461:P461),$L453/$D453))","v":-8.5565619515805711},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(R$3>($D453+$D461),$L453-SUM($F461:Q461),$L453/$D453))","v":-8.5565619515805711},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(S$3>($D453+$D461),$L453-SUM($F461:R461),$L453/$D453))","v":-8.5565619515805711},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(T$3>($D453+$D461),$L453-SUM($F461:S461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D461),$L453-SUM($F461:T461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D461),$L453-SUM($F461:U461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D461),$L453-SUM($F461:V461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D461),$L453-SUM($F461:W461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D461),$L453-SUM($F461:X461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D461),$L453-SUM($F461:Y461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D461),$L453-SUM($F461:Z461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D461),$L453-SUM($F461:AA461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D461),$L453-SUM($F461:AB461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D461),$L453-SUM($F461:AC461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D461),$L453-SUM($F461:AD461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D461),$L453-SUM($F461:AE461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D461),$L453-SUM($F461:AF461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D461),$L453-SUM($F461:AG461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D461),$L453-SUM($F461:AH461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D461),$L453-SUM($F461:AI461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D461),$L453-SUM($F461:AJ461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D461),$L453-SUM($F461:AK461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D461),$L453-SUM($F461:AL461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D461),$L453-SUM($F461:AM461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D461),$L453-SUM($F461:AN461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D461),$L453-SUM($F461:AO461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D461),$L453-SUM($F461:AP461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D461),$L453-SUM($F461:AQ461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D461),$L453-SUM($F461:AR461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D461),$L453-SUM($F461:AS461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D461),$L453-SUM($F461:AT461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D461),$L453-SUM($F461:AU461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D461),$L453-SUM($F461:AV461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D461),$L453-SUM($F461:AW461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D461),$L453-SUM($F461:AX461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D461),$L453-SUM($F461:AY461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D461),$L453-SUM($F461:AZ461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D461),$L453-SUM($F461:BA461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D461),$L453-SUM($F461:BB461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D461),$L453-SUM($F461:BC461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D461),$L453-SUM($F461:BD461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D461),$L453-SUM($F461:BE461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D461),$L453-SUM($F461:BF461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D461),$L453-SUM($F461:BG461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D461),$L453-SUM($F461:BH461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D461),$L453-SUM($F461:BI461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D461),$L453-SUM($F461:BJ461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D461),$L453-SUM($F461:BK461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D461),$L453-SUM($F461:BL461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D461),$L453-SUM($F461:BM461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D461),$L453-SUM($F461:BN461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D461),$L453-SUM($F461:BO461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D461),$L453-SUM($F461:BP461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D461),$L453-SUM($F461:BQ461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D461),$L453-SUM($F461:BR461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D461),$L453-SUM($F461:BS461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D461),$L453-SUM($F461:BT461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D461),$L453-SUM($F461:BU461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D461),$L453-SUM($F461:BV461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D461),$L453-SUM($F461:BW461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D461),$L453-SUM($F461:BX461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D461),$L453-SUM($F461:BY461),$L453/$D453))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(N$3>($D453+$D462),$M453-SUM($F462:M462),$M453/$D453))","v":81.100618016677075},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(O$3>($D453+$D462),$M453-SUM($F462:N462),$M453/$D453))","v":81.100618016677075},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(P$3>($D453+$D462),$M453-SUM($F462:O462),$M453/$D453))","v":81.100618016677075},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Q$3>($D453+$D462),$M453-SUM($F462:P462),$M453/$D453))","v":81.100618016677075},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(R$3>($D453+$D462),$M453-SUM($F462:Q462),$M453/$D453))","v":81.100618016677075},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(S$3>($D453+$D462),$M453-SUM($F462:R462),$M453/$D453))","v":81.100618016677075},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(T$3>($D453+$D462),$M453-SUM($F462:S462),$M453/$D453))","v":81.100618016677075},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D462),$M453-SUM($F462:T462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D462),$M453-SUM($F462:U462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D462),$M453-SUM($F462:V462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D462),$M453-SUM($F462:W462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D462),$M453-SUM($F462:X462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D462),$M453-SUM($F462:Y462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D462),$M453-SUM($F462:Z462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D462),$M453-SUM($F462:AA462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D462),$M453-SUM($F462:AB462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D462),$M453-SUM($F462:AC462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D462),$M453-SUM($F462:AD462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D462),$M453-SUM($F462:AE462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D462),$M453-SUM($F462:AF462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D462),$M453-SUM($F462:AG462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D462),$M453-SUM($F462:AH462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D462),$M453-SUM($F462:AI462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D462),$M453-SUM($F462:AJ462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D462),$M453-SUM($F462:AK462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D462),$M453-SUM($F462:AL462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D462),$M453-SUM($F462:AM462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D462),$M453-SUM($F462:AN462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D462),$M453-SUM($F462:AO462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D462),$M453-SUM($F462:AP462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D462),$M453-SUM($F462:AQ462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D462),$M453-SUM($F462:AR462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D462),$M453-SUM($F462:AS462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D462),$M453-SUM($F462:AT462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D462),$M453-SUM($F462:AU462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D462),$M453-SUM($F462:AV462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D462),$M453-SUM($F462:AW462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D462),$M453-SUM($F462:AX462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D462),$M453-SUM($F462:AY462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D462),$M453-SUM($F462:AZ462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D462),$M453-SUM($F462:BA462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D462),$M453-SUM($F462:BB462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D462),$M453-SUM($F462:BC462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D462),$M453-SUM($F462:BD462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D462),$M453-SUM($F462:BE462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D462),$M453-SUM($F462:BF462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D462),$M453-SUM($F462:BG462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D462),$M453-SUM($F462:BH462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D462),$M453-SUM($F462:BI462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D462),$M453-SUM($F462:BJ462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D462),$M453-SUM($F462:BK462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D462),$M453-SUM($F462:BL462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D462),$M453-SUM($F462:BM462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D462),$M453-SUM($F462:BN462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D462),$M453-SUM($F462:BO462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D462),$M453-SUM($F462:BP462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D462),$M453-SUM($F462:BQ462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D462),$M453-SUM($F462:BR462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D462),$M453-SUM($F462:BS462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D462),$M453-SUM($F462:BT462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D462),$M453-SUM($F462:BU462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D462),$M453-SUM($F462:BV462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D462),$M453-SUM($F462:BW462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D462),$M453-SUM($F462:BX462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D462),$M453-SUM($F462:BY462),$M453/$D453))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(O$3>($D453+$D463),$N453-SUM($F463:N463),$N453/$D453))","v":-24.533244262052154},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(P$3>($D453+$D463),$N453-SUM($F463:O463),$N453/$D453))","v":-24.533244262052154},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Q$3>($D453+$D463),$N453-SUM($F463:P463),$N453/$D453))","v":-24.533244262052154},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(R$3>($D453+$D463),$N453-SUM($F463:Q463),$N453/$D453))","v":-24.533244262052154},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(S$3>($D453+$D463),$N453-SUM($F463:R463),$N453/$D453))","v":-24.533244262052154},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(T$3>($D453+$D463),$N453-SUM($F463:S463),$N453/$D453))","v":-24.533244262052154},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D463),$N453-SUM($F463:T463),$N453/$D453))","v":-24.533244262052154},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D463),$N453-SUM($F463:U463),$N453/$D453))","v":2.8421709430404007E-14},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D463),$N453-SUM($F463:V463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D463),$N453-SUM($F463:W463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D463),$N453-SUM($F463:X463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D463),$N453-SUM($F463:Y463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D463),$N453-SUM($F463:Z463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D463),$N453-SUM($F463:AA463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D463),$N453-SUM($F463:AB463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D463),$N453-SUM($F463:AC463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D463),$N453-SUM($F463:AD463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D463),$N453-SUM($F463:AE463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D463),$N453-SUM($F463:AF463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D463),$N453-SUM($F463:AG463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D463),$N453-SUM($F463:AH463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D463),$N453-SUM($F463:AI463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D463),$N453-SUM($F463:AJ463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D463),$N453-SUM($F463:AK463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D463),$N453-SUM($F463:AL463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D463),$N453-SUM($F463:AM463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D463),$N453-SUM($F463:AN463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D463),$N453-SUM($F463:AO463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D463),$N453-SUM($F463:AP463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D463),$N453-SUM($F463:AQ463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D463),$N453-SUM($F463:AR463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D463),$N453-SUM($F463:AS463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D463),$N453-SUM($F463:AT463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D463),$N453-SUM($F463:AU463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D463),$N453-SUM($F463:AV463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D463),$N453-SUM($F463:AW463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D463),$N453-SUM($F463:AX463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D463),$N453-SUM($F463:AY463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D463),$N453-SUM($F463:AZ463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D463),$N453-SUM($F463:BA463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D463),$N453-SUM($F463:BB463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D463),$N453-SUM($F463:BC463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D463),$N453-SUM($F463:BD463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D463),$N453-SUM($F463:BE463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D463),$N453-SUM($F463:BF463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D463),$N453-SUM($F463:BG463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D463),$N453-SUM($F463:BH463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D463),$N453-SUM($F463:BI463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D463),$N453-SUM($F463:BJ463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D463),$N453-SUM($F463:BK463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D463),$N453-SUM($F463:BL463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D463),$N453-SUM($F463:BM463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D463),$N453-SUM($F463:BN463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D463),$N453-SUM($F463:BO463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D463),$N453-SUM($F463:BP463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D463),$N453-SUM($F463:BQ463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D463),$N453-SUM($F463:BR463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D463),$N453-SUM($F463:BS463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D463),$N453-SUM($F463:BT463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D463),$N453-SUM($F463:BU463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D463),$N453-SUM($F463:BV463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D463),$N453-SUM($F463:BW463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D463),$N453-SUM($F463:BX463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D463),$N453-SUM($F463:BY463),$N453/$D453))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(P$3>($D453+$D464),$O453-SUM($F464:O464),$O453/$D453))","v":28.030716544241358},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Q$3>($D453+$D464),$O453-SUM($F464:P464),$O453/$D453))","v":28.030716544241358},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(R$3>($D453+$D464),$O453-SUM($F464:Q464),$O453/$D453))","v":28.030716544241358},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(S$3>($D453+$D464),$O453-SUM($F464:R464),$O453/$D453))","v":28.030716544241358},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(T$3>($D453+$D464),$O453-SUM($F464:S464),$O453/$D453))","v":28.030716544241358},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D464),$O453-SUM($F464:T464),$O453/$D453))","v":28.030716544241358},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D464),$O453-SUM($F464:U464),$O453/$D453))","v":28.030716544241358},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D464),$O453-SUM($F464:V464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D464),$O453-SUM($F464:W464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D464),$O453-SUM($F464:X464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D464),$O453-SUM($F464:Y464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D464),$O453-SUM($F464:Z464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D464),$O453-SUM($F464:AA464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D464),$O453-SUM($F464:AB464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D464),$O453-SUM($F464:AC464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D464),$O453-SUM($F464:AD464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D464),$O453-SUM($F464:AE464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D464),$O453-SUM($F464:AF464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D464),$O453-SUM($F464:AG464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D464),$O453-SUM($F464:AH464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D464),$O453-SUM($F464:AI464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D464),$O453-SUM($F464:AJ464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D464),$O453-SUM($F464:AK464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D464),$O453-SUM($F464:AL464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D464),$O453-SUM($F464:AM464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D464),$O453-SUM($F464:AN464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D464),$O453-SUM($F464:AO464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D464),$O453-SUM($F464:AP464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D464),$O453-SUM($F464:AQ464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D464),$O453-SUM($F464:AR464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D464),$O453-SUM($F464:AS464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D464),$O453-SUM($F464:AT464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D464),$O453-SUM($F464:AU464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D464),$O453-SUM($F464:AV464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D464),$O453-SUM($F464:AW464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D464),$O453-SUM($F464:AX464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D464),$O453-SUM($F464:AY464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D464),$O453-SUM($F464:AZ464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D464),$O453-SUM($F464:BA464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D464),$O453-SUM($F464:BB464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D464),$O453-SUM($F464:BC464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D464),$O453-SUM($F464:BD464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D464),$O453-SUM($F464:BE464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D464),$O453-SUM($F464:BF464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D464),$O453-SUM($F464:BG464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D464),$O453-SUM($F464:BH464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D464),$O453-SUM($F464:BI464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D464),$O453-SUM($F464:BJ464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D464),$O453-SUM($F464:BK464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D464),$O453-SUM($F464:BL464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D464),$O453-SUM($F464:BM464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D464),$O453-SUM($F464:BN464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D464),$O453-SUM($F464:BO464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D464),$O453-SUM($F464:BP464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D464),$O453-SUM($F464:BQ464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D464),$O453-SUM($F464:BR464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D464),$O453-SUM($F464:BS464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D464),$O453-SUM($F464:BT464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D464),$O453-SUM($F464:BU464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D464),$O453-SUM($F464:BV464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D464),$O453-SUM($F464:BW464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D464),$O453-SUM($F464:BX464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D464),$O453-SUM($F464:BY464),$O453/$D453))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Q$3>($D453+$D465),$P453-SUM($F465:P465),$P453/$D453))","v":142.39019519166351},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(R$3>($D453+$D465),$P453-SUM($F465:Q465),$P453/$D453))","v":142.39019519166351},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(S$3>($D453+$D465),$P453-SUM($F465:R465),$P453/$D453))","v":142.39019519166351},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(T$3>($D453+$D465),$P453-SUM($F465:S465),$P453/$D453))","v":142.39019519166351},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D465),$P453-SUM($F465:T465),$P453/$D453))","v":142.39019519166351},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D465),$P453-SUM($F465:U465),$P453/$D453))","v":142.39019519166351},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D465),$P453-SUM($F465:V465),$P453/$D453))","v":142.39019519166351},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D465),$P453-SUM($F465:W465),$P453/$D453))","v":2.2737367544323206E-13},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D465),$P453-SUM($F465:X465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D465),$P453-SUM($F465:Y465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D465),$P453-SUM($F465:Z465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D465),$P453-SUM($F465:AA465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D465),$P453-SUM($F465:AB465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D465),$P453-SUM($F465:AC465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D465),$P453-SUM($F465:AD465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D465),$P453-SUM($F465:AE465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D465),$P453-SUM($F465:AF465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D465),$P453-SUM($F465:AG465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D465),$P453-SUM($F465:AH465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D465),$P453-SUM($F465:AI465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D465),$P453-SUM($F465:AJ465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D465),$P453-SUM($F465:AK465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D465),$P453-SUM($F465:AL465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D465),$P453-SUM($F465:AM465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D465),$P453-SUM($F465:AN465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D465),$P453-SUM($F465:AO465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D465),$P453-SUM($F465:AP465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D465),$P453-SUM($F465:AQ465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D465),$P453-SUM($F465:AR465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D465),$P453-SUM($F465:AS465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D465),$P453-SUM($F465:AT465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D465),$P453-SUM($F465:AU465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D465),$P453-SUM($F465:AV465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D465),$P453-SUM($F465:AW465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D465),$P453-SUM($F465:AX465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D465),$P453-SUM($F465:AY465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D465),$P453-SUM($F465:AZ465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D465),$P453-SUM($F465:BA465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D465),$P453-SUM($F465:BB465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D465),$P453-SUM($F465:BC465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D465),$P453-SUM($F465:BD465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D465),$P453-SUM($F465:BE465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D465),$P453-SUM($F465:BF465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D465),$P453-SUM($F465:BG465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D465),$P453-SUM($F465:BH465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D465),$P453-SUM($F465:BI465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D465),$P453-SUM($F465:BJ465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D465),$P453-SUM($F465:BK465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D465),$P453-SUM($F465:BL465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D465),$P453-SUM($F465:BM465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D465),$P453-SUM($F465:BN465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D465),$P453-SUM($F465:BO465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D465),$P453-SUM($F465:BP465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D465),$P453-SUM($F465:BQ465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D465),$P453-SUM($F465:BR465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D465),$P453-SUM($F465:BS465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D465),$P453-SUM($F465:BT465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D465),$P453-SUM($F465:BU465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D465),$P453-SUM($F465:BV465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D465),$P453-SUM($F465:BW465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D465),$P453-SUM($F465:BX465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D465),$P453-SUM($F465:BY465),$P453/$D453))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(R$3>($D453+$D466),$Q453-SUM($F466:Q466),$Q453/$D453))","v":241.10189797553855},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(S$3>($D453+$D466),$Q453-SUM($F466:R466),$Q453/$D453))","v":241.10189797553855},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(T$3>($D453+$D466),$Q453-SUM($F466:S466),$Q453/$D453))","v":241.10189797553855},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D466),$Q453-SUM($F466:T466),$Q453/$D453))","v":241.10189797553855},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D466),$Q453-SUM($F466:U466),$Q453/$D453))","v":241.10189797553855},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D466),$Q453-SUM($F466:V466),$Q453/$D453))","v":241.10189797553855},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D466),$Q453-SUM($F466:W466),$Q453/$D453))","v":241.10189797553855},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D466),$Q453-SUM($F466:X466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D466),$Q453-SUM($F466:Y466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D466),$Q453-SUM($F466:Z466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D466),$Q453-SUM($F466:AA466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D466),$Q453-SUM($F466:AB466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D466),$Q453-SUM($F466:AC466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D466),$Q453-SUM($F466:AD466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D466),$Q453-SUM($F466:AE466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D466),$Q453-SUM($F466:AF466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D466),$Q453-SUM($F466:AG466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D466),$Q453-SUM($F466:AH466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D466),$Q453-SUM($F466:AI466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D466),$Q453-SUM($F466:AJ466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D466),$Q453-SUM($F466:AK466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D466),$Q453-SUM($F466:AL466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D466),$Q453-SUM($F466:AM466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D466),$Q453-SUM($F466:AN466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D466),$Q453-SUM($F466:AO466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D466),$Q453-SUM($F466:AP466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D466),$Q453-SUM($F466:AQ466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D466),$Q453-SUM($F466:AR466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D466),$Q453-SUM($F466:AS466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D466),$Q453-SUM($F466:AT466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D466),$Q453-SUM($F466:AU466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D466),$Q453-SUM($F466:AV466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D466),$Q453-SUM($F466:AW466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D466),$Q453-SUM($F466:AX466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D466),$Q453-SUM($F466:AY466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D466),$Q453-SUM($F466:AZ466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D466),$Q453-SUM($F466:BA466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D466),$Q453-SUM($F466:BB466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D466),$Q453-SUM($F466:BC466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D466),$Q453-SUM($F466:BD466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D466),$Q453-SUM($F466:BE466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D466),$Q453-SUM($F466:BF466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D466),$Q453-SUM($F466:BG466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D466),$Q453-SUM($F466:BH466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D466),$Q453-SUM($F466:BI466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D466),$Q453-SUM($F466:BJ466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D466),$Q453-SUM($F466:BK466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D466),$Q453-SUM($F466:BL466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D466),$Q453-SUM($F466:BM466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D466),$Q453-SUM($F466:BN466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D466),$Q453-SUM($F466:BO466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D466),$Q453-SUM($F466:BP466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D466),$Q453-SUM($F466:BQ466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D466),$Q453-SUM($F466:BR466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D466),$Q453-SUM($F466:BS466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D466),$Q453-SUM($F466:BT466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D466),$Q453-SUM($F466:BU466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D466),$Q453-SUM($F466:BV466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D466),$Q453-SUM($F466:BW466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D466),$Q453-SUM($F466:BX466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D466),$Q453-SUM($F466:BY466),$Q453/$D453))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(S$3>($D453+$D467),$R453-SUM($F467:R467),$R453/$D453))","v":97.554591782451965},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(T$3>($D453+$D467),$R453-SUM($F467:S467),$R453/$D453))","v":97.554591782451965},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D467),$R453-SUM($F467:T467),$R453/$D453))","v":97.554591782451965},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D467),$R453-SUM($F467:U467),$R453/$D453))","v":97.554591782451965},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D467),$R453-SUM($F467:V467),$R453/$D453))","v":97.554591782451965},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D467),$R453-SUM($F467:W467),$R453/$D453))","v":97.554591782451965},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D467),$R453-SUM($F467:X467),$R453/$D453))","v":97.554591782451965},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D467),$R453-SUM($F467:Y467),$R453/$D453))","v":-1.1368683772161603E-13},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D467),$R453-SUM($F467:Z467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D467),$R453-SUM($F467:AA467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D467),$R453-SUM($F467:AB467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D467),$R453-SUM($F467:AC467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D467),$R453-SUM($F467:AD467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D467),$R453-SUM($F467:AE467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D467),$R453-SUM($F467:AF467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D467),$R453-SUM($F467:AG467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D467),$R453-SUM($F467:AH467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D467),$R453-SUM($F467:AI467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D467),$R453-SUM($F467:AJ467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D467),$R453-SUM($F467:AK467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D467),$R453-SUM($F467:AL467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D467),$R453-SUM($F467:AM467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D467),$R453-SUM($F467:AN467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D467),$R453-SUM($F467:AO467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D467),$R453-SUM($F467:AP467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D467),$R453-SUM($F467:AQ467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D467),$R453-SUM($F467:AR467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D467),$R453-SUM($F467:AS467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D467),$R453-SUM($F467:AT467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D467),$R453-SUM($F467:AU467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D467),$R453-SUM($F467:AV467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D467),$R453-SUM($F467:AW467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D467),$R453-SUM($F467:AX467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D467),$R453-SUM($F467:AY467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D467),$R453-SUM($F467:AZ467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D467),$R453-SUM($F467:BA467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D467),$R453-SUM($F467:BB467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D467),$R453-SUM($F467:BC467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D467),$R453-SUM($F467:BD467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D467),$R453-SUM($F467:BE467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D467),$R453-SUM($F467:BF467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D467),$R453-SUM($F467:BG467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D467),$R453-SUM($F467:BH467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D467),$R453-SUM($F467:BI467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D467),$R453-SUM($F467:BJ467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D467),$R453-SUM($F467:BK467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D467),$R453-SUM($F467:BL467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D467),$R453-SUM($F467:BM467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D467),$R453-SUM($F467:BN467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D467),$R453-SUM($F467:BO467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D467),$R453-SUM($F467:BP467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D467),$R453-SUM($F467:BQ467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D467),$R453-SUM($F467:BR467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D467),$R453-SUM($F467:BS467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D467),$R453-SUM($F467:BT467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D467),$R453-SUM($F467:BU467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D467),$R453-SUM($F467:BV467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D467),$R453-SUM($F467:BW467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D467),$R453-SUM($F467:BX467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D467),$R453-SUM($F467:BY467),$R453/$D453))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(T$3>($D453+$D468),$S453-SUM($F468:S468),$S453/$D453))","v":195.02673220657607},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D468),$S453-SUM($F468:T468),$S453/$D453))","v":195.02673220657607},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D468),$S453-SUM($F468:U468),$S453/$D453))","v":195.02673220657607},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D468),$S453-SUM($F468:V468),$S453/$D453))","v":195.02673220657607},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D468),$S453-SUM($F468:W468),$S453/$D453))","v":195.02673220657607},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D468),$S453-SUM($F468:X468),$S453/$D453))","v":195.02673220657607},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D468),$S453-SUM($F468:Y468),$S453/$D453))","v":195.02673220657607},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D468),$S453-SUM($F468:Z468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D468),$S453-SUM($F468:AA468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D468),$S453-SUM($F468:AB468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D468),$S453-SUM($F468:AC468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D468),$S453-SUM($F468:AD468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D468),$S453-SUM($F468:AE468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D468),$S453-SUM($F468:AF468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D468),$S453-SUM($F468:AG468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D468),$S453-SUM($F468:AH468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D468),$S453-SUM($F468:AI468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D468),$S453-SUM($F468:AJ468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D468),$S453-SUM($F468:AK468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D468),$S453-SUM($F468:AL468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D468),$S453-SUM($F468:AM468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D468),$S453-SUM($F468:AN468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D468),$S453-SUM($F468:AO468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D468),$S453-SUM($F468:AP468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D468),$S453-SUM($F468:AQ468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D468),$S453-SUM($F468:AR468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D468),$S453-SUM($F468:AS468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D468),$S453-SUM($F468:AT468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D468),$S453-SUM($F468:AU468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D468),$S453-SUM($F468:AV468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D468),$S453-SUM($F468:AW468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D468),$S453-SUM($F468:AX468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D468),$S453-SUM($F468:AY468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D468),$S453-SUM($F468:AZ468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D468),$S453-SUM($F468:BA468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D468),$S453-SUM($F468:BB468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D468),$S453-SUM($F468:BC468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D468),$S453-SUM($F468:BD468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D468),$S453-SUM($F468:BE468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D468),$S453-SUM($F468:BF468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D468),$S453-SUM($F468:BG468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D468),$S453-SUM($F468:BH468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D468),$S453-SUM($F468:BI468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D468),$S453-SUM($F468:BJ468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D468),$S453-SUM($F468:BK468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D468),$S453-SUM($F468:BL468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D468),$S453-SUM($F468:BM468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D468),$S453-SUM($F468:BN468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D468),$S453-SUM($F468:BO468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D468),$S453-SUM($F468:BP468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D468),$S453-SUM($F468:BQ468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D468),$S453-SUM($F468:BR468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D468),$S453-SUM($F468:BS468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D468),$S453-SUM($F468:BT468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D468),$S453-SUM($F468:BU468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D468),$S453-SUM($F468:BV468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D468),$S453-SUM($F468:BW468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D468),$S453-SUM($F468:BX468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D468),$S453-SUM($F468:BY468),$S453/$D453))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D469),$T453-SUM($F469:T469),$T453/$D453))","v":124.66454747529554},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D469),$T453-SUM($F469:U469),$T453/$D453))","v":124.66454747529554},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D469),$T453-SUM($F469:V469),$T453/$D453))","v":124.66454747529554},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D469),$T453-SUM($F469:W469),$T453/$D453))","v":124.66454747529554},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D469),$T453-SUM($F469:X469),$T453/$D453))","v":124.66454747529554},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D469),$T453-SUM($F469:Y469),$T453/$D453))","v":124.66454747529554},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D469),$T453-SUM($F469:Z469),$T453/$D453))","v":124.66454747529554},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D469),$T453-SUM($F469:AA469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D469),$T453-SUM($F469:AB469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D469),$T453-SUM($F469:AC469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D469),$T453-SUM($F469:AD469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D469),$T453-SUM($F469:AE469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D469),$T453-SUM($F469:AF469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D469),$T453-SUM($F469:AG469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D469),$T453-SUM($F469:AH469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D469),$T453-SUM($F469:AI469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D469),$T453-SUM($F469:AJ469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D469),$T453-SUM($F469:AK469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D469),$T453-SUM($F469:AL469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D469),$T453-SUM($F469:AM469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D469),$T453-SUM($F469:AN469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D469),$T453-SUM($F469:AO469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D469),$T453-SUM($F469:AP469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D469),$T453-SUM($F469:AQ469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D469),$T453-SUM($F469:AR469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D469),$T453-SUM($F469:AS469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D469),$T453-SUM($F469:AT469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D469),$T453-SUM($F469:AU469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D469),$T453-SUM($F469:AV469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D469),$T453-SUM($F469:AW469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D469),$T453-SUM($F469:AX469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D469),$T453-SUM($F469:AY469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D469),$T453-SUM($F469:AZ469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D469),$T453-SUM($F469:BA469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D469),$T453-SUM($F469:BB469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D469),$T453-SUM($F469:BC469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D469),$T453-SUM($F469:BD469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D469),$T453-SUM($F469:BE469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D469),$T453-SUM($F469:BF469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D469),$T453-SUM($F469:BG469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D469),$T453-SUM($F469:BH469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D469),$T453-SUM($F469:BI469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D469),$T453-SUM($F469:BJ469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D469),$T453-SUM($F469:BK469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D469),$T453-SUM($F469:BL469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D469),$T453-SUM($F469:BM469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D469),$T453-SUM($F469:BN469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D469),$T453-SUM($F469:BO469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D469),$T453-SUM($F469:BP469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D469),$T453-SUM($F469:BQ469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D469),$T453-SUM($F469:BR469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D469),$T453-SUM($F469:BS469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D469),$T453-SUM($F469:BT469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D469),$T453-SUM($F469:BU469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D469),$T453-SUM($F469:BV469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D469),$T453-SUM($F469:BW469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D469),$T453-SUM($F469:BX469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D469),$T453-SUM($F469:BY469),$T453/$D453))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D470),$U453-SUM($F470:U470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D470),$U453-SUM($F470:V470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D470),$U453-SUM($F470:W470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D470),$U453-SUM($F470:X470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D470),$U453-SUM($F470:Y470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D470),$U453-SUM($F470:Z470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D470),$U453-SUM($F470:AA470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D470),$U453-SUM($F470:AB470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D470),$U453-SUM($F470:AC470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D470),$U453-SUM($F470:AD470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D470),$U453-SUM($F470:AE470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D470),$U453-SUM($F470:AF470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D470),$U453-SUM($F470:AG470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D470),$U453-SUM($F470:AH470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D470),$U453-SUM($F470:AI470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D470),$U453-SUM($F470:AJ470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D470),$U453-SUM($F470:AK470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D470),$U453-SUM($F470:AL470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D470),$U453-SUM($F470:AM470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D470),$U453-SUM($F470:AN470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D470),$U453-SUM($F470:AO470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D470),$U453-SUM($F470:AP470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D470),$U453-SUM($F470:AQ470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D470),$U453-SUM($F470:AR470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D470),$U453-SUM($F470:AS470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D470),$U453-SUM($F470:AT470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D470),$U453-SUM($F470:AU470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D470),$U453-SUM($F470:AV470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D470),$U453-SUM($F470:AW470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D470),$U453-SUM($F470:AX470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D470),$U453-SUM($F470:AY470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D470),$U453-SUM($F470:AZ470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D470),$U453-SUM($F470:BA470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D470),$U453-SUM($F470:BB470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D470),$U453-SUM($F470:BC470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D470),$U453-SUM($F470:BD470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D470),$U453-SUM($F470:BE470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D470),$U453-SUM($F470:BF470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D470),$U453-SUM($F470:BG470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D470),$U453-SUM($F470:BH470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D470),$U453-SUM($F470:BI470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D470),$U453-SUM($F470:BJ470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D470),$U453-SUM($F470:BK470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D470),$U453-SUM($F470:BL470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D470),$U453-SUM($F470:BM470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D470),$U453-SUM($F470:BN470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D470),$U453-SUM($F470:BO470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D470),$U453-SUM($F470:BP470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D470),$U453-SUM($F470:BQ470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D470),$U453-SUM($F470:BR470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D470),$U453-SUM($F470:BS470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D470),$U453-SUM($F470:BT470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D470),$U453-SUM($F470:BU470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D470),$U453-SUM($F470:BV470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D470),$U453-SUM($F470:BW470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D470),$U453-SUM($F470:BX470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D470),$U453-SUM($F470:BY470),$U453/$D453))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D471),$V453-SUM($F471:V471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D471),$V453-SUM($F471:W471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D471),$V453-SUM($F471:X471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D471),$V453-SUM($F471:Y471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D471),$V453-SUM($F471:Z471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D471),$V453-SUM($F471:AA471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D471),$V453-SUM($F471:AB471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D471),$V453-SUM($F471:AC471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D471),$V453-SUM($F471:AD471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D471),$V453-SUM($F471:AE471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D471),$V453-SUM($F471:AF471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D471),$V453-SUM($F471:AG471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D471),$V453-SUM($F471:AH471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D471),$V453-SUM($F471:AI471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D471),$V453-SUM($F471:AJ471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D471),$V453-SUM($F471:AK471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D471),$V453-SUM($F471:AL471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D471),$V453-SUM($F471:AM471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D471),$V453-SUM($F471:AN471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D471),$V453-SUM($F471:AO471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D471),$V453-SUM($F471:AP471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D471),$V453-SUM($F471:AQ471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D471),$V453-SUM($F471:AR471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D471),$V453-SUM($F471:AS471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D471),$V453-SUM($F471:AT471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D471),$V453-SUM($F471:AU471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D471),$V453-SUM($F471:AV471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D471),$V453-SUM($F471:AW471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D471),$V453-SUM($F471:AX471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D471),$V453-SUM($F471:AY471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D471),$V453-SUM($F471:AZ471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D471),$V453-SUM($F471:BA471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D471),$V453-SUM($F471:BB471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D471),$V453-SUM($F471:BC471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D471),$V453-SUM($F471:BD471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D471),$V453-SUM($F471:BE471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D471),$V453-SUM($F471:BF471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D471),$V453-SUM($F471:BG471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D471),$V453-SUM($F471:BH471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D471),$V453-SUM($F471:BI471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D471),$V453-SUM($F471:BJ471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D471),$V453-SUM($F471:BK471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D471),$V453-SUM($F471:BL471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D471),$V453-SUM($F471:BM471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D471),$V453-SUM($F471:BN471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D471),$V453-SUM($F471:BO471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D471),$V453-SUM($F471:BP471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D471),$V453-SUM($F471:BQ471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D471),$V453-SUM($F471:BR471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D471),$V453-SUM($F471:BS471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D471),$V453-SUM($F471:BT471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D471),$V453-SUM($F471:BU471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D471),$V453-SUM($F471:BV471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D471),$V453-SUM($F471:BW471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D471),$V453-SUM($F471:BX471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D471),$V453-SUM($F471:BY471),$V453/$D453))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D472),$W453-SUM($F472:W472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D472),$W453-SUM($F472:X472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D472),$W453-SUM($F472:Y472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D472),$W453-SUM($F472:Z472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D472),$W453-SUM($F472:AA472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D472),$W453-SUM($F472:AB472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D472),$W453-SUM($F472:AC472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D472),$W453-SUM($F472:AD472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D472),$W453-SUM($F472:AE472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D472),$W453-SUM($F472:AF472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D472),$W453-SUM($F472:AG472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D472),$W453-SUM($F472:AH472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D472),$W453-SUM($F472:AI472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D472),$W453-SUM($F472:AJ472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D472),$W453-SUM($F472:AK472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D472),$W453-SUM($F472:AL472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D472),$W453-SUM($F472:AM472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D472),$W453-SUM($F472:AN472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D472),$W453-SUM($F472:AO472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D472),$W453-SUM($F472:AP472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D472),$W453-SUM($F472:AQ472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D472),$W453-SUM($F472:AR472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D472),$W453-SUM($F472:AS472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D472),$W453-SUM($F472:AT472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D472),$W453-SUM($F472:AU472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D472),$W453-SUM($F472:AV472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D472),$W453-SUM($F472:AW472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D472),$W453-SUM($F472:AX472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D472),$W453-SUM($F472:AY472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D472),$W453-SUM($F472:AZ472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D472),$W453-SUM($F472:BA472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D472),$W453-SUM($F472:BB472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D472),$W453-SUM($F472:BC472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D472),$W453-SUM($F472:BD472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D472),$W453-SUM($F472:BE472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D472),$W453-SUM($F472:BF472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D472),$W453-SUM($F472:BG472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D472),$W453-SUM($F472:BH472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D472),$W453-SUM($F472:BI472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D472),$W453-SUM($F472:BJ472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D472),$W453-SUM($F472:BK472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D472),$W453-SUM($F472:BL472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D472),$W453-SUM($F472:BM472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D472),$W453-SUM($F472:BN472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D472),$W453-SUM($F472:BO472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D472),$W453-SUM($F472:BP472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D472),$W453-SUM($F472:BQ472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D472),$W453-SUM($F472:BR472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D472),$W453-SUM($F472:BS472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D472),$W453-SUM($F472:BT472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D472),$W453-SUM($F472:BU472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D472),$W453-SUM($F472:BV472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D472),$W453-SUM($F472:BW472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D472),$W453-SUM($F472:BX472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D472),$W453-SUM($F472:BY472),$W453/$D453))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D473),$X453-SUM($F473:X473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D473),$X453-SUM($F473:Y473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D473),$X453-SUM($F473:Z473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D473),$X453-SUM($F473:AA473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D473),$X453-SUM($F473:AB473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D473),$X453-SUM($F473:AC473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D473),$X453-SUM($F473:AD473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D473),$X453-SUM($F473:AE473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D473),$X453-SUM($F473:AF473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D473),$X453-SUM($F473:AG473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D473),$X453-SUM($F473:AH473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D473),$X453-SUM($F473:AI473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D473),$X453-SUM($F473:AJ473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D473),$X453-SUM($F473:AK473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D473),$X453-SUM($F473:AL473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D473),$X453-SUM($F473:AM473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D473),$X453-SUM($F473:AN473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D473),$X453-SUM($F473:AO473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D473),$X453-SUM($F473:AP473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D473),$X453-SUM($F473:AQ473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D473),$X453-SUM($F473:AR473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D473),$X453-SUM($F473:AS473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D473),$X453-SUM($F473:AT473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D473),$X453-SUM($F473:AU473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D473),$X453-SUM($F473:AV473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D473),$X453-SUM($F473:AW473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D473),$X453-SUM($F473:AX473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D473),$X453-SUM($F473:AY473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D473),$X453-SUM($F473:AZ473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D473),$X453-SUM($F473:BA473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D473),$X453-SUM($F473:BB473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D473),$X453-SUM($F473:BC473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D473),$X453-SUM($F473:BD473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D473),$X453-SUM($F473:BE473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D473),$X453-SUM($F473:BF473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D473),$X453-SUM($F473:BG473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D473),$X453-SUM($F473:BH473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D473),$X453-SUM($F473:BI473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D473),$X453-SUM($F473:BJ473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D473),$X453-SUM($F473:BK473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D473),$X453-SUM($F473:BL473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D473),$X453-SUM($F473:BM473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D473),$X453-SUM($F473:BN473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D473),$X453-SUM($F473:BO473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D473),$X453-SUM($F473:BP473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D473),$X453-SUM($F473:BQ473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D473),$X453-SUM($F473:BR473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D473),$X453-SUM($F473:BS473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D473),$X453-SUM($F473:BT473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D473),$X453-SUM($F473:BU473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D473),$X453-SUM($F473:BV473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D473),$X453-SUM($F473:BW473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D473),$X453-SUM($F473:BX473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D473),$X453-SUM($F473:BY473),$X453/$D453))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D474),$Y453-SUM($F474:Y474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D474),$Y453-SUM($F474:Z474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D474),$Y453-SUM($F474:AA474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D474),$Y453-SUM($F474:AB474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D474),$Y453-SUM($F474:AC474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D474),$Y453-SUM($F474:AD474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D474),$Y453-SUM($F474:AE474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D474),$Y453-SUM($F474:AF474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D474),$Y453-SUM($F474:AG474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D474),$Y453-SUM($F474:AH474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D474),$Y453-SUM($F474:AI474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D474),$Y453-SUM($F474:AJ474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D474),$Y453-SUM($F474:AK474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D474),$Y453-SUM($F474:AL474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D474),$Y453-SUM($F474:AM474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D474),$Y453-SUM($F474:AN474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D474),$Y453-SUM($F474:AO474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D474),$Y453-SUM($F474:AP474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D474),$Y453-SUM($F474:AQ474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D474),$Y453-SUM($F474:AR474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D474),$Y453-SUM($F474:AS474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D474),$Y453-SUM($F474:AT474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D474),$Y453-SUM($F474:AU474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D474),$Y453-SUM($F474:AV474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D474),$Y453-SUM($F474:AW474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D474),$Y453-SUM($F474:AX474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D474),$Y453-SUM($F474:AY474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D474),$Y453-SUM($F474:AZ474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D474),$Y453-SUM($F474:BA474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D474),$Y453-SUM($F474:BB474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D474),$Y453-SUM($F474:BC474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D474),$Y453-SUM($F474:BD474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D474),$Y453-SUM($F474:BE474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D474),$Y453-SUM($F474:BF474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D474),$Y453-SUM($F474:BG474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D474),$Y453-SUM($F474:BH474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D474),$Y453-SUM($F474:BI474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D474),$Y453-SUM($F474:BJ474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D474),$Y453-SUM($F474:BK474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D474),$Y453-SUM($F474:BL474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D474),$Y453-SUM($F474:BM474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D474),$Y453-SUM($F474:BN474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D474),$Y453-SUM($F474:BO474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D474),$Y453-SUM($F474:BP474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D474),$Y453-SUM($F474:BQ474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D474),$Y453-SUM($F474:BR474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D474),$Y453-SUM($F474:BS474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D474),$Y453-SUM($F474:BT474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D474),$Y453-SUM($F474:BU474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D474),$Y453-SUM($F474:BV474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D474),$Y453-SUM($F474:BW474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D474),$Y453-SUM($F474:BX474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D474),$Y453-SUM($F474:BY474),$Y453/$D453))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D475),$Z453-SUM($F475:Z475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D475),$Z453-SUM($F475:AA475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D475),$Z453-SUM($F475:AB475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D475),$Z453-SUM($F475:AC475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D475),$Z453-SUM($F475:AD475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D475),$Z453-SUM($F475:AE475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D475),$Z453-SUM($F475:AF475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D475),$Z453-SUM($F475:AG475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D475),$Z453-SUM($F475:AH475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D475),$Z453-SUM($F475:AI475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D475),$Z453-SUM($F475:AJ475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D475),$Z453-SUM($F475:AK475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D475),$Z453-SUM($F475:AL475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D475),$Z453-SUM($F475:AM475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D475),$Z453-SUM($F475:AN475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D475),$Z453-SUM($F475:AO475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D475),$Z453-SUM($F475:AP475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D475),$Z453-SUM($F475:AQ475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D475),$Z453-SUM($F475:AR475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D475),$Z453-SUM($F475:AS475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D475),$Z453-SUM($F475:AT475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D475),$Z453-SUM($F475:AU475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D475),$Z453-SUM($F475:AV475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D475),$Z453-SUM($F475:AW475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D475),$Z453-SUM($F475:AX475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D475),$Z453-SUM($F475:AY475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D475),$Z453-SUM($F475:AZ475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D475),$Z453-SUM($F475:BA475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D475),$Z453-SUM($F475:BB475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D475),$Z453-SUM($F475:BC475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D475),$Z453-SUM($F475:BD475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D475),$Z453-SUM($F475:BE475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D475),$Z453-SUM($F475:BF475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D475),$Z453-SUM($F475:BG475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D475),$Z453-SUM($F475:BH475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D475),$Z453-SUM($F475:BI475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D475),$Z453-SUM($F475:BJ475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D475),$Z453-SUM($F475:BK475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D475),$Z453-SUM($F475:BL475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D475),$Z453-SUM($F475:BM475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D475),$Z453-SUM($F475:BN475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D475),$Z453-SUM($F475:BO475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D475),$Z453-SUM($F475:BP475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D475),$Z453-SUM($F475:BQ475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D475),$Z453-SUM($F475:BR475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D475),$Z453-SUM($F475:BS475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D475),$Z453-SUM($F475:BT475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D475),$Z453-SUM($F475:BU475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D475),$Z453-SUM($F475:BV475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D475),$Z453-SUM($F475:BW475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D475),$Z453-SUM($F475:BX475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D475),$Z453-SUM($F475:BY475),$Z453/$D453))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D476),$AA453-SUM($F476:AA476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D476),$AA453-SUM($F476:AB476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D476),$AA453-SUM($F476:AC476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D476),$AA453-SUM($F476:AD476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D476),$AA453-SUM($F476:AE476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D476),$AA453-SUM($F476:AF476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D476),$AA453-SUM($F476:AG476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D476),$AA453-SUM($F476:AH476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D476),$AA453-SUM($F476:AI476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D476),$AA453-SUM($F476:AJ476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D476),$AA453-SUM($F476:AK476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D476),$AA453-SUM($F476:AL476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D476),$AA453-SUM($F476:AM476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D476),$AA453-SUM($F476:AN476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D476),$AA453-SUM($F476:AO476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D476),$AA453-SUM($F476:AP476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D476),$AA453-SUM($F476:AQ476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D476),$AA453-SUM($F476:AR476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D476),$AA453-SUM($F476:AS476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D476),$AA453-SUM($F476:AT476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D476),$AA453-SUM($F476:AU476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D476),$AA453-SUM($F476:AV476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D476),$AA453-SUM($F476:AW476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D476),$AA453-SUM($F476:AX476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D476),$AA453-SUM($F476:AY476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D476),$AA453-SUM($F476:AZ476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D476),$AA453-SUM($F476:BA476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D476),$AA453-SUM($F476:BB476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D476),$AA453-SUM($F476:BC476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D476),$AA453-SUM($F476:BD476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D476),$AA453-SUM($F476:BE476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D476),$AA453-SUM($F476:BF476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D476),$AA453-SUM($F476:BG476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D476),$AA453-SUM($F476:BH476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D476),$AA453-SUM($F476:BI476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D476),$AA453-SUM($F476:BJ476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D476),$AA453-SUM($F476:BK476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D476),$AA453-SUM($F476:BL476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D476),$AA453-SUM($F476:BM476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D476),$AA453-SUM($F476:BN476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D476),$AA453-SUM($F476:BO476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D476),$AA453-SUM($F476:BP476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D476),$AA453-SUM($F476:BQ476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D476),$AA453-SUM($F476:BR476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D476),$AA453-SUM($F476:BS476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D476),$AA453-SUM($F476:BT476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D476),$AA453-SUM($F476:BU476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D476),$AA453-SUM($F476:BV476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D476),$AA453-SUM($F476:BW476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D476),$AA453-SUM($F476:BX476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D476),$AA453-SUM($F476:BY476),$AA453/$D453))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D477),$AB453-SUM($F477:AB477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D477),$AB453-SUM($F477:AC477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D477),$AB453-SUM($F477:AD477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D477),$AB453-SUM($F477:AE477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D477),$AB453-SUM($F477:AF477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D477),$AB453-SUM($F477:AG477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D477),$AB453-SUM($F477:AH477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D477),$AB453-SUM($F477:AI477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D477),$AB453-SUM($F477:AJ477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D477),$AB453-SUM($F477:AK477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D477),$AB453-SUM($F477:AL477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D477),$AB453-SUM($F477:AM477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D477),$AB453-SUM($F477:AN477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D477),$AB453-SUM($F477:AO477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D477),$AB453-SUM($F477:AP477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D477),$AB453-SUM($F477:AQ477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D477),$AB453-SUM($F477:AR477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D477),$AB453-SUM($F477:AS477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D477),$AB453-SUM($F477:AT477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D477),$AB453-SUM($F477:AU477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D477),$AB453-SUM($F477:AV477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D477),$AB453-SUM($F477:AW477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D477),$AB453-SUM($F477:AX477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D477),$AB453-SUM($F477:AY477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D477),$AB453-SUM($F477:AZ477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D477),$AB453-SUM($F477:BA477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D477),$AB453-SUM($F477:BB477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D477),$AB453-SUM($F477:BC477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D477),$AB453-SUM($F477:BD477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D477),$AB453-SUM($F477:BE477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D477),$AB453-SUM($F477:BF477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D477),$AB453-SUM($F477:BG477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D477),$AB453-SUM($F477:BH477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D477),$AB453-SUM($F477:BI477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D477),$AB453-SUM($F477:BJ477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D477),$AB453-SUM($F477:BK477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D477),$AB453-SUM($F477:BL477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D477),$AB453-SUM($F477:BM477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D477),$AB453-SUM($F477:BN477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D477),$AB453-SUM($F477:BO477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D477),$AB453-SUM($F477:BP477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D477),$AB453-SUM($F477:BQ477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D477),$AB453-SUM($F477:BR477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D477),$AB453-SUM($F477:BS477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D477),$AB453-SUM($F477:BT477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D477),$AB453-SUM($F477:BU477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D477),$AB453-SUM($F477:BV477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D477),$AB453-SUM($F477:BW477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D477),$AB453-SUM($F477:BX477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D477),$AB453-SUM($F477:BY477),$AB453/$D453))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D478),$AC453-SUM($F478:AC478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D478),$AC453-SUM($F478:AD478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D478),$AC453-SUM($F478:AE478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D478),$AC453-SUM($F478:AF478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D478),$AC453-SUM($F478:AG478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D478),$AC453-SUM($F478:AH478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D478),$AC453-SUM($F478:AI478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D478),$AC453-SUM($F478:AJ478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D478),$AC453-SUM($F478:AK478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D478),$AC453-SUM($F478:AL478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D478),$AC453-SUM($F478:AM478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D478),$AC453-SUM($F478:AN478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D478),$AC453-SUM($F478:AO478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D478),$AC453-SUM($F478:AP478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D478),$AC453-SUM($F478:AQ478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D478),$AC453-SUM($F478:AR478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D478),$AC453-SUM($F478:AS478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D478),$AC453-SUM($F478:AT478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D478),$AC453-SUM($F478:AU478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D478),$AC453-SUM($F478:AV478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D478),$AC453-SUM($F478:AW478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D478),$AC453-SUM($F478:AX478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D478),$AC453-SUM($F478:AY478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D478),$AC453-SUM($F478:AZ478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D478),$AC453-SUM($F478:BA478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D478),$AC453-SUM($F478:BB478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D478),$AC453-SUM($F478:BC478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D478),$AC453-SUM($F478:BD478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D478),$AC453-SUM($F478:BE478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D478),$AC453-SUM($F478:BF478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D478),$AC453-SUM($F478:BG478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D478),$AC453-SUM($F478:BH478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D478),$AC453-SUM($F478:BI478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D478),$AC453-SUM($F478:BJ478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D478),$AC453-SUM($F478:BK478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D478),$AC453-SUM($F478:BL478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D478),$AC453-SUM($F478:BM478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D478),$AC453-SUM($F478:BN478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D478),$AC453-SUM($F478:BO478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D478),$AC453-SUM($F478:BP478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D478),$AC453-SUM($F478:BQ478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D478),$AC453-SUM($F478:BR478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D478),$AC453-SUM($F478:BS478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D478),$AC453-SUM($F478:BT478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D478),$AC453-SUM($F478:BU478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D478),$AC453-SUM($F478:BV478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D478),$AC453-SUM($F478:BW478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D478),$AC453-SUM($F478:BX478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D478),$AC453-SUM($F478:BY478),$AC453/$D453))","v":0}]
[null,null,null,25]
[null,{"$f":"A49","v":"Vehicles"},null,null,null,{"$f":"SUM(F454:F479)","v":0},-46.259358738941373,8.3027622257810378,60.21080717463353,149.78556612274477,246.90993479427235,420.59601444374539,412.0394524921648,493.14007050884186,468.60682624678969,496.63754279103102,685.28709672163609,871.82687373245199,743.78734091657884,857.79587612662397,804.23543691371481,828.76868117576703,800.73796463152564,658.34776943986242,417.24587146432356,319.69127968187149,124.66454747529554,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL454:AL479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B509","v":"Other"},{"$f":"VLOOKUP(C482,$A$124:$D$140,4,FALSE)","v":10},{"$f":"VLOOKUP(C482,$A$124:$D$140,3,FALSE)","v":10},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C482,$A$61:$A$77,0),FALSE))","v":786.78032637896513},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C482,$A$61:$A$77,0),FALSE))","v":2839.196807655549},4717.754259223193,3348.8978149641339,238.21152124855851,2740.0051155045276,486.7898384996779,2161.2905291682814,5020.5854710534568,2417.7344694447124,4791.3847580101528,4979.6540904147369,3234.0836265988628,2010.2276448178688,2527.3025882870656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C482,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E482=\"n/a\",\"n/a\",IF(G$3>($E482+$D484),$F482-SUM($F484:F484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(H$3>($E482+$D484),$F482-SUM($F484:G484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(I$3>($E482+$D484),$F482-SUM($F484:H484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(J$3>($E482+$D484),$F482-SUM($F484:I484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(K$3>($E482+$D484),$F482-SUM($F484:J484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(L$3>($E482+$D484),$F482-SUM($F484:K484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(M$3>($E482+$D484),$F482-SUM($F484:L484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(N$3>($E482+$D484),$F482-SUM($F484:M484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(O$3>($E482+$D484),$F482-SUM($F484:N484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(P$3>($E482+$D484),$F482-SUM($F484:O484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Q$3>($E482+$D484),$F482-SUM($F484:P484),$F482/$E482))","v":-1.1368683772161603E-13},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(R$3>($E482+$D484),$F482-SUM($F484:Q484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(S$3>($E482+$D484),$F482-SUM($F484:R484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(T$3>($E482+$D484),$F482-SUM($F484:S484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(U$3>($E482+$D484),$F482-SUM($F484:T484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(V$3>($E482+$D484),$F482-SUM($F484:U484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(W$3>($E482+$D484),$F482-SUM($F484:V484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(X$3>($E482+$D484),$F482-SUM($F484:W484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Y$3>($E482+$D484),$F482-SUM($F484:X484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Z$3>($E482+$D484),$F482-SUM($F484:Y484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AA$3>($E482+$D484),$F482-SUM($F484:Z484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AB$3>($E482+$D484),$F482-SUM($F484:AA484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AC$3>($E482+$D484),$F482-SUM($F484:AB484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AD$3>($E482+$D484),$F482-SUM($F484:AC484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AE$3>($E482+$D484),$F482-SUM($F484:AD484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AF$3>($E482+$D484),$F482-SUM($F484:AE484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AG$3>($E482+$D484),$F482-SUM($F484:AF484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AH$3>($E482+$D484),$F482-SUM($F484:AG484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AI$3>($E482+$D484),$F482-SUM($F484:AH484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AJ$3>($E482+$D484),$F482-SUM($F484:AI484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AK$3>($E482+$D484),$F482-SUM($F484:AJ484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AL$3>($E482+$D484),$F482-SUM($F484:AK484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AM$3>($E482+$D484),$F482-SUM($F484:AL484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AN$3>($E482+$D484),$F482-SUM($F484:AM484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AO$3>($E482+$D484),$F482-SUM($F484:AN484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AP$3>($E482+$D484),$F482-SUM($F484:AO484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AQ$3>($E482+$D484),$F482-SUM($F484:AP484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AR$3>($E482+$D484),$F482-SUM($F484:AQ484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AS$3>($E482+$D484),$F482-SUM($F484:AR484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AT$3>($E482+$D484),$F482-SUM($F484:AS484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AU$3>($E482+$D484),$F482-SUM($F484:AT484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AV$3>($E482+$D484),$F482-SUM($F484:AU484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AW$3>($E482+$D484),$F482-SUM($F484:AV484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AX$3>($E482+$D484),$F482-SUM($F484:AW484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AY$3>($E482+$D484),$F482-SUM($F484:AX484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AZ$3>($E482+$D484),$F482-SUM($F484:AY484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BA$3>($E482+$D484),$F482-SUM($F484:AZ484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BB$3>($E482+$D484),$F482-SUM($F484:BA484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BC$3>($E482+$D484),$F482-SUM($F484:BB484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BD$3>($E482+$D484),$F482-SUM($F484:BC484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BE$3>($E482+$D484),$F482-SUM($F484:BD484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BF$3>($E482+$D484),$F482-SUM($F484:BE484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BG$3>($E482+$D484),$F482-SUM($F484:BF484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BH$3>($E482+$D484),$F482-SUM($F484:BG484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BI$3>($E482+$D484),$F482-SUM($F484:BH484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BJ$3>($E482+$D484),$F482-SUM($F484:BI484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BK$3>($E482+$D484),$F482-SUM($F484:BJ484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BL$3>($E482+$D484),$F482-SUM($F484:BK484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BM$3>($E482+$D484),$F482-SUM($F484:BL484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BN$3>($E482+$D484),$F482-SUM($F484:BM484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BO$3>($E482+$D484),$F482-SUM($F484:BN484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BP$3>($E482+$D484),$F482-SUM($F484:BO484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BQ$3>($E482+$D484),$F482-SUM($F484:BP484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BR$3>($E482+$D484),$F482-SUM($F484:BQ484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BS$3>($E482+$D484),$F482-SUM($F484:BR484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BT$3>($E482+$D484),$F482-SUM($F484:BS484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BU$3>($E482+$D484),$F482-SUM($F484:BT484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BV$3>($E482+$D484),$F482-SUM($F484:BU484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BW$3>($E482+$D484),$F482-SUM($F484:BV484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BX$3>($E482+$D484),$F482-SUM($F484:BW484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BY$3>($E482+$D484),$F482-SUM($F484:BX484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BZ$3>($E482+$D484),$F482-SUM($F484:BY484),$F482/$E482))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E482=\"n/a\",\"n/a\",IF(H$3>($E482+$D485),$G482-SUM($F485:G485),$G482/$E482))","v":283.91968076555492},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(I$3>($E482+$D485),$G482-SUM($F485:H485),$G482/$E482))","v":283.91968076555492},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(J$3>($E482+$D485),$G482-SUM($F485:I485),$G482/$E482))","v":283.91968076555492},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(K$3>($E482+$D485),$G482-SUM($F485:J485),$G482/$E482))","v":283.91968076555492},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(L$3>($E482+$D485),$G482-SUM($F485:K485),$G482/$E482))","v":283.91968076555492},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(M$3>($E482+$D485),$G482-SUM($F485:L485),$G482/$E482))","v":283.91968076555492},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(N$3>($E482+$D485),$G482-SUM($F485:M485),$G482/$E482))","v":283.91968076555492},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(O$3>($E482+$D485),$G482-SUM($F485:N485),$G482/$E482))","v":283.91968076555492},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(P$3>($E482+$D485),$G482-SUM($F485:O485),$G482/$E482))","v":283.91968076555492},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Q$3>($E482+$D485),$G482-SUM($F485:P485),$G482/$E482))","v":283.91968076555492},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(R$3>($E482+$D485),$G482-SUM($F485:Q485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(S$3>($E482+$D485),$G482-SUM($F485:R485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(T$3>($E482+$D485),$G482-SUM($F485:S485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(U$3>($E482+$D485),$G482-SUM($F485:T485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(V$3>($E482+$D485),$G482-SUM($F485:U485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(W$3>($E482+$D485),$G482-SUM($F485:V485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(X$3>($E482+$D485),$G482-SUM($F485:W485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Y$3>($E482+$D485),$G482-SUM($F485:X485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Z$3>($E482+$D485),$G482-SUM($F485:Y485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AA$3>($E482+$D485),$G482-SUM($F485:Z485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AB$3>($E482+$D485),$G482-SUM($F485:AA485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AC$3>($E482+$D485),$G482-SUM($F485:AB485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AD$3>($E482+$D485),$G482-SUM($F485:AC485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AE$3>($E482+$D485),$G482-SUM($F485:AD485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AF$3>($E482+$D485),$G482-SUM($F485:AE485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AG$3>($E482+$D485),$G482-SUM($F485:AF485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AH$3>($E482+$D485),$G482-SUM($F485:AG485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AI$3>($E482+$D485),$G482-SUM($F485:AH485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AJ$3>($E482+$D485),$G482-SUM($F485:AI485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AK$3>($E482+$D485),$G482-SUM($F485:AJ485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AL$3>($E482+$D485),$G482-SUM($F485:AK485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AM$3>($E482+$D485),$G482-SUM($F485:AL485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AN$3>($E482+$D485),$G482-SUM($F485:AM485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AO$3>($E482+$D485),$G482-SUM($F485:AN485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AP$3>($E482+$D485),$G482-SUM($F485:AO485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AQ$3>($E482+$D485),$G482-SUM($F485:AP485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AR$3>($E482+$D485),$G482-SUM($F485:AQ485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AS$3>($E482+$D485),$G482-SUM($F485:AR485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AT$3>($E482+$D485),$G482-SUM($F485:AS485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AU$3>($E482+$D485),$G482-SUM($F485:AT485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AV$3>($E482+$D485),$G482-SUM($F485:AU485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AW$3>($E482+$D485),$G482-SUM($F485:AV485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AX$3>($E482+$D485),$G482-SUM($F485:AW485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AY$3>($E482+$D485),$G482-SUM($F485:AX485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AZ$3>($E482+$D485),$G482-SUM($F485:AY485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BA$3>($E482+$D485),$G482-SUM($F485:AZ485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BB$3>($E482+$D485),$G482-SUM($F485:BA485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BC$3>($E482+$D485),$G482-SUM($F485:BB485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BD$3>($E482+$D485),$G482-SUM($F485:BC485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BE$3>($E482+$D485),$G482-SUM($F485:BD485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BF$3>($E482+$D485),$G482-SUM($F485:BE485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BG$3>($E482+$D485),$G482-SUM($F485:BF485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BH$3>($E482+$D485),$G482-SUM($F485:BG485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BI$3>($E482+$D485),$G482-SUM($F485:BH485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BJ$3>($E482+$D485),$G482-SUM($F485:BI485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BK$3>($E482+$D485),$G482-SUM($F485:BJ485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BL$3>($E482+$D485),$G482-SUM($F485:BK485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BM$3>($E482+$D485),$G482-SUM($F485:BL485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BN$3>($E482+$D485),$G482-SUM($F485:BM485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BO$3>($E482+$D485),$G482-SUM($F485:BN485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BP$3>($E482+$D485),$G482-SUM($F485:BO485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BQ$3>($E482+$D485),$G482-SUM($F485:BP485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BR$3>($E482+$D485),$G482-SUM($F485:BQ485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BS$3>($E482+$D485),$G482-SUM($F485:BR485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BT$3>($E482+$D485),$G482-SUM($F485:BS485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BU$3>($E482+$D485),$G482-SUM($F485:BT485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BV$3>($E482+$D485),$G482-SUM($F485:BU485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BW$3>($E482+$D485),$G482-SUM($F485:BV485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BX$3>($E482+$D485),$G482-SUM($F485:BW485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BY$3>($E482+$D485),$G482-SUM($F485:BX485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BZ$3>($E482+$D485),$G482-SUM($F485:BY485),$G482/$E482))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E482=\"n/a\",\"n/a\",IF(I$3>($E482+$D486),$H482-SUM($F486:H486),$H482/$E482))","v":471.7754259223193},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(J$3>($E482+$D486),$H482-SUM($F486:I486),$H482/$E482))","v":471.7754259223193},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(K$3>($E482+$D486),$H482-SUM($F486:J486),$H482/$E482))","v":471.7754259223193},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(L$3>($E482+$D486),$H482-SUM($F486:K486),$H482/$E482))","v":471.7754259223193},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(M$3>($E482+$D486),$H482-SUM($F486:L486),$H482/$E482))","v":471.7754259223193},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(N$3>($E482+$D486),$H482-SUM($F486:M486),$H482/$E482))","v":471.7754259223193},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(O$3>($E482+$D486),$H482-SUM($F486:N486),$H482/$E482))","v":471.7754259223193},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(P$3>($E482+$D486),$H482-SUM($F486:O486),$H482/$E482))","v":471.7754259223193},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Q$3>($E482+$D486),$H482-SUM($F486:P486),$H482/$E482))","v":471.7754259223193},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(R$3>($E482+$D486),$H482-SUM($F486:Q486),$H482/$E482))","v":471.7754259223193},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(S$3>($E482+$D486),$H482-SUM($F486:R486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(T$3>($E482+$D486),$H482-SUM($F486:S486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(U$3>($E482+$D486),$H482-SUM($F486:T486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(V$3>($E482+$D486),$H482-SUM($F486:U486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(W$3>($E482+$D486),$H482-SUM($F486:V486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(X$3>($E482+$D486),$H482-SUM($F486:W486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Y$3>($E482+$D486),$H482-SUM($F486:X486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Z$3>($E482+$D486),$H482-SUM($F486:Y486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AA$3>($E482+$D486),$H482-SUM($F486:Z486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AB$3>($E482+$D486),$H482-SUM($F486:AA486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AC$3>($E482+$D486),$H482-SUM($F486:AB486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AD$3>($E482+$D486),$H482-SUM($F486:AC486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AE$3>($E482+$D486),$H482-SUM($F486:AD486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AF$3>($E482+$D486),$H482-SUM($F486:AE486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AG$3>($E482+$D486),$H482-SUM($F486:AF486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AH$3>($E482+$D486),$H482-SUM($F486:AG486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AI$3>($E482+$D486),$H482-SUM($F486:AH486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AJ$3>($E482+$D486),$H482-SUM($F486:AI486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AK$3>($E482+$D486),$H482-SUM($F486:AJ486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AL$3>($E482+$D486),$H482-SUM($F486:AK486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AM$3>($E482+$D486),$H482-SUM($F486:AL486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AN$3>($E482+$D486),$H482-SUM($F486:AM486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AO$3>($E482+$D486),$H482-SUM($F486:AN486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AP$3>($E482+$D486),$H482-SUM($F486:AO486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AQ$3>($E482+$D486),$H482-SUM($F486:AP486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AR$3>($E482+$D486),$H482-SUM($F486:AQ486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AS$3>($E482+$D486),$H482-SUM($F486:AR486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AT$3>($E482+$D486),$H482-SUM($F486:AS486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AU$3>($E482+$D486),$H482-SUM($F486:AT486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AV$3>($E482+$D486),$H482-SUM($F486:AU486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AW$3>($E482+$D486),$H482-SUM($F486:AV486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AX$3>($E482+$D486),$H482-SUM($F486:AW486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AY$3>($E482+$D486),$H482-SUM($F486:AX486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AZ$3>($E482+$D486),$H482-SUM($F486:AY486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BA$3>($E482+$D486),$H482-SUM($F486:AZ486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BB$3>($E482+$D486),$H482-SUM($F486:BA486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BC$3>($E482+$D486),$H482-SUM($F486:BB486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BD$3>($E482+$D486),$H482-SUM($F486:BC486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BE$3>($E482+$D486),$H482-SUM($F486:BD486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BF$3>($E482+$D486),$H482-SUM($F486:BE486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BG$3>($E482+$D486),$H482-SUM($F486:BF486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BH$3>($E482+$D486),$H482-SUM($F486:BG486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BI$3>($E482+$D486),$H482-SUM($F486:BH486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BJ$3>($E482+$D486),$H482-SUM($F486:BI486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BK$3>($E482+$D486),$H482-SUM($F486:BJ486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BL$3>($E482+$D486),$H482-SUM($F486:BK486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BM$3>($E482+$D486),$H482-SUM($F486:BL486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BN$3>($E482+$D486),$H482-SUM($F486:BM486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BO$3>($E482+$D486),$H482-SUM($F486:BN486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BP$3>($E482+$D486),$H482-SUM($F486:BO486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BQ$3>($E482+$D486),$H482-SUM($F486:BP486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BR$3>($E482+$D486),$H482-SUM($F486:BQ486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BS$3>($E482+$D486),$H482-SUM($F486:BR486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BT$3>($E482+$D486),$H482-SUM($F486:BS486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BU$3>($E482+$D486),$H482-SUM($F486:BT486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BV$3>($E482+$D486),$H482-SUM($F486:BU486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BW$3>($E482+$D486),$H482-SUM($F486:BV486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BX$3>($E482+$D486),$H482-SUM($F486:BW486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BY$3>($E482+$D486),$H482-SUM($F486:BX486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BZ$3>($E482+$D486),$H482-SUM($F486:BY486),$H482/$E482))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E482=\"n/a\",\"n/a\",IF(J$3>($E482+$D487),$I482-SUM($F487:I487),$I482/$E482))","v":334.88978149641338},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(K$3>($E482+$D487),$I482-SUM($F487:J487),$I482/$E482))","v":334.88978149641338},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(L$3>($E482+$D487),$I482-SUM($F487:K487),$I482/$E482))","v":334.88978149641338},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(M$3>($E482+$D487),$I482-SUM($F487:L487),$I482/$E482))","v":334.88978149641338},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(N$3>($E482+$D487),$I482-SUM($F487:M487),$I482/$E482))","v":334.88978149641338},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(O$3>($E482+$D487),$I482-SUM($F487:N487),$I482/$E482))","v":334.88978149641338},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(P$3>($E482+$D487),$I482-SUM($F487:O487),$I482/$E482))","v":334.88978149641338},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Q$3>($E482+$D487),$I482-SUM($F487:P487),$I482/$E482))","v":334.88978149641338},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(R$3>($E482+$D487),$I482-SUM($F487:Q487),$I482/$E482))","v":334.88978149641338},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(S$3>($E482+$D487),$I482-SUM($F487:R487),$I482/$E482))","v":334.88978149641338},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(T$3>($E482+$D487),$I482-SUM($F487:S487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(U$3>($E482+$D487),$I482-SUM($F487:T487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(V$3>($E482+$D487),$I482-SUM($F487:U487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(W$3>($E482+$D487),$I482-SUM($F487:V487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(X$3>($E482+$D487),$I482-SUM($F487:W487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Y$3>($E482+$D487),$I482-SUM($F487:X487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Z$3>($E482+$D487),$I482-SUM($F487:Y487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AA$3>($E482+$D487),$I482-SUM($F487:Z487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AB$3>($E482+$D487),$I482-SUM($F487:AA487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AC$3>($E482+$D487),$I482-SUM($F487:AB487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AD$3>($E482+$D487),$I482-SUM($F487:AC487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AE$3>($E482+$D487),$I482-SUM($F487:AD487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AF$3>($E482+$D487),$I482-SUM($F487:AE487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AG$3>($E482+$D487),$I482-SUM($F487:AF487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AH$3>($E482+$D487),$I482-SUM($F487:AG487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AI$3>($E482+$D487),$I482-SUM($F487:AH487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AJ$3>($E482+$D487),$I482-SUM($F487:AI487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AK$3>($E482+$D487),$I482-SUM($F487:AJ487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AL$3>($E482+$D487),$I482-SUM($F487:AK487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AM$3>($E482+$D487),$I482-SUM($F487:AL487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AN$3>($E482+$D487),$I482-SUM($F487:AM487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AO$3>($E482+$D487),$I482-SUM($F487:AN487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AP$3>($E482+$D487),$I482-SUM($F487:AO487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AQ$3>($E482+$D487),$I482-SUM($F487:AP487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AR$3>($E482+$D487),$I482-SUM($F487:AQ487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AS$3>($E482+$D487),$I482-SUM($F487:AR487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AT$3>($E482+$D487),$I482-SUM($F487:AS487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AU$3>($E482+$D487),$I482-SUM($F487:AT487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AV$3>($E482+$D487),$I482-SUM($F487:AU487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AW$3>($E482+$D487),$I482-SUM($F487:AV487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AX$3>($E482+$D487),$I482-SUM($F487:AW487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AY$3>($E482+$D487),$I482-SUM($F487:AX487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AZ$3>($E482+$D487),$I482-SUM($F487:AY487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BA$3>($E482+$D487),$I482-SUM($F487:AZ487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BB$3>($E482+$D487),$I482-SUM($F487:BA487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BC$3>($E482+$D487),$I482-SUM($F487:BB487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BD$3>($E482+$D487),$I482-SUM($F487:BC487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BE$3>($E482+$D487),$I482-SUM($F487:BD487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BF$3>($E482+$D487),$I482-SUM($F487:BE487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BG$3>($E482+$D487),$I482-SUM($F487:BF487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BH$3>($E482+$D487),$I482-SUM($F487:BG487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BI$3>($E482+$D487),$I482-SUM($F487:BH487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BJ$3>($E482+$D487),$I482-SUM($F487:BI487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BK$3>($E482+$D487),$I482-SUM($F487:BJ487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BL$3>($E482+$D487),$I482-SUM($F487:BK487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BM$3>($E482+$D487),$I482-SUM($F487:BL487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BN$3>($E482+$D487),$I482-SUM($F487:BM487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BO$3>($E482+$D487),$I482-SUM($F487:BN487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BP$3>($E482+$D487),$I482-SUM($F487:BO487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BQ$3>($E482+$D487),$I482-SUM($F487:BP487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BR$3>($E482+$D487),$I482-SUM($F487:BQ487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BS$3>($E482+$D487),$I482-SUM($F487:BR487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BT$3>($E482+$D487),$I482-SUM($F487:BS487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BU$3>($E482+$D487),$I482-SUM($F487:BT487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BV$3>($E482+$D487),$I482-SUM($F487:BU487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BW$3>($E482+$D487),$I482-SUM($F487:BV487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BX$3>($E482+$D487),$I482-SUM($F487:BW487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BY$3>($E482+$D487),$I482-SUM($F487:BX487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BZ$3>($E482+$D487),$I482-SUM($F487:BY487),$I482/$E482))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E482=\"n/a\",\"n/a\",IF(K$3>($E482+$D488),$J482-SUM($F488:J488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(L$3>($E482+$D488),$J482-SUM($F488:K488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(M$3>($E482+$D488),$J482-SUM($F488:L488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(N$3>($E482+$D488),$J482-SUM($F488:M488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(O$3>($E482+$D488),$J482-SUM($F488:N488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(P$3>($E482+$D488),$J482-SUM($F488:O488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Q$3>($E482+$D488),$J482-SUM($F488:P488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(R$3>($E482+$D488),$J482-SUM($F488:Q488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(S$3>($E482+$D488),$J482-SUM($F488:R488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(T$3>($E482+$D488),$J482-SUM($F488:S488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(U$3>($E482+$D488),$J482-SUM($F488:T488),$J482/$E482))","v":5.6843418860808015E-14},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(V$3>($E482+$D488),$J482-SUM($F488:U488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(W$3>($E482+$D488),$J482-SUM($F488:V488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(X$3>($E482+$D488),$J482-SUM($F488:W488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Y$3>($E482+$D488),$J482-SUM($F488:X488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Z$3>($E482+$D488),$J482-SUM($F488:Y488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AA$3>($E482+$D488),$J482-SUM($F488:Z488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AB$3>($E482+$D488),$J482-SUM($F488:AA488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AC$3>($E482+$D488),$J482-SUM($F488:AB488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AD$3>($E482+$D488),$J482-SUM($F488:AC488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AE$3>($E482+$D488),$J482-SUM($F488:AD488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AF$3>($E482+$D488),$J482-SUM($F488:AE488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AG$3>($E482+$D488),$J482-SUM($F488:AF488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AH$3>($E482+$D488),$J482-SUM($F488:AG488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AI$3>($E482+$D488),$J482-SUM($F488:AH488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AJ$3>($E482+$D488),$J482-SUM($F488:AI488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AK$3>($E482+$D488),$J482-SUM($F488:AJ488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AL$3>($E482+$D488),$J482-SUM($F488:AK488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AM$3>($E482+$D488),$J482-SUM($F488:AL488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AN$3>($E482+$D488),$J482-SUM($F488:AM488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AO$3>($E482+$D488),$J482-SUM($F488:AN488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AP$3>($E482+$D488),$J482-SUM($F488:AO488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AQ$3>($E482+$D488),$J482-SUM($F488:AP488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AR$3>($E482+$D488),$J482-SUM($F488:AQ488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AS$3>($E482+$D488),$J482-SUM($F488:AR488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AT$3>($E482+$D488),$J482-SUM($F488:AS488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AU$3>($E482+$D488),$J482-SUM($F488:AT488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AV$3>($E482+$D488),$J482-SUM($F488:AU488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AW$3>($E482+$D488),$J482-SUM($F488:AV488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AX$3>($E482+$D488),$J482-SUM($F488:AW488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AY$3>($E482+$D488),$J482-SUM($F488:AX488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AZ$3>($E482+$D488),$J482-SUM($F488:AY488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BA$3>($E482+$D488),$J482-SUM($F488:AZ488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BB$3>($E482+$D488),$J482-SUM($F488:BA488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BC$3>($E482+$D488),$J482-SUM($F488:BB488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BD$3>($E482+$D488),$J482-SUM($F488:BC488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BE$3>($E482+$D488),$J482-SUM($F488:BD488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BF$3>($E482+$D488),$J482-SUM($F488:BE488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BG$3>($E482+$D488),$J482-SUM($F488:BF488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BH$3>($E482+$D488),$J482-SUM($F488:BG488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BI$3>($E482+$D488),$J482-SUM($F488:BH488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BJ$3>($E482+$D488),$J482-SUM($F488:BI488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BK$3>($E482+$D488),$J482-SUM($F488:BJ488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BL$3>($E482+$D488),$J482-SUM($F488:BK488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BM$3>($E482+$D488),$J482-SUM($F488:BL488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BN$3>($E482+$D488),$J482-SUM($F488:BM488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BO$3>($E482+$D488),$J482-SUM($F488:BN488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BP$3>($E482+$D488),$J482-SUM($F488:BO488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BQ$3>($E482+$D488),$J482-SUM($F488:BP488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BR$3>($E482+$D488),$J482-SUM($F488:BQ488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BS$3>($E482+$D488),$J482-SUM($F488:BR488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BT$3>($E482+$D488),$J482-SUM($F488:BS488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BU$3>($E482+$D488),$J482-SUM($F488:BT488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BV$3>($E482+$D488),$J482-SUM($F488:BU488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BW$3>($E482+$D488),$J482-SUM($F488:BV488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BX$3>($E482+$D488),$J482-SUM($F488:BW488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BY$3>($E482+$D488),$J482-SUM($F488:BX488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BZ$3>($E482+$D488),$J482-SUM($F488:BY488),$J482/$E482))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(L$3>($D482+$D489),$K482-SUM($F489:K489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(M$3>($D482+$D489),$K482-SUM($F489:L489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(N$3>($D482+$D489),$K482-SUM($F489:M489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(O$3>($D482+$D489),$K482-SUM($F489:N489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(P$3>($D482+$D489),$K482-SUM($F489:O489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Q$3>($D482+$D489),$K482-SUM($F489:P489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(R$3>($D482+$D489),$K482-SUM($F489:Q489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(S$3>($D482+$D489),$K482-SUM($F489:R489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(T$3>($D482+$D489),$K482-SUM($F489:S489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D489),$K482-SUM($F489:T489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D489),$K482-SUM($F489:U489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D489),$K482-SUM($F489:V489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D489),$K482-SUM($F489:W489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D489),$K482-SUM($F489:X489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D489),$K482-SUM($F489:Y489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D489),$K482-SUM($F489:Z489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D489),$K482-SUM($F489:AA489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D489),$K482-SUM($F489:AB489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D489),$K482-SUM($F489:AC489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D489),$K482-SUM($F489:AD489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D489),$K482-SUM($F489:AE489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D489),$K482-SUM($F489:AF489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D489),$K482-SUM($F489:AG489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D489),$K482-SUM($F489:AH489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D489),$K482-SUM($F489:AI489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D489),$K482-SUM($F489:AJ489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D489),$K482-SUM($F489:AK489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D489),$K482-SUM($F489:AL489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D489),$K482-SUM($F489:AM489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D489),$K482-SUM($F489:AN489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D489),$K482-SUM($F489:AO489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D489),$K482-SUM($F489:AP489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D489),$K482-SUM($F489:AQ489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D489),$K482-SUM($F489:AR489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D489),$K482-SUM($F489:AS489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D489),$K482-SUM($F489:AT489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D489),$K482-SUM($F489:AU489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D489),$K482-SUM($F489:AV489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D489),$K482-SUM($F489:AW489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D489),$K482-SUM($F489:AX489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D489),$K482-SUM($F489:AY489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D489),$K482-SUM($F489:AZ489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D489),$K482-SUM($F489:BA489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D489),$K482-SUM($F489:BB489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D489),$K482-SUM($F489:BC489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D489),$K482-SUM($F489:BD489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D489),$K482-SUM($F489:BE489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D489),$K482-SUM($F489:BF489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D489),$K482-SUM($F489:BG489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D489),$K482-SUM($F489:BH489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D489),$K482-SUM($F489:BI489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D489),$K482-SUM($F489:BJ489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D489),$K482-SUM($F489:BK489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D489),$K482-SUM($F489:BL489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D489),$K482-SUM($F489:BM489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D489),$K482-SUM($F489:BN489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D489),$K482-SUM($F489:BO489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D489),$K482-SUM($F489:BP489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D489),$K482-SUM($F489:BQ489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D489),$K482-SUM($F489:BR489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D489),$K482-SUM($F489:BS489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D489),$K482-SUM($F489:BT489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D489),$K482-SUM($F489:BU489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D489),$K482-SUM($F489:BV489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D489),$K482-SUM($F489:BW489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D489),$K482-SUM($F489:BX489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D489),$K482-SUM($F489:BY489),$K482/$D482))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(M$3>($D482+$D490),$L482-SUM($F490:L490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(N$3>($D482+$D490),$L482-SUM($F490:M490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(O$3>($D482+$D490),$L482-SUM($F490:N490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(P$3>($D482+$D490),$L482-SUM($F490:O490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Q$3>($D482+$D490),$L482-SUM($F490:P490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(R$3>($D482+$D490),$L482-SUM($F490:Q490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(S$3>($D482+$D490),$L482-SUM($F490:R490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(T$3>($D482+$D490),$L482-SUM($F490:S490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D490),$L482-SUM($F490:T490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D490),$L482-SUM($F490:U490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D490),$L482-SUM($F490:V490),$L482/$D482))","v":5.6843418860808015E-14},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D490),$L482-SUM($F490:W490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D490),$L482-SUM($F490:X490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D490),$L482-SUM($F490:Y490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D490),$L482-SUM($F490:Z490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D490),$L482-SUM($F490:AA490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D490),$L482-SUM($F490:AB490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D490),$L482-SUM($F490:AC490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D490),$L482-SUM($F490:AD490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D490),$L482-SUM($F490:AE490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D490),$L482-SUM($F490:AF490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D490),$L482-SUM($F490:AG490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D490),$L482-SUM($F490:AH490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D490),$L482-SUM($F490:AI490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D490),$L482-SUM($F490:AJ490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D490),$L482-SUM($F490:AK490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D490),$L482-SUM($F490:AL490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D490),$L482-SUM($F490:AM490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D490),$L482-SUM($F490:AN490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D490),$L482-SUM($F490:AO490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D490),$L482-SUM($F490:AP490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D490),$L482-SUM($F490:AQ490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D490),$L482-SUM($F490:AR490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D490),$L482-SUM($F490:AS490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D490),$L482-SUM($F490:AT490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D490),$L482-SUM($F490:AU490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D490),$L482-SUM($F490:AV490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D490),$L482-SUM($F490:AW490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D490),$L482-SUM($F490:AX490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D490),$L482-SUM($F490:AY490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D490),$L482-SUM($F490:AZ490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D490),$L482-SUM($F490:BA490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D490),$L482-SUM($F490:BB490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D490),$L482-SUM($F490:BC490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D490),$L482-SUM($F490:BD490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D490),$L482-SUM($F490:BE490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D490),$L482-SUM($F490:BF490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D490),$L482-SUM($F490:BG490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D490),$L482-SUM($F490:BH490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D490),$L482-SUM($F490:BI490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D490),$L482-SUM($F490:BJ490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D490),$L482-SUM($F490:BK490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D490),$L482-SUM($F490:BL490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D490),$L482-SUM($F490:BM490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D490),$L482-SUM($F490:BN490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D490),$L482-SUM($F490:BO490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D490),$L482-SUM($F490:BP490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D490),$L482-SUM($F490:BQ490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D490),$L482-SUM($F490:BR490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D490),$L482-SUM($F490:BS490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D490),$L482-SUM($F490:BT490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D490),$L482-SUM($F490:BU490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D490),$L482-SUM($F490:BV490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D490),$L482-SUM($F490:BW490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D490),$L482-SUM($F490:BX490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D490),$L482-SUM($F490:BY490),$L482/$D482))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(N$3>($D482+$D491),$M482-SUM($F491:M491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(O$3>($D482+$D491),$M482-SUM($F491:N491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(P$3>($D482+$D491),$M482-SUM($F491:O491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Q$3>($D482+$D491),$M482-SUM($F491:P491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(R$3>($D482+$D491),$M482-SUM($F491:Q491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(S$3>($D482+$D491),$M482-SUM($F491:R491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(T$3>($D482+$D491),$M482-SUM($F491:S491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D491),$M482-SUM($F491:T491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D491),$M482-SUM($F491:U491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D491),$M482-SUM($F491:V491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D491),$M482-SUM($F491:W491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D491),$M482-SUM($F491:X491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D491),$M482-SUM($F491:Y491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D491),$M482-SUM($F491:Z491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D491),$M482-SUM($F491:AA491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D491),$M482-SUM($F491:AB491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D491),$M482-SUM($F491:AC491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D491),$M482-SUM($F491:AD491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D491),$M482-SUM($F491:AE491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D491),$M482-SUM($F491:AF491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D491),$M482-SUM($F491:AG491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D491),$M482-SUM($F491:AH491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D491),$M482-SUM($F491:AI491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D491),$M482-SUM($F491:AJ491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D491),$M482-SUM($F491:AK491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D491),$M482-SUM($F491:AL491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D491),$M482-SUM($F491:AM491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D491),$M482-SUM($F491:AN491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D491),$M482-SUM($F491:AO491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D491),$M482-SUM($F491:AP491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D491),$M482-SUM($F491:AQ491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D491),$M482-SUM($F491:AR491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D491),$M482-SUM($F491:AS491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D491),$M482-SUM($F491:AT491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D491),$M482-SUM($F491:AU491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D491),$M482-SUM($F491:AV491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D491),$M482-SUM($F491:AW491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D491),$M482-SUM($F491:AX491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D491),$M482-SUM($F491:AY491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D491),$M482-SUM($F491:AZ491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D491),$M482-SUM($F491:BA491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D491),$M482-SUM($F491:BB491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D491),$M482-SUM($F491:BC491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D491),$M482-SUM($F491:BD491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D491),$M482-SUM($F491:BE491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D491),$M482-SUM($F491:BF491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D491),$M482-SUM($F491:BG491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D491),$M482-SUM($F491:BH491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D491),$M482-SUM($F491:BI491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D491),$M482-SUM($F491:BJ491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D491),$M482-SUM($F491:BK491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D491),$M482-SUM($F491:BL491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D491),$M482-SUM($F491:BM491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D491),$M482-SUM($F491:BN491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D491),$M482-SUM($F491:BO491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D491),$M482-SUM($F491:BP491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D491),$M482-SUM($F491:BQ491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D491),$M482-SUM($F491:BR491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D491),$M482-SUM($F491:BS491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D491),$M482-SUM($F491:BT491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D491),$M482-SUM($F491:BU491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D491),$M482-SUM($F491:BV491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D491),$M482-SUM($F491:BW491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D491),$M482-SUM($F491:BX491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D491),$M482-SUM($F491:BY491),$M482/$D482))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(O$3>($D482+$D492),$N482-SUM($F492:N492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(P$3>($D482+$D492),$N482-SUM($F492:O492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Q$3>($D482+$D492),$N482-SUM($F492:P492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(R$3>($D482+$D492),$N482-SUM($F492:Q492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(S$3>($D482+$D492),$N482-SUM($F492:R492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(T$3>($D482+$D492),$N482-SUM($F492:S492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D492),$N482-SUM($F492:T492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D492),$N482-SUM($F492:U492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D492),$N482-SUM($F492:V492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D492),$N482-SUM($F492:W492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D492),$N482-SUM($F492:X492),$N482/$D482))","v":9.0949470177292824E-13},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D492),$N482-SUM($F492:Y492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D492),$N482-SUM($F492:Z492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D492),$N482-SUM($F492:AA492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D492),$N482-SUM($F492:AB492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D492),$N482-SUM($F492:AC492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D492),$N482-SUM($F492:AD492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D492),$N482-SUM($F492:AE492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D492),$N482-SUM($F492:AF492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D492),$N482-SUM($F492:AG492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D492),$N482-SUM($F492:AH492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D492),$N482-SUM($F492:AI492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D492),$N482-SUM($F492:AJ492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D492),$N482-SUM($F492:AK492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D492),$N482-SUM($F492:AL492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D492),$N482-SUM($F492:AM492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D492),$N482-SUM($F492:AN492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D492),$N482-SUM($F492:AO492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D492),$N482-SUM($F492:AP492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D492),$N482-SUM($F492:AQ492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D492),$N482-SUM($F492:AR492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D492),$N482-SUM($F492:AS492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D492),$N482-SUM($F492:AT492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D492),$N482-SUM($F492:AU492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D492),$N482-SUM($F492:AV492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D492),$N482-SUM($F492:AW492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D492),$N482-SUM($F492:AX492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D492),$N482-SUM($F492:AY492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D492),$N482-SUM($F492:AZ492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D492),$N482-SUM($F492:BA492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D492),$N482-SUM($F492:BB492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D492),$N482-SUM($F492:BC492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D492),$N482-SUM($F492:BD492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D492),$N482-SUM($F492:BE492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D492),$N482-SUM($F492:BF492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D492),$N482-SUM($F492:BG492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D492),$N482-SUM($F492:BH492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D492),$N482-SUM($F492:BI492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D492),$N482-SUM($F492:BJ492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D492),$N482-SUM($F492:BK492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D492),$N482-SUM($F492:BL492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D492),$N482-SUM($F492:BM492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D492),$N482-SUM($F492:BN492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D492),$N482-SUM($F492:BO492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D492),$N482-SUM($F492:BP492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D492),$N482-SUM($F492:BQ492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D492),$N482-SUM($F492:BR492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D492),$N482-SUM($F492:BS492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D492),$N482-SUM($F492:BT492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D492),$N482-SUM($F492:BU492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D492),$N482-SUM($F492:BV492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D492),$N482-SUM($F492:BW492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D492),$N482-SUM($F492:BX492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D492),$N482-SUM($F492:BY492),$N482/$D482))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(P$3>($D482+$D493),$O482-SUM($F493:O493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Q$3>($D482+$D493),$O482-SUM($F493:P493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(R$3>($D482+$D493),$O482-SUM($F493:Q493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(S$3>($D482+$D493),$O482-SUM($F493:R493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(T$3>($D482+$D493),$O482-SUM($F493:S493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D493),$O482-SUM($F493:T493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D493),$O482-SUM($F493:U493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D493),$O482-SUM($F493:V493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D493),$O482-SUM($F493:W493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D493),$O482-SUM($F493:X493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D493),$O482-SUM($F493:Y493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D493),$O482-SUM($F493:Z493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D493),$O482-SUM($F493:AA493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D493),$O482-SUM($F493:AB493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D493),$O482-SUM($F493:AC493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D493),$O482-SUM($F493:AD493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D493),$O482-SUM($F493:AE493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D493),$O482-SUM($F493:AF493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D493),$O482-SUM($F493:AG493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D493),$O482-SUM($F493:AH493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D493),$O482-SUM($F493:AI493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D493),$O482-SUM($F493:AJ493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D493),$O482-SUM($F493:AK493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D493),$O482-SUM($F493:AL493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D493),$O482-SUM($F493:AM493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D493),$O482-SUM($F493:AN493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D493),$O482-SUM($F493:AO493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D493),$O482-SUM($F493:AP493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D493),$O482-SUM($F493:AQ493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D493),$O482-SUM($F493:AR493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D493),$O482-SUM($F493:AS493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D493),$O482-SUM($F493:AT493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D493),$O482-SUM($F493:AU493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D493),$O482-SUM($F493:AV493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D493),$O482-SUM($F493:AW493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D493),$O482-SUM($F493:AX493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D493),$O482-SUM($F493:AY493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D493),$O482-SUM($F493:AZ493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D493),$O482-SUM($F493:BA493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D493),$O482-SUM($F493:BB493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D493),$O482-SUM($F493:BC493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D493),$O482-SUM($F493:BD493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D493),$O482-SUM($F493:BE493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D493),$O482-SUM($F493:BF493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D493),$O482-SUM($F493:BG493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D493),$O482-SUM($F493:BH493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D493),$O482-SUM($F493:BI493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D493),$O482-SUM($F493:BJ493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D493),$O482-SUM($F493:BK493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D493),$O482-SUM($F493:BL493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D493),$O482-SUM($F493:BM493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D493),$O482-SUM($F493:BN493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D493),$O482-SUM($F493:BO493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D493),$O482-SUM($F493:BP493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D493),$O482-SUM($F493:BQ493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D493),$O482-SUM($F493:BR493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D493),$O482-SUM($F493:BS493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D493),$O482-SUM($F493:BT493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D493),$O482-SUM($F493:BU493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D493),$O482-SUM($F493:BV493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D493),$O482-SUM($F493:BW493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D493),$O482-SUM($F493:BX493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D493),$O482-SUM($F493:BY493),$O482/$D482))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Q$3>($D482+$D494),$P482-SUM($F494:P494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(R$3>($D482+$D494),$P482-SUM($F494:Q494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(S$3>($D482+$D494),$P482-SUM($F494:R494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(T$3>($D482+$D494),$P482-SUM($F494:S494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D494),$P482-SUM($F494:T494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D494),$P482-SUM($F494:U494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D494),$P482-SUM($F494:V494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D494),$P482-SUM($F494:W494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D494),$P482-SUM($F494:X494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D494),$P482-SUM($F494:Y494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D494),$P482-SUM($F494:Z494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D494),$P482-SUM($F494:AA494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D494),$P482-SUM($F494:AB494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D494),$P482-SUM($F494:AC494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D494),$P482-SUM($F494:AD494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D494),$P482-SUM($F494:AE494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D494),$P482-SUM($F494:AF494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D494),$P482-SUM($F494:AG494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D494),$P482-SUM($F494:AH494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D494),$P482-SUM($F494:AI494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D494),$P482-SUM($F494:AJ494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D494),$P482-SUM($F494:AK494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D494),$P482-SUM($F494:AL494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D494),$P482-SUM($F494:AM494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D494),$P482-SUM($F494:AN494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D494),$P482-SUM($F494:AO494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D494),$P482-SUM($F494:AP494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D494),$P482-SUM($F494:AQ494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D494),$P482-SUM($F494:AR494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D494),$P482-SUM($F494:AS494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D494),$P482-SUM($F494:AT494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D494),$P482-SUM($F494:AU494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D494),$P482-SUM($F494:AV494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D494),$P482-SUM($F494:AW494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D494),$P482-SUM($F494:AX494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D494),$P482-SUM($F494:AY494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D494),$P482-SUM($F494:AZ494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D494),$P482-SUM($F494:BA494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D494),$P482-SUM($F494:BB494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D494),$P482-SUM($F494:BC494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D494),$P482-SUM($F494:BD494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D494),$P482-SUM($F494:BE494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D494),$P482-SUM($F494:BF494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D494),$P482-SUM($F494:BG494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D494),$P482-SUM($F494:BH494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D494),$P482-SUM($F494:BI494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D494),$P482-SUM($F494:BJ494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D494),$P482-SUM($F494:BK494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D494),$P482-SUM($F494:BL494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D494),$P482-SUM($F494:BM494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D494),$P482-SUM($F494:BN494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D494),$P482-SUM($F494:BO494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D494),$P482-SUM($F494:BP494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D494),$P482-SUM($F494:BQ494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D494),$P482-SUM($F494:BR494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D494),$P482-SUM($F494:BS494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D494),$P482-SUM($F494:BT494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D494),$P482-SUM($F494:BU494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D494),$P482-SUM($F494:BV494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D494),$P482-SUM($F494:BW494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D494),$P482-SUM($F494:BX494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D494),$P482-SUM($F494:BY494),$P482/$D482))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(R$3>($D482+$D495),$Q482-SUM($F495:Q495),$Q482/$D482))","v":497.96540904147366},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(S$3>($D482+$D495),$Q482-SUM($F495:R495),$Q482/$D482))","v":497.96540904147366},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(T$3>($D482+$D495),$Q482-SUM($F495:S495),$Q482/$D482))","v":497.96540904147366},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D495),$Q482-SUM($F495:T495),$Q482/$D482))","v":497.96540904147366},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D495),$Q482-SUM($F495:U495),$Q482/$D482))","v":497.96540904147366},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D495),$Q482-SUM($F495:V495),$Q482/$D482))","v":497.96540904147366},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D495),$Q482-SUM($F495:W495),$Q482/$D482))","v":497.96540904147366},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D495),$Q482-SUM($F495:X495),$Q482/$D482))","v":497.96540904147366},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D495),$Q482-SUM($F495:Y495),$Q482/$D482))","v":497.96540904147366},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D495),$Q482-SUM($F495:Z495),$Q482/$D482))","v":497.96540904147366},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D495),$Q482-SUM($F495:AA495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D495),$Q482-SUM($F495:AB495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D495),$Q482-SUM($F495:AC495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D495),$Q482-SUM($F495:AD495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D495),$Q482-SUM($F495:AE495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D495),$Q482-SUM($F495:AF495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D495),$Q482-SUM($F495:AG495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D495),$Q482-SUM($F495:AH495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D495),$Q482-SUM($F495:AI495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D495),$Q482-SUM($F495:AJ495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D495),$Q482-SUM($F495:AK495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D495),$Q482-SUM($F495:AL495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D495),$Q482-SUM($F495:AM495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D495),$Q482-SUM($F495:AN495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D495),$Q482-SUM($F495:AO495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D495),$Q482-SUM($F495:AP495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D495),$Q482-SUM($F495:AQ495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D495),$Q482-SUM($F495:AR495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D495),$Q482-SUM($F495:AS495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D495),$Q482-SUM($F495:AT495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D495),$Q482-SUM($F495:AU495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D495),$Q482-SUM($F495:AV495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D495),$Q482-SUM($F495:AW495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D495),$Q482-SUM($F495:AX495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D495),$Q482-SUM($F495:AY495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D495),$Q482-SUM($F495:AZ495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D495),$Q482-SUM($F495:BA495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D495),$Q482-SUM($F495:BB495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D495),$Q482-SUM($F495:BC495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D495),$Q482-SUM($F495:BD495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D495),$Q482-SUM($F495:BE495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D495),$Q482-SUM($F495:BF495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D495),$Q482-SUM($F495:BG495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D495),$Q482-SUM($F495:BH495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D495),$Q482-SUM($F495:BI495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D495),$Q482-SUM($F495:BJ495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D495),$Q482-SUM($F495:BK495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D495),$Q482-SUM($F495:BL495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D495),$Q482-SUM($F495:BM495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D495),$Q482-SUM($F495:BN495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D495),$Q482-SUM($F495:BO495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D495),$Q482-SUM($F495:BP495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D495),$Q482-SUM($F495:BQ495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D495),$Q482-SUM($F495:BR495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D495),$Q482-SUM($F495:BS495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D495),$Q482-SUM($F495:BT495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D495),$Q482-SUM($F495:BU495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D495),$Q482-SUM($F495:BV495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D495),$Q482-SUM($F495:BW495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D495),$Q482-SUM($F495:BX495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D495),$Q482-SUM($F495:BY495),$Q482/$D482))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(S$3>($D482+$D496),$R482-SUM($F496:R496),$R482/$D482))","v":323.40836265988628},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(T$3>($D482+$D496),$R482-SUM($F496:S496),$R482/$D482))","v":323.40836265988628},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D496),$R482-SUM($F496:T496),$R482/$D482))","v":323.40836265988628},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D496),$R482-SUM($F496:U496),$R482/$D482))","v":323.40836265988628},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D496),$R482-SUM($F496:V496),$R482/$D482))","v":323.40836265988628},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D496),$R482-SUM($F496:W496),$R482/$D482))","v":323.40836265988628},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D496),$R482-SUM($F496:X496),$R482/$D482))","v":323.40836265988628},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D496),$R482-SUM($F496:Y496),$R482/$D482))","v":323.40836265988628},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D496),$R482-SUM($F496:Z496),$R482/$D482))","v":323.40836265988628},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D496),$R482-SUM($F496:AA496),$R482/$D482))","v":323.40836265988628},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D496),$R482-SUM($F496:AB496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D496),$R482-SUM($F496:AC496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D496),$R482-SUM($F496:AD496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D496),$R482-SUM($F496:AE496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D496),$R482-SUM($F496:AF496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D496),$R482-SUM($F496:AG496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D496),$R482-SUM($F496:AH496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D496),$R482-SUM($F496:AI496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D496),$R482-SUM($F496:AJ496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D496),$R482-SUM($F496:AK496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D496),$R482-SUM($F496:AL496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D496),$R482-SUM($F496:AM496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D496),$R482-SUM($F496:AN496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D496),$R482-SUM($F496:AO496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D496),$R482-SUM($F496:AP496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D496),$R482-SUM($F496:AQ496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D496),$R482-SUM($F496:AR496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D496),$R482-SUM($F496:AS496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D496),$R482-SUM($F496:AT496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D496),$R482-SUM($F496:AU496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D496),$R482-SUM($F496:AV496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D496),$R482-SUM($F496:AW496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D496),$R482-SUM($F496:AX496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D496),$R482-SUM($F496:AY496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D496),$R482-SUM($F496:AZ496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D496),$R482-SUM($F496:BA496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D496),$R482-SUM($F496:BB496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D496),$R482-SUM($F496:BC496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D496),$R482-SUM($F496:BD496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D496),$R482-SUM($F496:BE496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D496),$R482-SUM($F496:BF496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D496),$R482-SUM($F496:BG496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D496),$R482-SUM($F496:BH496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D496),$R482-SUM($F496:BI496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D496),$R482-SUM($F496:BJ496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D496),$R482-SUM($F496:BK496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D496),$R482-SUM($F496:BL496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D496),$R482-SUM($F496:BM496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D496),$R482-SUM($F496:BN496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D496),$R482-SUM($F496:BO496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D496),$R482-SUM($F496:BP496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D496),$R482-SUM($F496:BQ496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D496),$R482-SUM($F496:BR496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D496),$R482-SUM($F496:BS496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D496),$R482-SUM($F496:BT496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D496),$R482-SUM($F496:BU496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D496),$R482-SUM($F496:BV496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D496),$R482-SUM($F496:BW496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D496),$R482-SUM($F496:BX496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D496),$R482-SUM($F496:BY496),$R482/$D482))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(T$3>($D482+$D497),$S482-SUM($F497:S497),$S482/$D482))","v":201.02276448178688},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D497),$S482-SUM($F497:T497),$S482/$D482))","v":201.02276448178688},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D497),$S482-SUM($F497:U497),$S482/$D482))","v":201.02276448178688},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D497),$S482-SUM($F497:V497),$S482/$D482))","v":201.02276448178688},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D497),$S482-SUM($F497:W497),$S482/$D482))","v":201.02276448178688},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D497),$S482-SUM($F497:X497),$S482/$D482))","v":201.02276448178688},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D497),$S482-SUM($F497:Y497),$S482/$D482))","v":201.02276448178688},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D497),$S482-SUM($F497:Z497),$S482/$D482))","v":201.02276448178688},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D497),$S482-SUM($F497:AA497),$S482/$D482))","v":201.02276448178688},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D497),$S482-SUM($F497:AB497),$S482/$D482))","v":201.02276448178688},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D497),$S482-SUM($F497:AC497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D497),$S482-SUM($F497:AD497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D497),$S482-SUM($F497:AE497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D497),$S482-SUM($F497:AF497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D497),$S482-SUM($F497:AG497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D497),$S482-SUM($F497:AH497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D497),$S482-SUM($F497:AI497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D497),$S482-SUM($F497:AJ497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D497),$S482-SUM($F497:AK497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D497),$S482-SUM($F497:AL497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D497),$S482-SUM($F497:AM497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D497),$S482-SUM($F497:AN497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D497),$S482-SUM($F497:AO497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D497),$S482-SUM($F497:AP497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D497),$S482-SUM($F497:AQ497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D497),$S482-SUM($F497:AR497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D497),$S482-SUM($F497:AS497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D497),$S482-SUM($F497:AT497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D497),$S482-SUM($F497:AU497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D497),$S482-SUM($F497:AV497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D497),$S482-SUM($F497:AW497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D497),$S482-SUM($F497:AX497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D497),$S482-SUM($F497:AY497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D497),$S482-SUM($F497:AZ497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D497),$S482-SUM($F497:BA497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D497),$S482-SUM($F497:BB497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D497),$S482-SUM($F497:BC497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D497),$S482-SUM($F497:BD497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D497),$S482-SUM($F497:BE497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D497),$S482-SUM($F497:BF497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D497),$S482-SUM($F497:BG497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D497),$S482-SUM($F497:BH497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D497),$S482-SUM($F497:BI497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D497),$S482-SUM($F497:BJ497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D497),$S482-SUM($F497:BK497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D497),$S482-SUM($F497:BL497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D497),$S482-SUM($F497:BM497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D497),$S482-SUM($F497:BN497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D497),$S482-SUM($F497:BO497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D497),$S482-SUM($F497:BP497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D497),$S482-SUM($F497:BQ497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D497),$S482-SUM($F497:BR497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D497),$S482-SUM($F497:BS497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D497),$S482-SUM($F497:BT497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D497),$S482-SUM($F497:BU497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D497),$S482-SUM($F497:BV497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D497),$S482-SUM($F497:BW497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D497),$S482-SUM($F497:BX497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D497),$S482-SUM($F497:BY497),$S482/$D482))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D498),$T482-SUM($F498:T498),$T482/$D482))","v":252.73025882870655},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D498),$T482-SUM($F498:U498),$T482/$D482))","v":252.73025882870655},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D498),$T482-SUM($F498:V498),$T482/$D482))","v":252.73025882870655},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D498),$T482-SUM($F498:W498),$T482/$D482))","v":252.73025882870655},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D498),$T482-SUM($F498:X498),$T482/$D482))","v":252.73025882870655},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D498),$T482-SUM($F498:Y498),$T482/$D482))","v":252.73025882870655},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D498),$T482-SUM($F498:Z498),$T482/$D482))","v":252.73025882870655},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D498),$T482-SUM($F498:AA498),$T482/$D482))","v":252.73025882870655},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D498),$T482-SUM($F498:AB498),$T482/$D482))","v":252.73025882870655},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D498),$T482-SUM($F498:AC498),$T482/$D482))","v":252.73025882870655},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D498),$T482-SUM($F498:AD498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D498),$T482-SUM($F498:AE498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D498),$T482-SUM($F498:AF498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D498),$T482-SUM($F498:AG498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D498),$T482-SUM($F498:AH498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D498),$T482-SUM($F498:AI498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D498),$T482-SUM($F498:AJ498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D498),$T482-SUM($F498:AK498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D498),$T482-SUM($F498:AL498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D498),$T482-SUM($F498:AM498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D498),$T482-SUM($F498:AN498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D498),$T482-SUM($F498:AO498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D498),$T482-SUM($F498:AP498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D498),$T482-SUM($F498:AQ498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D498),$T482-SUM($F498:AR498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D498),$T482-SUM($F498:AS498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D498),$T482-SUM($F498:AT498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D498),$T482-SUM($F498:AU498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D498),$T482-SUM($F498:AV498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D498),$T482-SUM($F498:AW498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D498),$T482-SUM($F498:AX498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D498),$T482-SUM($F498:AY498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D498),$T482-SUM($F498:AZ498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D498),$T482-SUM($F498:BA498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D498),$T482-SUM($F498:BB498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D498),$T482-SUM($F498:BC498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D498),$T482-SUM($F498:BD498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D498),$T482-SUM($F498:BE498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D498),$T482-SUM($F498:BF498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D498),$T482-SUM($F498:BG498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D498),$T482-SUM($F498:BH498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D498),$T482-SUM($F498:BI498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D498),$T482-SUM($F498:BJ498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D498),$T482-SUM($F498:BK498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D498),$T482-SUM($F498:BL498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D498),$T482-SUM($F498:BM498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D498),$T482-SUM($F498:BN498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D498),$T482-SUM($F498:BO498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D498),$T482-SUM($F498:BP498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D498),$T482-SUM($F498:BQ498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D498),$T482-SUM($F498:BR498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D498),$T482-SUM($F498:BS498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D498),$T482-SUM($F498:BT498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D498),$T482-SUM($F498:BU498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D498),$T482-SUM($F498:BV498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D498),$T482-SUM($F498:BW498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D498),$T482-SUM($F498:BX498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D498),$T482-SUM($F498:BY498),$T482/$D482))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D499),$U482-SUM($F499:U499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D499),$U482-SUM($F499:V499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D499),$U482-SUM($F499:W499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D499),$U482-SUM($F499:X499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D499),$U482-SUM($F499:Y499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D499),$U482-SUM($F499:Z499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D499),$U482-SUM($F499:AA499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D499),$U482-SUM($F499:AB499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D499),$U482-SUM($F499:AC499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D499),$U482-SUM($F499:AD499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D499),$U482-SUM($F499:AE499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D499),$U482-SUM($F499:AF499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D499),$U482-SUM($F499:AG499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D499),$U482-SUM($F499:AH499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D499),$U482-SUM($F499:AI499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D499),$U482-SUM($F499:AJ499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D499),$U482-SUM($F499:AK499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D499),$U482-SUM($F499:AL499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D499),$U482-SUM($F499:AM499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D499),$U482-SUM($F499:AN499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D499),$U482-SUM($F499:AO499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D499),$U482-SUM($F499:AP499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D499),$U482-SUM($F499:AQ499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D499),$U482-SUM($F499:AR499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D499),$U482-SUM($F499:AS499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D499),$U482-SUM($F499:AT499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D499),$U482-SUM($F499:AU499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D499),$U482-SUM($F499:AV499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D499),$U482-SUM($F499:AW499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D499),$U482-SUM($F499:AX499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D499),$U482-SUM($F499:AY499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D499),$U482-SUM($F499:AZ499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D499),$U482-SUM($F499:BA499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D499),$U482-SUM($F499:BB499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D499),$U482-SUM($F499:BC499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D499),$U482-SUM($F499:BD499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D499),$U482-SUM($F499:BE499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D499),$U482-SUM($F499:BF499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D499),$U482-SUM($F499:BG499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D499),$U482-SUM($F499:BH499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D499),$U482-SUM($F499:BI499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D499),$U482-SUM($F499:BJ499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D499),$U482-SUM($F499:BK499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D499),$U482-SUM($F499:BL499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D499),$U482-SUM($F499:BM499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D499),$U482-SUM($F499:BN499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D499),$U482-SUM($F499:BO499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D499),$U482-SUM($F499:BP499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D499),$U482-SUM($F499:BQ499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D499),$U482-SUM($F499:BR499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D499),$U482-SUM($F499:BS499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D499),$U482-SUM($F499:BT499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D499),$U482-SUM($F499:BU499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D499),$U482-SUM($F499:BV499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D499),$U482-SUM($F499:BW499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D499),$U482-SUM($F499:BX499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D499),$U482-SUM($F499:BY499),$U482/$D482))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D500),$V482-SUM($F500:V500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D500),$V482-SUM($F500:W500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D500),$V482-SUM($F500:X500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D500),$V482-SUM($F500:Y500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D500),$V482-SUM($F500:Z500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D500),$V482-SUM($F500:AA500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D500),$V482-SUM($F500:AB500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D500),$V482-SUM($F500:AC500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D500),$V482-SUM($F500:AD500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D500),$V482-SUM($F500:AE500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D500),$V482-SUM($F500:AF500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D500),$V482-SUM($F500:AG500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D500),$V482-SUM($F500:AH500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D500),$V482-SUM($F500:AI500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D500),$V482-SUM($F500:AJ500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D500),$V482-SUM($F500:AK500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D500),$V482-SUM($F500:AL500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D500),$V482-SUM($F500:AM500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D500),$V482-SUM($F500:AN500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D500),$V482-SUM($F500:AO500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D500),$V482-SUM($F500:AP500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D500),$V482-SUM($F500:AQ500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D500),$V482-SUM($F500:AR500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D500),$V482-SUM($F500:AS500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D500),$V482-SUM($F500:AT500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D500),$V482-SUM($F500:AU500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D500),$V482-SUM($F500:AV500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D500),$V482-SUM($F500:AW500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D500),$V482-SUM($F500:AX500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D500),$V482-SUM($F500:AY500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D500),$V482-SUM($F500:AZ500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D500),$V482-SUM($F500:BA500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D500),$V482-SUM($F500:BB500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D500),$V482-SUM($F500:BC500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D500),$V482-SUM($F500:BD500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D500),$V482-SUM($F500:BE500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D500),$V482-SUM($F500:BF500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D500),$V482-SUM($F500:BG500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D500),$V482-SUM($F500:BH500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D500),$V482-SUM($F500:BI500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D500),$V482-SUM($F500:BJ500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D500),$V482-SUM($F500:BK500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D500),$V482-SUM($F500:BL500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D500),$V482-SUM($F500:BM500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D500),$V482-SUM($F500:BN500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D500),$V482-SUM($F500:BO500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D500),$V482-SUM($F500:BP500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D500),$V482-SUM($F500:BQ500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D500),$V482-SUM($F500:BR500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D500),$V482-SUM($F500:BS500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D500),$V482-SUM($F500:BT500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D500),$V482-SUM($F500:BU500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D500),$V482-SUM($F500:BV500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D500),$V482-SUM($F500:BW500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D500),$V482-SUM($F500:BX500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D500),$V482-SUM($F500:BY500),$V482/$D482))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D501),$W482-SUM($F501:W501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D501),$W482-SUM($F501:X501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D501),$W482-SUM($F501:Y501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D501),$W482-SUM($F501:Z501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D501),$W482-SUM($F501:AA501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D501),$W482-SUM($F501:AB501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D501),$W482-SUM($F501:AC501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D501),$W482-SUM($F501:AD501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D501),$W482-SUM($F501:AE501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D501),$W482-SUM($F501:AF501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D501),$W482-SUM($F501:AG501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D501),$W482-SUM($F501:AH501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D501),$W482-SUM($F501:AI501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D501),$W482-SUM($F501:AJ501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D501),$W482-SUM($F501:AK501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D501),$W482-SUM($F501:AL501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D501),$W482-SUM($F501:AM501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D501),$W482-SUM($F501:AN501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D501),$W482-SUM($F501:AO501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D501),$W482-SUM($F501:AP501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D501),$W482-SUM($F501:AQ501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D501),$W482-SUM($F501:AR501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D501),$W482-SUM($F501:AS501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D501),$W482-SUM($F501:AT501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D501),$W482-SUM($F501:AU501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D501),$W482-SUM($F501:AV501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D501),$W482-SUM($F501:AW501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D501),$W482-SUM($F501:AX501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D501),$W482-SUM($F501:AY501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D501),$W482-SUM($F501:AZ501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D501),$W482-SUM($F501:BA501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D501),$W482-SUM($F501:BB501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D501),$W482-SUM($F501:BC501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D501),$W482-SUM($F501:BD501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D501),$W482-SUM($F501:BE501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D501),$W482-SUM($F501:BF501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D501),$W482-SUM($F501:BG501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D501),$W482-SUM($F501:BH501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D501),$W482-SUM($F501:BI501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D501),$W482-SUM($F501:BJ501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D501),$W482-SUM($F501:BK501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D501),$W482-SUM($F501:BL501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D501),$W482-SUM($F501:BM501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D501),$W482-SUM($F501:BN501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D501),$W482-SUM($F501:BO501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D501),$W482-SUM($F501:BP501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D501),$W482-SUM($F501:BQ501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D501),$W482-SUM($F501:BR501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D501),$W482-SUM($F501:BS501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D501),$W482-SUM($F501:BT501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D501),$W482-SUM($F501:BU501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D501),$W482-SUM($F501:BV501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D501),$W482-SUM($F501:BW501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D501),$W482-SUM($F501:BX501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D501),$W482-SUM($F501:BY501),$W482/$D482))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D502),$X482-SUM($F502:X502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D502),$X482-SUM($F502:Y502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D502),$X482-SUM($F502:Z502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D502),$X482-SUM($F502:AA502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D502),$X482-SUM($F502:AB502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D502),$X482-SUM($F502:AC502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D502),$X482-SUM($F502:AD502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D502),$X482-SUM($F502:AE502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D502),$X482-SUM($F502:AF502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D502),$X482-SUM($F502:AG502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D502),$X482-SUM($F502:AH502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D502),$X482-SUM($F502:AI502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D502),$X482-SUM($F502:AJ502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D502),$X482-SUM($F502:AK502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D502),$X482-SUM($F502:AL502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D502),$X482-SUM($F502:AM502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D502),$X482-SUM($F502:AN502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D502),$X482-SUM($F502:AO502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D502),$X482-SUM($F502:AP502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D502),$X482-SUM($F502:AQ502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D502),$X482-SUM($F502:AR502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D502),$X482-SUM($F502:AS502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D502),$X482-SUM($F502:AT502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D502),$X482-SUM($F502:AU502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D502),$X482-SUM($F502:AV502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D502),$X482-SUM($F502:AW502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D502),$X482-SUM($F502:AX502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D502),$X482-SUM($F502:AY502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D502),$X482-SUM($F502:AZ502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D502),$X482-SUM($F502:BA502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D502),$X482-SUM($F502:BB502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D502),$X482-SUM($F502:BC502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D502),$X482-SUM($F502:BD502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D502),$X482-SUM($F502:BE502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D502),$X482-SUM($F502:BF502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D502),$X482-SUM($F502:BG502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D502),$X482-SUM($F502:BH502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D502),$X482-SUM($F502:BI502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D502),$X482-SUM($F502:BJ502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D502),$X482-SUM($F502:BK502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D502),$X482-SUM($F502:BL502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D502),$X482-SUM($F502:BM502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D502),$X482-SUM($F502:BN502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D502),$X482-SUM($F502:BO502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D502),$X482-SUM($F502:BP502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D502),$X482-SUM($F502:BQ502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D502),$X482-SUM($F502:BR502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D502),$X482-SUM($F502:BS502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D502),$X482-SUM($F502:BT502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D502),$X482-SUM($F502:BU502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D502),$X482-SUM($F502:BV502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D502),$X482-SUM($F502:BW502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D502),$X482-SUM($F502:BX502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D502),$X482-SUM($F502:BY502),$X482/$D482))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D503),$Y482-SUM($F503:Y503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D503),$Y482-SUM($F503:Z503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D503),$Y482-SUM($F503:AA503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D503),$Y482-SUM($F503:AB503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D503),$Y482-SUM($F503:AC503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D503),$Y482-SUM($F503:AD503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D503),$Y482-SUM($F503:AE503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D503),$Y482-SUM($F503:AF503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D503),$Y482-SUM($F503:AG503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D503),$Y482-SUM($F503:AH503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D503),$Y482-SUM($F503:AI503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D503),$Y482-SUM($F503:AJ503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D503),$Y482-SUM($F503:AK503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D503),$Y482-SUM($F503:AL503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D503),$Y482-SUM($F503:AM503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D503),$Y482-SUM($F503:AN503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D503),$Y482-SUM($F503:AO503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D503),$Y482-SUM($F503:AP503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D503),$Y482-SUM($F503:AQ503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D503),$Y482-SUM($F503:AR503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D503),$Y482-SUM($F503:AS503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D503),$Y482-SUM($F503:AT503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D503),$Y482-SUM($F503:AU503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D503),$Y482-SUM($F503:AV503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D503),$Y482-SUM($F503:AW503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D503),$Y482-SUM($F503:AX503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D503),$Y482-SUM($F503:AY503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D503),$Y482-SUM($F503:AZ503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D503),$Y482-SUM($F503:BA503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D503),$Y482-SUM($F503:BB503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D503),$Y482-SUM($F503:BC503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D503),$Y482-SUM($F503:BD503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D503),$Y482-SUM($F503:BE503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D503),$Y482-SUM($F503:BF503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D503),$Y482-SUM($F503:BG503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D503),$Y482-SUM($F503:BH503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D503),$Y482-SUM($F503:BI503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D503),$Y482-SUM($F503:BJ503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D503),$Y482-SUM($F503:BK503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D503),$Y482-SUM($F503:BL503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D503),$Y482-SUM($F503:BM503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D503),$Y482-SUM($F503:BN503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D503),$Y482-SUM($F503:BO503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D503),$Y482-SUM($F503:BP503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D503),$Y482-SUM($F503:BQ503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D503),$Y482-SUM($F503:BR503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D503),$Y482-SUM($F503:BS503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D503),$Y482-SUM($F503:BT503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D503),$Y482-SUM($F503:BU503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D503),$Y482-SUM($F503:BV503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D503),$Y482-SUM($F503:BW503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D503),$Y482-SUM($F503:BX503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D503),$Y482-SUM($F503:BY503),$Y482/$D482))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D504),$Z482-SUM($F504:Z504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D504),$Z482-SUM($F504:AA504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D504),$Z482-SUM($F504:AB504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D504),$Z482-SUM($F504:AC504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D504),$Z482-SUM($F504:AD504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D504),$Z482-SUM($F504:AE504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D504),$Z482-SUM($F504:AF504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D504),$Z482-SUM($F504:AG504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D504),$Z482-SUM($F504:AH504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D504),$Z482-SUM($F504:AI504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D504),$Z482-SUM($F504:AJ504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D504),$Z482-SUM($F504:AK504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D504),$Z482-SUM($F504:AL504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D504),$Z482-SUM($F504:AM504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D504),$Z482-SUM($F504:AN504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D504),$Z482-SUM($F504:AO504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D504),$Z482-SUM($F504:AP504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D504),$Z482-SUM($F504:AQ504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D504),$Z482-SUM($F504:AR504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D504),$Z482-SUM($F504:AS504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D504),$Z482-SUM($F504:AT504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D504),$Z482-SUM($F504:AU504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D504),$Z482-SUM($F504:AV504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D504),$Z482-SUM($F504:AW504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D504),$Z482-SUM($F504:AX504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D504),$Z482-SUM($F504:AY504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D504),$Z482-SUM($F504:AZ504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D504),$Z482-SUM($F504:BA504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D504),$Z482-SUM($F504:BB504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D504),$Z482-SUM($F504:BC504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D504),$Z482-SUM($F504:BD504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D504),$Z482-SUM($F504:BE504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D504),$Z482-SUM($F504:BF504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D504),$Z482-SUM($F504:BG504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D504),$Z482-SUM($F504:BH504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D504),$Z482-SUM($F504:BI504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D504),$Z482-SUM($F504:BJ504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D504),$Z482-SUM($F504:BK504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D504),$Z482-SUM($F504:BL504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D504),$Z482-SUM($F504:BM504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D504),$Z482-SUM($F504:BN504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D504),$Z482-SUM($F504:BO504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D504),$Z482-SUM($F504:BP504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D504),$Z482-SUM($F504:BQ504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D504),$Z482-SUM($F504:BR504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D504),$Z482-SUM($F504:BS504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D504),$Z482-SUM($F504:BT504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D504),$Z482-SUM($F504:BU504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D504),$Z482-SUM($F504:BV504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D504),$Z482-SUM($F504:BW504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D504),$Z482-SUM($F504:BX504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D504),$Z482-SUM($F504:BY504),$Z482/$D482))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D505),$AA482-SUM($F505:AA505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D505),$AA482-SUM($F505:AB505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D505),$AA482-SUM($F505:AC505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D505),$AA482-SUM($F505:AD505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D505),$AA482-SUM($F505:AE505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D505),$AA482-SUM($F505:AF505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D505),$AA482-SUM($F505:AG505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D505),$AA482-SUM($F505:AH505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D505),$AA482-SUM($F505:AI505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D505),$AA482-SUM($F505:AJ505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D505),$AA482-SUM($F505:AK505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D505),$AA482-SUM($F505:AL505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D505),$AA482-SUM($F505:AM505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D505),$AA482-SUM($F505:AN505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D505),$AA482-SUM($F505:AO505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D505),$AA482-SUM($F505:AP505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D505),$AA482-SUM($F505:AQ505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D505),$AA482-SUM($F505:AR505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D505),$AA482-SUM($F505:AS505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D505),$AA482-SUM($F505:AT505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D505),$AA482-SUM($F505:AU505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D505),$AA482-SUM($F505:AV505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D505),$AA482-SUM($F505:AW505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D505),$AA482-SUM($F505:AX505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D505),$AA482-SUM($F505:AY505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D505),$AA482-SUM($F505:AZ505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D505),$AA482-SUM($F505:BA505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D505),$AA482-SUM($F505:BB505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D505),$AA482-SUM($F505:BC505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D505),$AA482-SUM($F505:BD505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D505),$AA482-SUM($F505:BE505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D505),$AA482-SUM($F505:BF505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D505),$AA482-SUM($F505:BG505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D505),$AA482-SUM($F505:BH505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D505),$AA482-SUM($F505:BI505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D505),$AA482-SUM($F505:BJ505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D505),$AA482-SUM($F505:BK505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D505),$AA482-SUM($F505:BL505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D505),$AA482-SUM($F505:BM505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D505),$AA482-SUM($F505:BN505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D505),$AA482-SUM($F505:BO505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D505),$AA482-SUM($F505:BP505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D505),$AA482-SUM($F505:BQ505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D505),$AA482-SUM($F505:BR505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D505),$AA482-SUM($F505:BS505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D505),$AA482-SUM($F505:BT505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D505),$AA482-SUM($F505:BU505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D505),$AA482-SUM($F505:BV505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D505),$AA482-SUM($F505:BW505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D505),$AA482-SUM($F505:BX505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D505),$AA482-SUM($F505:BY505),$AA482/$D482))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D506),$AB482-SUM($F506:AB506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D506),$AB482-SUM($F506:AC506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D506),$AB482-SUM($F506:AD506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D506),$AB482-SUM($F506:AE506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D506),$AB482-SUM($F506:AF506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D506),$AB482-SUM($F506:AG506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D506),$AB482-SUM($F506:AH506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D506),$AB482-SUM($F506:AI506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D506),$AB482-SUM($F506:AJ506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D506),$AB482-SUM($F506:AK506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D506),$AB482-SUM($F506:AL506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D506),$AB482-SUM($F506:AM506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D506),$AB482-SUM($F506:AN506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D506),$AB482-SUM($F506:AO506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D506),$AB482-SUM($F506:AP506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D506),$AB482-SUM($F506:AQ506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D506),$AB482-SUM($F506:AR506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D506),$AB482-SUM($F506:AS506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D506),$AB482-SUM($F506:AT506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D506),$AB482-SUM($F506:AU506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D506),$AB482-SUM($F506:AV506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D506),$AB482-SUM($F506:AW506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D506),$AB482-SUM($F506:AX506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D506),$AB482-SUM($F506:AY506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D506),$AB482-SUM($F506:AZ506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D506),$AB482-SUM($F506:BA506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D506),$AB482-SUM($F506:BB506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D506),$AB482-SUM($F506:BC506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D506),$AB482-SUM($F506:BD506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D506),$AB482-SUM($F506:BE506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D506),$AB482-SUM($F506:BF506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D506),$AB482-SUM($F506:BG506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D506),$AB482-SUM($F506:BH506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D506),$AB482-SUM($F506:BI506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D506),$AB482-SUM($F506:BJ506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D506),$AB482-SUM($F506:BK506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D506),$AB482-SUM($F506:BL506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D506),$AB482-SUM($F506:BM506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D506),$AB482-SUM($F506:BN506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D506),$AB482-SUM($F506:BO506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D506),$AB482-SUM($F506:BP506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D506),$AB482-SUM($F506:BQ506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D506),$AB482-SUM($F506:BR506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D506),$AB482-SUM($F506:BS506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D506),$AB482-SUM($F506:BT506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D506),$AB482-SUM($F506:BU506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D506),$AB482-SUM($F506:BV506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D506),$AB482-SUM($F506:BW506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D506),$AB482-SUM($F506:BX506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D506),$AB482-SUM($F506:BY506),$AB482/$D482))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D507),$AC482-SUM($F507:AC507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D507),$AC482-SUM($F507:AD507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D507),$AC482-SUM($F507:AE507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D507),$AC482-SUM($F507:AF507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D507),$AC482-SUM($F507:AG507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D507),$AC482-SUM($F507:AH507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D507),$AC482-SUM($F507:AI507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D507),$AC482-SUM($F507:AJ507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D507),$AC482-SUM($F507:AK507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D507),$AC482-SUM($F507:AL507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D507),$AC482-SUM($F507:AM507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D507),$AC482-SUM($F507:AN507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D507),$AC482-SUM($F507:AO507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D507),$AC482-SUM($F507:AP507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D507),$AC482-SUM($F507:AQ507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D507),$AC482-SUM($F507:AR507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D507),$AC482-SUM($F507:AS507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D507),$AC482-SUM($F507:AT507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D507),$AC482-SUM($F507:AU507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D507),$AC482-SUM($F507:AV507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D507),$AC482-SUM($F507:AW507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D507),$AC482-SUM($F507:AX507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D507),$AC482-SUM($F507:AY507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D507),$AC482-SUM($F507:AZ507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D507),$AC482-SUM($F507:BA507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D507),$AC482-SUM($F507:BB507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D507),$AC482-SUM($F507:BC507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D507),$AC482-SUM($F507:BD507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D507),$AC482-SUM($F507:BE507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D507),$AC482-SUM($F507:BF507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D507),$AC482-SUM($F507:BG507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D507),$AC482-SUM($F507:BH507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D507),$AC482-SUM($F507:BI507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D507),$AC482-SUM($F507:BJ507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D507),$AC482-SUM($F507:BK507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D507),$AC482-SUM($F507:BL507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D507),$AC482-SUM($F507:BM507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D507),$AC482-SUM($F507:BN507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D507),$AC482-SUM($F507:BO507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D507),$AC482-SUM($F507:BP507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D507),$AC482-SUM($F507:BQ507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D507),$AC482-SUM($F507:BR507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D507),$AC482-SUM($F507:BS507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D507),$AC482-SUM($F507:BT507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D507),$AC482-SUM($F507:BU507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D507),$AC482-SUM($F507:BV507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D507),$AC482-SUM($F507:BW507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D507),$AC482-SUM($F507:BX507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D507),$AC482-SUM($F507:BY507),$AC482/$D482))","v":0}]
[null,null,null,25]
[null,{"$f":"A50","v":"Other"},null,null,null,{"$f":"SUM(F483:F508)","v":0},78.678032637896507,362.59771340345139,834.37313932577069,1169.262920822184,1193.0840729470399,1467.0845844974926,1515.7635683474605,1731.8926212642887,2233.9511683696342,2475.7246153141054,2876.1850584772246,3090.2307867531435,2941.8637234907105,2807.9967064760835,3036.9058131799347,2762.9053016294815,2714.2263177795139,2498.0972648626857,1996.0387177573407,1754.2652708128687,1275.1267950118533,777.1613859703798,453.7530233104934,252.73025882870655,0,0,0,0,0,0,0,{"$f":"SUM(AL483:AL508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B538","v":"Premises"},{"$f":"VLOOKUP(C511,$A$124:$D$140,4,FALSE)","v":10},{"$f":"VLOOKUP(C511,$A$124:$D$140,3,FALSE)","v":10},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C511,$A$61:$A$77,0),FALSE))","v":922.28870553442107},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C511,$A$61:$A$77,0),FALSE))","v":656.00150095006188},848.37265725476857,7735.6579995439924,135.68659433577295,175.57059506356603,-24.202460663103146,404.53727084861947,94.075179163617221,153.34662133179535,68.108852278247269,255.94149688824947,451.63740537191666,2701.0044981932988,517.6920543758481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C511,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E511=\"n/a\",\"n/a\",IF(G$3>($E511+$D513),$F511-SUM($F513:F513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(H$3>($E511+$D513),$F511-SUM($F513:G513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(I$3>($E511+$D513),$F511-SUM($F513:H513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(J$3>($E511+$D513),$F511-SUM($F513:I513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(K$3>($E511+$D513),$F511-SUM($F513:J513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(L$3>($E511+$D513),$F511-SUM($F513:K513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(M$3>($E511+$D513),$F511-SUM($F513:L513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(N$3>($E511+$D513),$F511-SUM($F513:M513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(O$3>($E511+$D513),$F511-SUM($F513:N513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(P$3>($E511+$D513),$F511-SUM($F513:O513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Q$3>($E511+$D513),$F511-SUM($F513:P513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(R$3>($E511+$D513),$F511-SUM($F513:Q513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(S$3>($E511+$D513),$F511-SUM($F513:R513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(T$3>($E511+$D513),$F511-SUM($F513:S513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(U$3>($E511+$D513),$F511-SUM($F513:T513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(V$3>($E511+$D513),$F511-SUM($F513:U513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(W$3>($E511+$D513),$F511-SUM($F513:V513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(X$3>($E511+$D513),$F511-SUM($F513:W513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Y$3>($E511+$D513),$F511-SUM($F513:X513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Z$3>($E511+$D513),$F511-SUM($F513:Y513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AA$3>($E511+$D513),$F511-SUM($F513:Z513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AB$3>($E511+$D513),$F511-SUM($F513:AA513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AC$3>($E511+$D513),$F511-SUM($F513:AB513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AD$3>($E511+$D513),$F511-SUM($F513:AC513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AE$3>($E511+$D513),$F511-SUM($F513:AD513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AF$3>($E511+$D513),$F511-SUM($F513:AE513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AG$3>($E511+$D513),$F511-SUM($F513:AF513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AH$3>($E511+$D513),$F511-SUM($F513:AG513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AI$3>($E511+$D513),$F511-SUM($F513:AH513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AJ$3>($E511+$D513),$F511-SUM($F513:AI513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AK$3>($E511+$D513),$F511-SUM($F513:AJ513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AL$3>($E511+$D513),$F511-SUM($F513:AK513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AM$3>($E511+$D513),$F511-SUM($F513:AL513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AN$3>($E511+$D513),$F511-SUM($F513:AM513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AO$3>($E511+$D513),$F511-SUM($F513:AN513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AP$3>($E511+$D513),$F511-SUM($F513:AO513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AQ$3>($E511+$D513),$F511-SUM($F513:AP513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AR$3>($E511+$D513),$F511-SUM($F513:AQ513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AS$3>($E511+$D513),$F511-SUM($F513:AR513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AT$3>($E511+$D513),$F511-SUM($F513:AS513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AU$3>($E511+$D513),$F511-SUM($F513:AT513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AV$3>($E511+$D513),$F511-SUM($F513:AU513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AW$3>($E511+$D513),$F511-SUM($F513:AV513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AX$3>($E511+$D513),$F511-SUM($F513:AW513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AY$3>($E511+$D513),$F511-SUM($F513:AX513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AZ$3>($E511+$D513),$F511-SUM($F513:AY513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BA$3>($E511+$D513),$F511-SUM($F513:AZ513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BB$3>($E511+$D513),$F511-SUM($F513:BA513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BC$3>($E511+$D513),$F511-SUM($F513:BB513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BD$3>($E511+$D513),$F511-SUM($F513:BC513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BE$3>($E511+$D513),$F511-SUM($F513:BD513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BF$3>($E511+$D513),$F511-SUM($F513:BE513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BG$3>($E511+$D513),$F511-SUM($F513:BF513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BH$3>($E511+$D513),$F511-SUM($F513:BG513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BI$3>($E511+$D513),$F511-SUM($F513:BH513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BJ$3>($E511+$D513),$F511-SUM($F513:BI513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BK$3>($E511+$D513),$F511-SUM($F513:BJ513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BL$3>($E511+$D513),$F511-SUM($F513:BK513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BM$3>($E511+$D513),$F511-SUM($F513:BL513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BN$3>($E511+$D513),$F511-SUM($F513:BM513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BO$3>($E511+$D513),$F511-SUM($F513:BN513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BP$3>($E511+$D513),$F511-SUM($F513:BO513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BQ$3>($E511+$D513),$F511-SUM($F513:BP513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BR$3>($E511+$D513),$F511-SUM($F513:BQ513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BS$3>($E511+$D513),$F511-SUM($F513:BR513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BT$3>($E511+$D513),$F511-SUM($F513:BS513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BU$3>($E511+$D513),$F511-SUM($F513:BT513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BV$3>($E511+$D513),$F511-SUM($F513:BU513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BW$3>($E511+$D513),$F511-SUM($F513:BV513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BX$3>($E511+$D513),$F511-SUM($F513:BW513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BY$3>($E511+$D513),$F511-SUM($F513:BX513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BZ$3>($E511+$D513),$F511-SUM($F513:BY513),$F511/$E511))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E511=\"n/a\",\"n/a\",IF(H$3>($E511+$D514),$G511-SUM($F514:G514),$G511/$E511))","v":65.600150095006185},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(I$3>($E511+$D514),$G511-SUM($F514:H514),$G511/$E511))","v":65.600150095006185},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(J$3>($E511+$D514),$G511-SUM($F514:I514),$G511/$E511))","v":65.600150095006185},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(K$3>($E511+$D514),$G511-SUM($F514:J514),$G511/$E511))","v":65.600150095006185},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(L$3>($E511+$D514),$G511-SUM($F514:K514),$G511/$E511))","v":65.600150095006185},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(M$3>($E511+$D514),$G511-SUM($F514:L514),$G511/$E511))","v":65.600150095006185},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(N$3>($E511+$D514),$G511-SUM($F514:M514),$G511/$E511))","v":65.600150095006185},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(O$3>($E511+$D514),$G511-SUM($F514:N514),$G511/$E511))","v":65.600150095006185},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(P$3>($E511+$D514),$G511-SUM($F514:O514),$G511/$E511))","v":65.600150095006185},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Q$3>($E511+$D514),$G511-SUM($F514:P514),$G511/$E511))","v":65.600150095006185},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(R$3>($E511+$D514),$G511-SUM($F514:Q514),$G511/$E511))","v":1.1368683772161603E-13},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(S$3>($E511+$D514),$G511-SUM($F514:R514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(T$3>($E511+$D514),$G511-SUM($F514:S514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(U$3>($E511+$D514),$G511-SUM($F514:T514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(V$3>($E511+$D514),$G511-SUM($F514:U514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(W$3>($E511+$D514),$G511-SUM($F514:V514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(X$3>($E511+$D514),$G511-SUM($F514:W514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Y$3>($E511+$D514),$G511-SUM($F514:X514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Z$3>($E511+$D514),$G511-SUM($F514:Y514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AA$3>($E511+$D514),$G511-SUM($F514:Z514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AB$3>($E511+$D514),$G511-SUM($F514:AA514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AC$3>($E511+$D514),$G511-SUM($F514:AB514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AD$3>($E511+$D514),$G511-SUM($F514:AC514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AE$3>($E511+$D514),$G511-SUM($F514:AD514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AF$3>($E511+$D514),$G511-SUM($F514:AE514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AG$3>($E511+$D514),$G511-SUM($F514:AF514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AH$3>($E511+$D514),$G511-SUM($F514:AG514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AI$3>($E511+$D514),$G511-SUM($F514:AH514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AJ$3>($E511+$D514),$G511-SUM($F514:AI514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AK$3>($E511+$D514),$G511-SUM($F514:AJ514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AL$3>($E511+$D514),$G511-SUM($F514:AK514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AM$3>($E511+$D514),$G511-SUM($F514:AL514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AN$3>($E511+$D514),$G511-SUM($F514:AM514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AO$3>($E511+$D514),$G511-SUM($F514:AN514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AP$3>($E511+$D514),$G511-SUM($F514:AO514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AQ$3>($E511+$D514),$G511-SUM($F514:AP514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AR$3>($E511+$D514),$G511-SUM($F514:AQ514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AS$3>($E511+$D514),$G511-SUM($F514:AR514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AT$3>($E511+$D514),$G511-SUM($F514:AS514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AU$3>($E511+$D514),$G511-SUM($F514:AT514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AV$3>($E511+$D514),$G511-SUM($F514:AU514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AW$3>($E511+$D514),$G511-SUM($F514:AV514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AX$3>($E511+$D514),$G511-SUM($F514:AW514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AY$3>($E511+$D514),$G511-SUM($F514:AX514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AZ$3>($E511+$D514),$G511-SUM($F514:AY514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BA$3>($E511+$D514),$G511-SUM($F514:AZ514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BB$3>($E511+$D514),$G511-SUM($F514:BA514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BC$3>($E511+$D514),$G511-SUM($F514:BB514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BD$3>($E511+$D514),$G511-SUM($F514:BC514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BE$3>($E511+$D514),$G511-SUM($F514:BD514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BF$3>($E511+$D514),$G511-SUM($F514:BE514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BG$3>($E511+$D514),$G511-SUM($F514:BF514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BH$3>($E511+$D514),$G511-SUM($F514:BG514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BI$3>($E511+$D514),$G511-SUM($F514:BH514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BJ$3>($E511+$D514),$G511-SUM($F514:BI514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BK$3>($E511+$D514),$G511-SUM($F514:BJ514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BL$3>($E511+$D514),$G511-SUM($F514:BK514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BM$3>($E511+$D514),$G511-SUM($F514:BL514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BN$3>($E511+$D514),$G511-SUM($F514:BM514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BO$3>($E511+$D514),$G511-SUM($F514:BN514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BP$3>($E511+$D514),$G511-SUM($F514:BO514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BQ$3>($E511+$D514),$G511-SUM($F514:BP514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BR$3>($E511+$D514),$G511-SUM($F514:BQ514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BS$3>($E511+$D514),$G511-SUM($F514:BR514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BT$3>($E511+$D514),$G511-SUM($F514:BS514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BU$3>($E511+$D514),$G511-SUM($F514:BT514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BV$3>($E511+$D514),$G511-SUM($F514:BU514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BW$3>($E511+$D514),$G511-SUM($F514:BV514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BX$3>($E511+$D514),$G511-SUM($F514:BW514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BY$3>($E511+$D514),$G511-SUM($F514:BX514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BZ$3>($E511+$D514),$G511-SUM($F514:BY514),$G511/$E511))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E511=\"n/a\",\"n/a\",IF(I$3>($E511+$D515),$H511-SUM($F515:H515),$H511/$E511))","v":84.837265725476854},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(J$3>($E511+$D515),$H511-SUM($F515:I515),$H511/$E511))","v":84.837265725476854},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(K$3>($E511+$D515),$H511-SUM($F515:J515),$H511/$E511))","v":84.837265725476854},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(L$3>($E511+$D515),$H511-SUM($F515:K515),$H511/$E511))","v":84.837265725476854},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(M$3>($E511+$D515),$H511-SUM($F515:L515),$H511/$E511))","v":84.837265725476854},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(N$3>($E511+$D515),$H511-SUM($F515:M515),$H511/$E511))","v":84.837265725476854},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(O$3>($E511+$D515),$H511-SUM($F515:N515),$H511/$E511))","v":84.837265725476854},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(P$3>($E511+$D515),$H511-SUM($F515:O515),$H511/$E511))","v":84.837265725476854},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Q$3>($E511+$D515),$H511-SUM($F515:P515),$H511/$E511))","v":84.837265725476854},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(R$3>($E511+$D515),$H511-SUM($F515:Q515),$H511/$E511))","v":84.837265725476854},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(S$3>($E511+$D515),$H511-SUM($F515:R515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(T$3>($E511+$D515),$H511-SUM($F515:S515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(U$3>($E511+$D515),$H511-SUM($F515:T515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(V$3>($E511+$D515),$H511-SUM($F515:U515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(W$3>($E511+$D515),$H511-SUM($F515:V515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(X$3>($E511+$D515),$H511-SUM($F515:W515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Y$3>($E511+$D515),$H511-SUM($F515:X515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Z$3>($E511+$D515),$H511-SUM($F515:Y515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AA$3>($E511+$D515),$H511-SUM($F515:Z515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AB$3>($E511+$D515),$H511-SUM($F515:AA515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AC$3>($E511+$D515),$H511-SUM($F515:AB515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AD$3>($E511+$D515),$H511-SUM($F515:AC515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AE$3>($E511+$D515),$H511-SUM($F515:AD515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AF$3>($E511+$D515),$H511-SUM($F515:AE515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AG$3>($E511+$D515),$H511-SUM($F515:AF515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AH$3>($E511+$D515),$H511-SUM($F515:AG515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AI$3>($E511+$D515),$H511-SUM($F515:AH515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AJ$3>($E511+$D515),$H511-SUM($F515:AI515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AK$3>($E511+$D515),$H511-SUM($F515:AJ515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AL$3>($E511+$D515),$H511-SUM($F515:AK515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AM$3>($E511+$D515),$H511-SUM($F515:AL515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AN$3>($E511+$D515),$H511-SUM($F515:AM515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AO$3>($E511+$D515),$H511-SUM($F515:AN515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AP$3>($E511+$D515),$H511-SUM($F515:AO515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AQ$3>($E511+$D515),$H511-SUM($F515:AP515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AR$3>($E511+$D515),$H511-SUM($F515:AQ515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AS$3>($E511+$D515),$H511-SUM($F515:AR515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AT$3>($E511+$D515),$H511-SUM($F515:AS515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AU$3>($E511+$D515),$H511-SUM($F515:AT515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AV$3>($E511+$D515),$H511-SUM($F515:AU515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AW$3>($E511+$D515),$H511-SUM($F515:AV515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AX$3>($E511+$D515),$H511-SUM($F515:AW515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AY$3>($E511+$D515),$H511-SUM($F515:AX515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AZ$3>($E511+$D515),$H511-SUM($F515:AY515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BA$3>($E511+$D515),$H511-SUM($F515:AZ515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BB$3>($E511+$D515),$H511-SUM($F515:BA515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BC$3>($E511+$D515),$H511-SUM($F515:BB515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BD$3>($E511+$D515),$H511-SUM($F515:BC515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BE$3>($E511+$D515),$H511-SUM($F515:BD515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BF$3>($E511+$D515),$H511-SUM($F515:BE515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BG$3>($E511+$D515),$H511-SUM($F515:BF515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BH$3>($E511+$D515),$H511-SUM($F515:BG515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BI$3>($E511+$D515),$H511-SUM($F515:BH515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BJ$3>($E511+$D515),$H511-SUM($F515:BI515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BK$3>($E511+$D515),$H511-SUM($F515:BJ515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BL$3>($E511+$D515),$H511-SUM($F515:BK515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BM$3>($E511+$D515),$H511-SUM($F515:BL515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BN$3>($E511+$D515),$H511-SUM($F515:BM515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BO$3>($E511+$D515),$H511-SUM($F515:BN515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BP$3>($E511+$D515),$H511-SUM($F515:BO515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BQ$3>($E511+$D515),$H511-SUM($F515:BP515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BR$3>($E511+$D515),$H511-SUM($F515:BQ515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BS$3>($E511+$D515),$H511-SUM($F515:BR515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BT$3>($E511+$D515),$H511-SUM($F515:BS515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BU$3>($E511+$D515),$H511-SUM($F515:BT515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BV$3>($E511+$D515),$H511-SUM($F515:BU515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BW$3>($E511+$D515),$H511-SUM($F515:BV515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BX$3>($E511+$D515),$H511-SUM($F515:BW515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BY$3>($E511+$D515),$H511-SUM($F515:BX515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BZ$3>($E511+$D515),$H511-SUM($F515:BY515),$H511/$E511))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E511=\"n/a\",\"n/a\",IF(J$3>($E511+$D516),$I511-SUM($F516:I516),$I511/$E511))","v":773.56579995439927},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(K$3>($E511+$D516),$I511-SUM($F516:J516),$I511/$E511))","v":773.56579995439927},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(L$3>($E511+$D516),$I511-SUM($F516:K516),$I511/$E511))","v":773.56579995439927},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(M$3>($E511+$D516),$I511-SUM($F516:L516),$I511/$E511))","v":773.56579995439927},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(N$3>($E511+$D516),$I511-SUM($F516:M516),$I511/$E511))","v":773.56579995439927},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(O$3>($E511+$D516),$I511-SUM($F516:N516),$I511/$E511))","v":773.56579995439927},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(P$3>($E511+$D516),$I511-SUM($F516:O516),$I511/$E511))","v":773.56579995439927},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Q$3>($E511+$D516),$I511-SUM($F516:P516),$I511/$E511))","v":773.56579995439927},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(R$3>($E511+$D516),$I511-SUM($F516:Q516),$I511/$E511))","v":773.56579995439927},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(S$3>($E511+$D516),$I511-SUM($F516:R516),$I511/$E511))","v":773.56579995439927},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(T$3>($E511+$D516),$I511-SUM($F516:S516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(U$3>($E511+$D516),$I511-SUM($F516:T516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(V$3>($E511+$D516),$I511-SUM($F516:U516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(W$3>($E511+$D516),$I511-SUM($F516:V516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(X$3>($E511+$D516),$I511-SUM($F516:W516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Y$3>($E511+$D516),$I511-SUM($F516:X516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Z$3>($E511+$D516),$I511-SUM($F516:Y516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AA$3>($E511+$D516),$I511-SUM($F516:Z516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AB$3>($E511+$D516),$I511-SUM($F516:AA516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AC$3>($E511+$D516),$I511-SUM($F516:AB516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AD$3>($E511+$D516),$I511-SUM($F516:AC516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AE$3>($E511+$D516),$I511-SUM($F516:AD516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AF$3>($E511+$D516),$I511-SUM($F516:AE516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AG$3>($E511+$D516),$I511-SUM($F516:AF516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AH$3>($E511+$D516),$I511-SUM($F516:AG516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AI$3>($E511+$D516),$I511-SUM($F516:AH516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AJ$3>($E511+$D516),$I511-SUM($F516:AI516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AK$3>($E511+$D516),$I511-SUM($F516:AJ516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AL$3>($E511+$D516),$I511-SUM($F516:AK516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AM$3>($E511+$D516),$I511-SUM($F516:AL516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AN$3>($E511+$D516),$I511-SUM($F516:AM516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AO$3>($E511+$D516),$I511-SUM($F516:AN516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AP$3>($E511+$D516),$I511-SUM($F516:AO516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AQ$3>($E511+$D516),$I511-SUM($F516:AP516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AR$3>($E511+$D516),$I511-SUM($F516:AQ516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AS$3>($E511+$D516),$I511-SUM($F516:AR516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AT$3>($E511+$D516),$I511-SUM($F516:AS516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AU$3>($E511+$D516),$I511-SUM($F516:AT516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AV$3>($E511+$D516),$I511-SUM($F516:AU516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AW$3>($E511+$D516),$I511-SUM($F516:AV516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AX$3>($E511+$D516),$I511-SUM($F516:AW516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AY$3>($E511+$D516),$I511-SUM($F516:AX516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AZ$3>($E511+$D516),$I511-SUM($F516:AY516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BA$3>($E511+$D516),$I511-SUM($F516:AZ516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BB$3>($E511+$D516),$I511-SUM($F516:BA516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BC$3>($E511+$D516),$I511-SUM($F516:BB516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BD$3>($E511+$D516),$I511-SUM($F516:BC516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BE$3>($E511+$D516),$I511-SUM($F516:BD516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BF$3>($E511+$D516),$I511-SUM($F516:BE516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BG$3>($E511+$D516),$I511-SUM($F516:BF516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BH$3>($E511+$D516),$I511-SUM($F516:BG516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BI$3>($E511+$D516),$I511-SUM($F516:BH516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BJ$3>($E511+$D516),$I511-SUM($F516:BI516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BK$3>($E511+$D516),$I511-SUM($F516:BJ516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BL$3>($E511+$D516),$I511-SUM($F516:BK516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BM$3>($E511+$D516),$I511-SUM($F516:BL516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BN$3>($E511+$D516),$I511-SUM($F516:BM516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BO$3>($E511+$D516),$I511-SUM($F516:BN516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BP$3>($E511+$D516),$I511-SUM($F516:BO516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BQ$3>($E511+$D516),$I511-SUM($F516:BP516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BR$3>($E511+$D516),$I511-SUM($F516:BQ516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BS$3>($E511+$D516),$I511-SUM($F516:BR516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BT$3>($E511+$D516),$I511-SUM($F516:BS516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BU$3>($E511+$D516),$I511-SUM($F516:BT516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BV$3>($E511+$D516),$I511-SUM($F516:BU516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BW$3>($E511+$D516),$I511-SUM($F516:BV516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BX$3>($E511+$D516),$I511-SUM($F516:BW516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BY$3>($E511+$D516),$I511-SUM($F516:BX516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BZ$3>($E511+$D516),$I511-SUM($F516:BY516),$I511/$E511))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E511=\"n/a\",\"n/a\",IF(K$3>($E511+$D517),$J511-SUM($F517:J517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(L$3>($E511+$D517),$J511-SUM($F517:K517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(M$3>($E511+$D517),$J511-SUM($F517:L517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(N$3>($E511+$D517),$J511-SUM($F517:M517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(O$3>($E511+$D517),$J511-SUM($F517:N517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(P$3>($E511+$D517),$J511-SUM($F517:O517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Q$3>($E511+$D517),$J511-SUM($F517:P517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(R$3>($E511+$D517),$J511-SUM($F517:Q517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(S$3>($E511+$D517),$J511-SUM($F517:R517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(T$3>($E511+$D517),$J511-SUM($F517:S517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(U$3>($E511+$D517),$J511-SUM($F517:T517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(V$3>($E511+$D517),$J511-SUM($F517:U517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(W$3>($E511+$D517),$J511-SUM($F517:V517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(X$3>($E511+$D517),$J511-SUM($F517:W517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Y$3>($E511+$D517),$J511-SUM($F517:X517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Z$3>($E511+$D517),$J511-SUM($F517:Y517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AA$3>($E511+$D517),$J511-SUM($F517:Z517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AB$3>($E511+$D517),$J511-SUM($F517:AA517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AC$3>($E511+$D517),$J511-SUM($F517:AB517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AD$3>($E511+$D517),$J511-SUM($F517:AC517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AE$3>($E511+$D517),$J511-SUM($F517:AD517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AF$3>($E511+$D517),$J511-SUM($F517:AE517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AG$3>($E511+$D517),$J511-SUM($F517:AF517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AH$3>($E511+$D517),$J511-SUM($F517:AG517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AI$3>($E511+$D517),$J511-SUM($F517:AH517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AJ$3>($E511+$D517),$J511-SUM($F517:AI517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AK$3>($E511+$D517),$J511-SUM($F517:AJ517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AL$3>($E511+$D517),$J511-SUM($F517:AK517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AM$3>($E511+$D517),$J511-SUM($F517:AL517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AN$3>($E511+$D517),$J511-SUM($F517:AM517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AO$3>($E511+$D517),$J511-SUM($F517:AN517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AP$3>($E511+$D517),$J511-SUM($F517:AO517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AQ$3>($E511+$D517),$J511-SUM($F517:AP517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AR$3>($E511+$D517),$J511-SUM($F517:AQ517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AS$3>($E511+$D517),$J511-SUM($F517:AR517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AT$3>($E511+$D517),$J511-SUM($F517:AS517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AU$3>($E511+$D517),$J511-SUM($F517:AT517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AV$3>($E511+$D517),$J511-SUM($F517:AU517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AW$3>($E511+$D517),$J511-SUM($F517:AV517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AX$3>($E511+$D517),$J511-SUM($F517:AW517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AY$3>($E511+$D517),$J511-SUM($F517:AX517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AZ$3>($E511+$D517),$J511-SUM($F517:AY517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BA$3>($E511+$D517),$J511-SUM($F517:AZ517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BB$3>($E511+$D517),$J511-SUM($F517:BA517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BC$3>($E511+$D517),$J511-SUM($F517:BB517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BD$3>($E511+$D517),$J511-SUM($F517:BC517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BE$3>($E511+$D517),$J511-SUM($F517:BD517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BF$3>($E511+$D517),$J511-SUM($F517:BE517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BG$3>($E511+$D517),$J511-SUM($F517:BF517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BH$3>($E511+$D517),$J511-SUM($F517:BG517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BI$3>($E511+$D517),$J511-SUM($F517:BH517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BJ$3>($E511+$D517),$J511-SUM($F517:BI517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BK$3>($E511+$D517),$J511-SUM($F517:BJ517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BL$3>($E511+$D517),$J511-SUM($F517:BK517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BM$3>($E511+$D517),$J511-SUM($F517:BL517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BN$3>($E511+$D517),$J511-SUM($F517:BM517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BO$3>($E511+$D517),$J511-SUM($F517:BN517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BP$3>($E511+$D517),$J511-SUM($F517:BO517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BQ$3>($E511+$D517),$J511-SUM($F517:BP517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BR$3>($E511+$D517),$J511-SUM($F517:BQ517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BS$3>($E511+$D517),$J511-SUM($F517:BR517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BT$3>($E511+$D517),$J511-SUM($F517:BS517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BU$3>($E511+$D517),$J511-SUM($F517:BT517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BV$3>($E511+$D517),$J511-SUM($F517:BU517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BW$3>($E511+$D517),$J511-SUM($F517:BV517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BX$3>($E511+$D517),$J511-SUM($F517:BW517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BY$3>($E511+$D517),$J511-SUM($F517:BX517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BZ$3>($E511+$D517),$J511-SUM($F517:BY517),$J511/$E511))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(L$3>($D511+$D518),$K511-SUM($F518:K518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(M$3>($D511+$D518),$K511-SUM($F518:L518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(N$3>($D511+$D518),$K511-SUM($F518:M518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(O$3>($D511+$D518),$K511-SUM($F518:N518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(P$3>($D511+$D518),$K511-SUM($F518:O518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Q$3>($D511+$D518),$K511-SUM($F518:P518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(R$3>($D511+$D518),$K511-SUM($F518:Q518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(S$3>($D511+$D518),$K511-SUM($F518:R518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(T$3>($D511+$D518),$K511-SUM($F518:S518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D518),$K511-SUM($F518:T518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D518),$K511-SUM($F518:U518),$K511/$D511))","v":-2.8421709430404007E-14},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D518),$K511-SUM($F518:V518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D518),$K511-SUM($F518:W518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D518),$K511-SUM($F518:X518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D518),$K511-SUM($F518:Y518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D518),$K511-SUM($F518:Z518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D518),$K511-SUM($F518:AA518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D518),$K511-SUM($F518:AB518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D518),$K511-SUM($F518:AC518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D518),$K511-SUM($F518:AD518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D518),$K511-SUM($F518:AE518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D518),$K511-SUM($F518:AF518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D518),$K511-SUM($F518:AG518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D518),$K511-SUM($F518:AH518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D518),$K511-SUM($F518:AI518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D518),$K511-SUM($F518:AJ518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D518),$K511-SUM($F518:AK518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D518),$K511-SUM($F518:AL518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D518),$K511-SUM($F518:AM518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D518),$K511-SUM($F518:AN518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D518),$K511-SUM($F518:AO518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D518),$K511-SUM($F518:AP518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D518),$K511-SUM($F518:AQ518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D518),$K511-SUM($F518:AR518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D518),$K511-SUM($F518:AS518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D518),$K511-SUM($F518:AT518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D518),$K511-SUM($F518:AU518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D518),$K511-SUM($F518:AV518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D518),$K511-SUM($F518:AW518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D518),$K511-SUM($F518:AX518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D518),$K511-SUM($F518:AY518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D518),$K511-SUM($F518:AZ518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D518),$K511-SUM($F518:BA518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D518),$K511-SUM($F518:BB518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D518),$K511-SUM($F518:BC518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D518),$K511-SUM($F518:BD518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D518),$K511-SUM($F518:BE518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D518),$K511-SUM($F518:BF518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D518),$K511-SUM($F518:BG518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D518),$K511-SUM($F518:BH518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D518),$K511-SUM($F518:BI518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D518),$K511-SUM($F518:BJ518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D518),$K511-SUM($F518:BK518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D518),$K511-SUM($F518:BL518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D518),$K511-SUM($F518:BM518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D518),$K511-SUM($F518:BN518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D518),$K511-SUM($F518:BO518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D518),$K511-SUM($F518:BP518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D518),$K511-SUM($F518:BQ518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D518),$K511-SUM($F518:BR518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D518),$K511-SUM($F518:BS518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D518),$K511-SUM($F518:BT518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D518),$K511-SUM($F518:BU518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D518),$K511-SUM($F518:BV518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D518),$K511-SUM($F518:BW518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D518),$K511-SUM($F518:BX518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D518),$K511-SUM($F518:BY518),$K511/$D511))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(M$3>($D511+$D519),$L511-SUM($F519:L519),$L511/$D511))","v":-2.4202460663103147},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(N$3>($D511+$D519),$L511-SUM($F519:M519),$L511/$D511))","v":-2.4202460663103147},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(O$3>($D511+$D519),$L511-SUM($F519:N519),$L511/$D511))","v":-2.4202460663103147},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(P$3>($D511+$D519),$L511-SUM($F519:O519),$L511/$D511))","v":-2.4202460663103147},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Q$3>($D511+$D519),$L511-SUM($F519:P519),$L511/$D511))","v":-2.4202460663103147},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(R$3>($D511+$D519),$L511-SUM($F519:Q519),$L511/$D511))","v":-2.4202460663103147},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(S$3>($D511+$D519),$L511-SUM($F519:R519),$L511/$D511))","v":-2.4202460663103147},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(T$3>($D511+$D519),$L511-SUM($F519:S519),$L511/$D511))","v":-2.4202460663103147},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D519),$L511-SUM($F519:T519),$L511/$D511))","v":-2.4202460663103147},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D519),$L511-SUM($F519:U519),$L511/$D511))","v":-2.4202460663103147},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D519),$L511-SUM($F519:V519),$L511/$D511))","v":3.5527136788005009E-15},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D519),$L511-SUM($F519:W519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D519),$L511-SUM($F519:X519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D519),$L511-SUM($F519:Y519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D519),$L511-SUM($F519:Z519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D519),$L511-SUM($F519:AA519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D519),$L511-SUM($F519:AB519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D519),$L511-SUM($F519:AC519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D519),$L511-SUM($F519:AD519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D519),$L511-SUM($F519:AE519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D519),$L511-SUM($F519:AF519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D519),$L511-SUM($F519:AG519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D519),$L511-SUM($F519:AH519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D519),$L511-SUM($F519:AI519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D519),$L511-SUM($F519:AJ519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D519),$L511-SUM($F519:AK519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D519),$L511-SUM($F519:AL519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D519),$L511-SUM($F519:AM519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D519),$L511-SUM($F519:AN519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D519),$L511-SUM($F519:AO519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D519),$L511-SUM($F519:AP519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D519),$L511-SUM($F519:AQ519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D519),$L511-SUM($F519:AR519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D519),$L511-SUM($F519:AS519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D519),$L511-SUM($F519:AT519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D519),$L511-SUM($F519:AU519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D519),$L511-SUM($F519:AV519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D519),$L511-SUM($F519:AW519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D519),$L511-SUM($F519:AX519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D519),$L511-SUM($F519:AY519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D519),$L511-SUM($F519:AZ519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D519),$L511-SUM($F519:BA519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D519),$L511-SUM($F519:BB519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D519),$L511-SUM($F519:BC519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D519),$L511-SUM($F519:BD519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D519),$L511-SUM($F519:BE519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D519),$L511-SUM($F519:BF519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D519),$L511-SUM($F519:BG519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D519),$L511-SUM($F519:BH519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D519),$L511-SUM($F519:BI519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D519),$L511-SUM($F519:BJ519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D519),$L511-SUM($F519:BK519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D519),$L511-SUM($F519:BL519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D519),$L511-SUM($F519:BM519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D519),$L511-SUM($F519:BN519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D519),$L511-SUM($F519:BO519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D519),$L511-SUM($F519:BP519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D519),$L511-SUM($F519:BQ519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D519),$L511-SUM($F519:BR519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D519),$L511-SUM($F519:BS519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D519),$L511-SUM($F519:BT519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D519),$L511-SUM($F519:BU519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D519),$L511-SUM($F519:BV519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D519),$L511-SUM($F519:BW519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D519),$L511-SUM($F519:BX519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D519),$L511-SUM($F519:BY519),$L511/$D511))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(N$3>($D511+$D520),$M511-SUM($F520:M520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(O$3>($D511+$D520),$M511-SUM($F520:N520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(P$3>($D511+$D520),$M511-SUM($F520:O520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Q$3>($D511+$D520),$M511-SUM($F520:P520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(R$3>($D511+$D520),$M511-SUM($F520:Q520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(S$3>($D511+$D520),$M511-SUM($F520:R520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(T$3>($D511+$D520),$M511-SUM($F520:S520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D520),$M511-SUM($F520:T520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D520),$M511-SUM($F520:U520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D520),$M511-SUM($F520:V520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D520),$M511-SUM($F520:W520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D520),$M511-SUM($F520:X520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D520),$M511-SUM($F520:Y520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D520),$M511-SUM($F520:Z520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D520),$M511-SUM($F520:AA520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D520),$M511-SUM($F520:AB520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D520),$M511-SUM($F520:AC520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D520),$M511-SUM($F520:AD520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D520),$M511-SUM($F520:AE520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D520),$M511-SUM($F520:AF520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D520),$M511-SUM($F520:AG520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D520),$M511-SUM($F520:AH520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D520),$M511-SUM($F520:AI520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D520),$M511-SUM($F520:AJ520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D520),$M511-SUM($F520:AK520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D520),$M511-SUM($F520:AL520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D520),$M511-SUM($F520:AM520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D520),$M511-SUM($F520:AN520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D520),$M511-SUM($F520:AO520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D520),$M511-SUM($F520:AP520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D520),$M511-SUM($F520:AQ520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D520),$M511-SUM($F520:AR520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D520),$M511-SUM($F520:AS520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D520),$M511-SUM($F520:AT520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D520),$M511-SUM($F520:AU520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D520),$M511-SUM($F520:AV520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D520),$M511-SUM($F520:AW520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D520),$M511-SUM($F520:AX520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D520),$M511-SUM($F520:AY520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D520),$M511-SUM($F520:AZ520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D520),$M511-SUM($F520:BA520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D520),$M511-SUM($F520:BB520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D520),$M511-SUM($F520:BC520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D520),$M511-SUM($F520:BD520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D520),$M511-SUM($F520:BE520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D520),$M511-SUM($F520:BF520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D520),$M511-SUM($F520:BG520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D520),$M511-SUM($F520:BH520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D520),$M511-SUM($F520:BI520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D520),$M511-SUM($F520:BJ520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D520),$M511-SUM($F520:BK520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D520),$M511-SUM($F520:BL520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D520),$M511-SUM($F520:BM520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D520),$M511-SUM($F520:BN520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D520),$M511-SUM($F520:BO520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D520),$M511-SUM($F520:BP520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D520),$M511-SUM($F520:BQ520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D520),$M511-SUM($F520:BR520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D520),$M511-SUM($F520:BS520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D520),$M511-SUM($F520:BT520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D520),$M511-SUM($F520:BU520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D520),$M511-SUM($F520:BV520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D520),$M511-SUM($F520:BW520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D520),$M511-SUM($F520:BX520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D520),$M511-SUM($F520:BY520),$M511/$D511))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(O$3>($D511+$D521),$N511-SUM($F521:N521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(P$3>($D511+$D521),$N511-SUM($F521:O521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Q$3>($D511+$D521),$N511-SUM($F521:P521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(R$3>($D511+$D521),$N511-SUM($F521:Q521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(S$3>($D511+$D521),$N511-SUM($F521:R521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(T$3>($D511+$D521),$N511-SUM($F521:S521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D521),$N511-SUM($F521:T521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D521),$N511-SUM($F521:U521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D521),$N511-SUM($F521:V521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D521),$N511-SUM($F521:W521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D521),$N511-SUM($F521:X521),$N511/$D511))","v":-2.8421709430404007E-14},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D521),$N511-SUM($F521:Y521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D521),$N511-SUM($F521:Z521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D521),$N511-SUM($F521:AA521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D521),$N511-SUM($F521:AB521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D521),$N511-SUM($F521:AC521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D521),$N511-SUM($F521:AD521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D521),$N511-SUM($F521:AE521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D521),$N511-SUM($F521:AF521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D521),$N511-SUM($F521:AG521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D521),$N511-SUM($F521:AH521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D521),$N511-SUM($F521:AI521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D521),$N511-SUM($F521:AJ521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D521),$N511-SUM($F521:AK521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D521),$N511-SUM($F521:AL521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D521),$N511-SUM($F521:AM521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D521),$N511-SUM($F521:AN521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D521),$N511-SUM($F521:AO521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D521),$N511-SUM($F521:AP521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D521),$N511-SUM($F521:AQ521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D521),$N511-SUM($F521:AR521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D521),$N511-SUM($F521:AS521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D521),$N511-SUM($F521:AT521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D521),$N511-SUM($F521:AU521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D521),$N511-SUM($F521:AV521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D521),$N511-SUM($F521:AW521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D521),$N511-SUM($F521:AX521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D521),$N511-SUM($F521:AY521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D521),$N511-SUM($F521:AZ521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D521),$N511-SUM($F521:BA521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D521),$N511-SUM($F521:BB521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D521),$N511-SUM($F521:BC521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D521),$N511-SUM($F521:BD521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D521),$N511-SUM($F521:BE521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D521),$N511-SUM($F521:BF521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D521),$N511-SUM($F521:BG521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D521),$N511-SUM($F521:BH521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D521),$N511-SUM($F521:BI521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D521),$N511-SUM($F521:BJ521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D521),$N511-SUM($F521:BK521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D521),$N511-SUM($F521:BL521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D521),$N511-SUM($F521:BM521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D521),$N511-SUM($F521:BN521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D521),$N511-SUM($F521:BO521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D521),$N511-SUM($F521:BP521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D521),$N511-SUM($F521:BQ521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D521),$N511-SUM($F521:BR521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D521),$N511-SUM($F521:BS521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D521),$N511-SUM($F521:BT521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D521),$N511-SUM($F521:BU521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D521),$N511-SUM($F521:BV521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D521),$N511-SUM($F521:BW521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D521),$N511-SUM($F521:BX521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D521),$N511-SUM($F521:BY521),$N511/$D511))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(P$3>($D511+$D522),$O511-SUM($F522:O522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Q$3>($D511+$D522),$O511-SUM($F522:P522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(R$3>($D511+$D522),$O511-SUM($F522:Q522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(S$3>($D511+$D522),$O511-SUM($F522:R522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(T$3>($D511+$D522),$O511-SUM($F522:S522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D522),$O511-SUM($F522:T522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D522),$O511-SUM($F522:U522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D522),$O511-SUM($F522:V522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D522),$O511-SUM($F522:W522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D522),$O511-SUM($F522:X522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D522),$O511-SUM($F522:Y522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D522),$O511-SUM($F522:Z522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D522),$O511-SUM($F522:AA522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D522),$O511-SUM($F522:AB522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D522),$O511-SUM($F522:AC522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D522),$O511-SUM($F522:AD522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D522),$O511-SUM($F522:AE522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D522),$O511-SUM($F522:AF522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D522),$O511-SUM($F522:AG522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D522),$O511-SUM($F522:AH522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D522),$O511-SUM($F522:AI522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D522),$O511-SUM($F522:AJ522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D522),$O511-SUM($F522:AK522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D522),$O511-SUM($F522:AL522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D522),$O511-SUM($F522:AM522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D522),$O511-SUM($F522:AN522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D522),$O511-SUM($F522:AO522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D522),$O511-SUM($F522:AP522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D522),$O511-SUM($F522:AQ522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D522),$O511-SUM($F522:AR522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D522),$O511-SUM($F522:AS522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D522),$O511-SUM($F522:AT522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D522),$O511-SUM($F522:AU522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D522),$O511-SUM($F522:AV522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D522),$O511-SUM($F522:AW522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D522),$O511-SUM($F522:AX522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D522),$O511-SUM($F522:AY522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D522),$O511-SUM($F522:AZ522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D522),$O511-SUM($F522:BA522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D522),$O511-SUM($F522:BB522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D522),$O511-SUM($F522:BC522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D522),$O511-SUM($F522:BD522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D522),$O511-SUM($F522:BE522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D522),$O511-SUM($F522:BF522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D522),$O511-SUM($F522:BG522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D522),$O511-SUM($F522:BH522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D522),$O511-SUM($F522:BI522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D522),$O511-SUM($F522:BJ522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D522),$O511-SUM($F522:BK522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D522),$O511-SUM($F522:BL522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D522),$O511-SUM($F522:BM522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D522),$O511-SUM($F522:BN522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D522),$O511-SUM($F522:BO522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D522),$O511-SUM($F522:BP522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D522),$O511-SUM($F522:BQ522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D522),$O511-SUM($F522:BR522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D522),$O511-SUM($F522:BS522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D522),$O511-SUM($F522:BT522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D522),$O511-SUM($F522:BU522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D522),$O511-SUM($F522:BV522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D522),$O511-SUM($F522:BW522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D522),$O511-SUM($F522:BX522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D522),$O511-SUM($F522:BY522),$O511/$D511))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Q$3>($D511+$D523),$P511-SUM($F523:P523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(R$3>($D511+$D523),$P511-SUM($F523:Q523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(S$3>($D511+$D523),$P511-SUM($F523:R523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(T$3>($D511+$D523),$P511-SUM($F523:S523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D523),$P511-SUM($F523:T523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D523),$P511-SUM($F523:U523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D523),$P511-SUM($F523:V523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D523),$P511-SUM($F523:W523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D523),$P511-SUM($F523:X523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D523),$P511-SUM($F523:Y523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D523),$P511-SUM($F523:Z523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D523),$P511-SUM($F523:AA523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D523),$P511-SUM($F523:AB523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D523),$P511-SUM($F523:AC523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D523),$P511-SUM($F523:AD523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D523),$P511-SUM($F523:AE523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D523),$P511-SUM($F523:AF523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D523),$P511-SUM($F523:AG523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D523),$P511-SUM($F523:AH523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D523),$P511-SUM($F523:AI523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D523),$P511-SUM($F523:AJ523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D523),$P511-SUM($F523:AK523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D523),$P511-SUM($F523:AL523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D523),$P511-SUM($F523:AM523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D523),$P511-SUM($F523:AN523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D523),$P511-SUM($F523:AO523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D523),$P511-SUM($F523:AP523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D523),$P511-SUM($F523:AQ523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D523),$P511-SUM($F523:AR523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D523),$P511-SUM($F523:AS523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D523),$P511-SUM($F523:AT523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D523),$P511-SUM($F523:AU523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D523),$P511-SUM($F523:AV523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D523),$P511-SUM($F523:AW523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D523),$P511-SUM($F523:AX523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D523),$P511-SUM($F523:AY523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D523),$P511-SUM($F523:AZ523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D523),$P511-SUM($F523:BA523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D523),$P511-SUM($F523:BB523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D523),$P511-SUM($F523:BC523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D523),$P511-SUM($F523:BD523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D523),$P511-SUM($F523:BE523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D523),$P511-SUM($F523:BF523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D523),$P511-SUM($F523:BG523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D523),$P511-SUM($F523:BH523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D523),$P511-SUM($F523:BI523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D523),$P511-SUM($F523:BJ523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D523),$P511-SUM($F523:BK523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D523),$P511-SUM($F523:BL523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D523),$P511-SUM($F523:BM523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D523),$P511-SUM($F523:BN523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D523),$P511-SUM($F523:BO523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D523),$P511-SUM($F523:BP523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D523),$P511-SUM($F523:BQ523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D523),$P511-SUM($F523:BR523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D523),$P511-SUM($F523:BS523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D523),$P511-SUM($F523:BT523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D523),$P511-SUM($F523:BU523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D523),$P511-SUM($F523:BV523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D523),$P511-SUM($F523:BW523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D523),$P511-SUM($F523:BX523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D523),$P511-SUM($F523:BY523),$P511/$D511))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(R$3>($D511+$D524),$Q511-SUM($F524:Q524),$Q511/$D511))","v":25.594149688824949},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(S$3>($D511+$D524),$Q511-SUM($F524:R524),$Q511/$D511))","v":25.594149688824949},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(T$3>($D511+$D524),$Q511-SUM($F524:S524),$Q511/$D511))","v":25.594149688824949},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D524),$Q511-SUM($F524:T524),$Q511/$D511))","v":25.594149688824949},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D524),$Q511-SUM($F524:U524),$Q511/$D511))","v":25.594149688824949},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D524),$Q511-SUM($F524:V524),$Q511/$D511))","v":25.594149688824949},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D524),$Q511-SUM($F524:W524),$Q511/$D511))","v":25.594149688824949},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D524),$Q511-SUM($F524:X524),$Q511/$D511))","v":25.594149688824949},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D524),$Q511-SUM($F524:Y524),$Q511/$D511))","v":25.594149688824949},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D524),$Q511-SUM($F524:Z524),$Q511/$D511))","v":25.594149688824949},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D524),$Q511-SUM($F524:AA524),$Q511/$D511))","v":-5.6843418860808015E-14},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D524),$Q511-SUM($F524:AB524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D524),$Q511-SUM($F524:AC524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D524),$Q511-SUM($F524:AD524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D524),$Q511-SUM($F524:AE524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D524),$Q511-SUM($F524:AF524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D524),$Q511-SUM($F524:AG524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D524),$Q511-SUM($F524:AH524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D524),$Q511-SUM($F524:AI524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D524),$Q511-SUM($F524:AJ524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D524),$Q511-SUM($F524:AK524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D524),$Q511-SUM($F524:AL524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D524),$Q511-SUM($F524:AM524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D524),$Q511-SUM($F524:AN524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D524),$Q511-SUM($F524:AO524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D524),$Q511-SUM($F524:AP524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D524),$Q511-SUM($F524:AQ524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D524),$Q511-SUM($F524:AR524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D524),$Q511-SUM($F524:AS524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D524),$Q511-SUM($F524:AT524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D524),$Q511-SUM($F524:AU524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D524),$Q511-SUM($F524:AV524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D524),$Q511-SUM($F524:AW524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D524),$Q511-SUM($F524:AX524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D524),$Q511-SUM($F524:AY524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D524),$Q511-SUM($F524:AZ524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D524),$Q511-SUM($F524:BA524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D524),$Q511-SUM($F524:BB524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D524),$Q511-SUM($F524:BC524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D524),$Q511-SUM($F524:BD524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D524),$Q511-SUM($F524:BE524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D524),$Q511-SUM($F524:BF524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D524),$Q511-SUM($F524:BG524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D524),$Q511-SUM($F524:BH524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D524),$Q511-SUM($F524:BI524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D524),$Q511-SUM($F524:BJ524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D524),$Q511-SUM($F524:BK524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D524),$Q511-SUM($F524:BL524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D524),$Q511-SUM($F524:BM524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D524),$Q511-SUM($F524:BN524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D524),$Q511-SUM($F524:BO524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D524),$Q511-SUM($F524:BP524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D524),$Q511-SUM($F524:BQ524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D524),$Q511-SUM($F524:BR524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D524),$Q511-SUM($F524:BS524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D524),$Q511-SUM($F524:BT524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D524),$Q511-SUM($F524:BU524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D524),$Q511-SUM($F524:BV524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D524),$Q511-SUM($F524:BW524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D524),$Q511-SUM($F524:BX524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D524),$Q511-SUM($F524:BY524),$Q511/$D511))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(S$3>($D511+$D525),$R511-SUM($F525:R525),$R511/$D511))","v":45.163740537191664},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(T$3>($D511+$D525),$R511-SUM($F525:S525),$R511/$D511))","v":45.163740537191664},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D525),$R511-SUM($F525:T525),$R511/$D511))","v":45.163740537191664},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D525),$R511-SUM($F525:U525),$R511/$D511))","v":45.163740537191664},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D525),$R511-SUM($F525:V525),$R511/$D511))","v":45.163740537191664},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D525),$R511-SUM($F525:W525),$R511/$D511))","v":45.163740537191664},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D525),$R511-SUM($F525:X525),$R511/$D511))","v":45.163740537191664},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D525),$R511-SUM($F525:Y525),$R511/$D511))","v":45.163740537191664},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D525),$R511-SUM($F525:Z525),$R511/$D511))","v":45.163740537191664},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D525),$R511-SUM($F525:AA525),$R511/$D511))","v":45.163740537191664},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D525),$R511-SUM($F525:AB525),$R511/$D511))","v":1.1368683772161603E-13},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D525),$R511-SUM($F525:AC525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D525),$R511-SUM($F525:AD525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D525),$R511-SUM($F525:AE525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D525),$R511-SUM($F525:AF525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D525),$R511-SUM($F525:AG525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D525),$R511-SUM($F525:AH525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D525),$R511-SUM($F525:AI525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D525),$R511-SUM($F525:AJ525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D525),$R511-SUM($F525:AK525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D525),$R511-SUM($F525:AL525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D525),$R511-SUM($F525:AM525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D525),$R511-SUM($F525:AN525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D525),$R511-SUM($F525:AO525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D525),$R511-SUM($F525:AP525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D525),$R511-SUM($F525:AQ525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D525),$R511-SUM($F525:AR525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D525),$R511-SUM($F525:AS525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D525),$R511-SUM($F525:AT525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D525),$R511-SUM($F525:AU525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D525),$R511-SUM($F525:AV525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D525),$R511-SUM($F525:AW525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D525),$R511-SUM($F525:AX525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D525),$R511-SUM($F525:AY525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D525),$R511-SUM($F525:AZ525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D525),$R511-SUM($F525:BA525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D525),$R511-SUM($F525:BB525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D525),$R511-SUM($F525:BC525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D525),$R511-SUM($F525:BD525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D525),$R511-SUM($F525:BE525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D525),$R511-SUM($F525:BF525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D525),$R511-SUM($F525:BG525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D525),$R511-SUM($F525:BH525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D525),$R511-SUM($F525:BI525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D525),$R511-SUM($F525:BJ525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D525),$R511-SUM($F525:BK525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D525),$R511-SUM($F525:BL525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D525),$R511-SUM($F525:BM525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D525),$R511-SUM($F525:BN525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D525),$R511-SUM($F525:BO525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D525),$R511-SUM($F525:BP525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D525),$R511-SUM($F525:BQ525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D525),$R511-SUM($F525:BR525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D525),$R511-SUM($F525:BS525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D525),$R511-SUM($F525:BT525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D525),$R511-SUM($F525:BU525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D525),$R511-SUM($F525:BV525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D525),$R511-SUM($F525:BW525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D525),$R511-SUM($F525:BX525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D525),$R511-SUM($F525:BY525),$R511/$D511))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(T$3>($D511+$D526),$S511-SUM($F526:S526),$S511/$D511))","v":270.10044981932987},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D526),$S511-SUM($F526:T526),$S511/$D511))","v":270.10044981932987},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D526),$S511-SUM($F526:U526),$S511/$D511))","v":270.10044981932987},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D526),$S511-SUM($F526:V526),$S511/$D511))","v":270.10044981932987},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D526),$S511-SUM($F526:W526),$S511/$D511))","v":270.10044981932987},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D526),$S511-SUM($F526:X526),$S511/$D511))","v":270.10044981932987},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D526),$S511-SUM($F526:Y526),$S511/$D511))","v":270.10044981932987},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D526),$S511-SUM($F526:Z526),$S511/$D511))","v":270.10044981932987},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D526),$S511-SUM($F526:AA526),$S511/$D511))","v":270.10044981932987},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D526),$S511-SUM($F526:AB526),$S511/$D511))","v":270.10044981932987},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D526),$S511-SUM($F526:AC526),$S511/$D511))","v":4.5474735088646412E-13},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D526),$S511-SUM($F526:AD526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D526),$S511-SUM($F526:AE526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D526),$S511-SUM($F526:AF526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D526),$S511-SUM($F526:AG526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D526),$S511-SUM($F526:AH526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D526),$S511-SUM($F526:AI526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D526),$S511-SUM($F526:AJ526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D526),$S511-SUM($F526:AK526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D526),$S511-SUM($F526:AL526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D526),$S511-SUM($F526:AM526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D526),$S511-SUM($F526:AN526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D526),$S511-SUM($F526:AO526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D526),$S511-SUM($F526:AP526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D526),$S511-SUM($F526:AQ526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D526),$S511-SUM($F526:AR526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D526),$S511-SUM($F526:AS526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D526),$S511-SUM($F526:AT526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D526),$S511-SUM($F526:AU526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D526),$S511-SUM($F526:AV526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D526),$S511-SUM($F526:AW526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D526),$S511-SUM($F526:AX526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D526),$S511-SUM($F526:AY526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D526),$S511-SUM($F526:AZ526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D526),$S511-SUM($F526:BA526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D526),$S511-SUM($F526:BB526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D526),$S511-SUM($F526:BC526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D526),$S511-SUM($F526:BD526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D526),$S511-SUM($F526:BE526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D526),$S511-SUM($F526:BF526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D526),$S511-SUM($F526:BG526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D526),$S511-SUM($F526:BH526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D526),$S511-SUM($F526:BI526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D526),$S511-SUM($F526:BJ526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D526),$S511-SUM($F526:BK526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D526),$S511-SUM($F526:BL526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D526),$S511-SUM($F526:BM526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D526),$S511-SUM($F526:BN526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D526),$S511-SUM($F526:BO526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D526),$S511-SUM($F526:BP526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D526),$S511-SUM($F526:BQ526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D526),$S511-SUM($F526:BR526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D526),$S511-SUM($F526:BS526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D526),$S511-SUM($F526:BT526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D526),$S511-SUM($F526:BU526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D526),$S511-SUM($F526:BV526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D526),$S511-SUM($F526:BW526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D526),$S511-SUM($F526:BX526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D526),$S511-SUM($F526:BY526),$S511/$D511))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D527),$T511-SUM($F527:T527),$T511/$D511))","v":51.769205437584809},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D527),$T511-SUM($F527:U527),$T511/$D511))","v":51.769205437584809},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D527),$T511-SUM($F527:V527),$T511/$D511))","v":51.769205437584809},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D527),$T511-SUM($F527:W527),$T511/$D511))","v":51.769205437584809},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D527),$T511-SUM($F527:X527),$T511/$D511))","v":51.769205437584809},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D527),$T511-SUM($F527:Y527),$T511/$D511))","v":51.769205437584809},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D527),$T511-SUM($F527:Z527),$T511/$D511))","v":51.769205437584809},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D527),$T511-SUM($F527:AA527),$T511/$D511))","v":51.769205437584809},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D527),$T511-SUM($F527:AB527),$T511/$D511))","v":51.769205437584809},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D527),$T511-SUM($F527:AC527),$T511/$D511))","v":51.769205437584809},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D527),$T511-SUM($F527:AD527),$T511/$D511))","v":1.1368683772161603E-13},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D527),$T511-SUM($F527:AE527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D527),$T511-SUM($F527:AF527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D527),$T511-SUM($F527:AG527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D527),$T511-SUM($F527:AH527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D527),$T511-SUM($F527:AI527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D527),$T511-SUM($F527:AJ527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D527),$T511-SUM($F527:AK527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D527),$T511-SUM($F527:AL527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D527),$T511-SUM($F527:AM527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D527),$T511-SUM($F527:AN527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D527),$T511-SUM($F527:AO527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D527),$T511-SUM($F527:AP527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D527),$T511-SUM($F527:AQ527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D527),$T511-SUM($F527:AR527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D527),$T511-SUM($F527:AS527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D527),$T511-SUM($F527:AT527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D527),$T511-SUM($F527:AU527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D527),$T511-SUM($F527:AV527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D527),$T511-SUM($F527:AW527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D527),$T511-SUM($F527:AX527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D527),$T511-SUM($F527:AY527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D527),$T511-SUM($F527:AZ527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D527),$T511-SUM($F527:BA527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D527),$T511-SUM($F527:BB527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D527),$T511-SUM($F527:BC527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D527),$T511-SUM($F527:BD527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D527),$T511-SUM($F527:BE527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D527),$T511-SUM($F527:BF527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D527),$T511-SUM($F527:BG527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D527),$T511-SUM($F527:BH527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D527),$T511-SUM($F527:BI527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D527),$T511-SUM($F527:BJ527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D527),$T511-SUM($F527:BK527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D527),$T511-SUM($F527:BL527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D527),$T511-SUM($F527:BM527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D527),$T511-SUM($F527:BN527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D527),$T511-SUM($F527:BO527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D527),$T511-SUM($F527:BP527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D527),$T511-SUM($F527:BQ527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D527),$T511-SUM($F527:BR527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D527),$T511-SUM($F527:BS527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D527),$T511-SUM($F527:BT527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D527),$T511-SUM($F527:BU527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D527),$T511-SUM($F527:BV527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D527),$T511-SUM($F527:BW527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D527),$T511-SUM($F527:BX527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D527),$T511-SUM($F527:BY527),$T511/$D511))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D528),$U511-SUM($F528:U528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D528),$U511-SUM($F528:V528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D528),$U511-SUM($F528:W528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D528),$U511-SUM($F528:X528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D528),$U511-SUM($F528:Y528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D528),$U511-SUM($F528:Z528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D528),$U511-SUM($F528:AA528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D528),$U511-SUM($F528:AB528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D528),$U511-SUM($F528:AC528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D528),$U511-SUM($F528:AD528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D528),$U511-SUM($F528:AE528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D528),$U511-SUM($F528:AF528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D528),$U511-SUM($F528:AG528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D528),$U511-SUM($F528:AH528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D528),$U511-SUM($F528:AI528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D528),$U511-SUM($F528:AJ528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D528),$U511-SUM($F528:AK528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D528),$U511-SUM($F528:AL528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D528),$U511-SUM($F528:AM528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D528),$U511-SUM($F528:AN528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D528),$U511-SUM($F528:AO528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D528),$U511-SUM($F528:AP528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D528),$U511-SUM($F528:AQ528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D528),$U511-SUM($F528:AR528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D528),$U511-SUM($F528:AS528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D528),$U511-SUM($F528:AT528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D528),$U511-SUM($F528:AU528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D528),$U511-SUM($F528:AV528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D528),$U511-SUM($F528:AW528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D528),$U511-SUM($F528:AX528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D528),$U511-SUM($F528:AY528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D528),$U511-SUM($F528:AZ528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D528),$U511-SUM($F528:BA528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D528),$U511-SUM($F528:BB528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D528),$U511-SUM($F528:BC528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D528),$U511-SUM($F528:BD528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D528),$U511-SUM($F528:BE528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D528),$U511-SUM($F528:BF528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D528),$U511-SUM($F528:BG528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D528),$U511-SUM($F528:BH528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D528),$U511-SUM($F528:BI528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D528),$U511-SUM($F528:BJ528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D528),$U511-SUM($F528:BK528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D528),$U511-SUM($F528:BL528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D528),$U511-SUM($F528:BM528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D528),$U511-SUM($F528:BN528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D528),$U511-SUM($F528:BO528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D528),$U511-SUM($F528:BP528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D528),$U511-SUM($F528:BQ528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D528),$U511-SUM($F528:BR528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D528),$U511-SUM($F528:BS528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D528),$U511-SUM($F528:BT528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D528),$U511-SUM($F528:BU528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D528),$U511-SUM($F528:BV528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D528),$U511-SUM($F528:BW528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D528),$U511-SUM($F528:BX528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D528),$U511-SUM($F528:BY528),$U511/$D511))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D529),$V511-SUM($F529:V529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D529),$V511-SUM($F529:W529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D529),$V511-SUM($F529:X529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D529),$V511-SUM($F529:Y529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D529),$V511-SUM($F529:Z529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D529),$V511-SUM($F529:AA529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D529),$V511-SUM($F529:AB529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D529),$V511-SUM($F529:AC529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D529),$V511-SUM($F529:AD529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D529),$V511-SUM($F529:AE529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D529),$V511-SUM($F529:AF529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D529),$V511-SUM($F529:AG529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D529),$V511-SUM($F529:AH529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D529),$V511-SUM($F529:AI529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D529),$V511-SUM($F529:AJ529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D529),$V511-SUM($F529:AK529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D529),$V511-SUM($F529:AL529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D529),$V511-SUM($F529:AM529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D529),$V511-SUM($F529:AN529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D529),$V511-SUM($F529:AO529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D529),$V511-SUM($F529:AP529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D529),$V511-SUM($F529:AQ529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D529),$V511-SUM($F529:AR529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D529),$V511-SUM($F529:AS529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D529),$V511-SUM($F529:AT529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D529),$V511-SUM($F529:AU529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D529),$V511-SUM($F529:AV529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D529),$V511-SUM($F529:AW529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D529),$V511-SUM($F529:AX529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D529),$V511-SUM($F529:AY529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D529),$V511-SUM($F529:AZ529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D529),$V511-SUM($F529:BA529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D529),$V511-SUM($F529:BB529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D529),$V511-SUM($F529:BC529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D529),$V511-SUM($F529:BD529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D529),$V511-SUM($F529:BE529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D529),$V511-SUM($F529:BF529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D529),$V511-SUM($F529:BG529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D529),$V511-SUM($F529:BH529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D529),$V511-SUM($F529:BI529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D529),$V511-SUM($F529:BJ529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D529),$V511-SUM($F529:BK529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D529),$V511-SUM($F529:BL529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D529),$V511-SUM($F529:BM529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D529),$V511-SUM($F529:BN529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D529),$V511-SUM($F529:BO529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D529),$V511-SUM($F529:BP529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D529),$V511-SUM($F529:BQ529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D529),$V511-SUM($F529:BR529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D529),$V511-SUM($F529:BS529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D529),$V511-SUM($F529:BT529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D529),$V511-SUM($F529:BU529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D529),$V511-SUM($F529:BV529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D529),$V511-SUM($F529:BW529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D529),$V511-SUM($F529:BX529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D529),$V511-SUM($F529:BY529),$V511/$D511))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D530),$W511-SUM($F530:W530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D530),$W511-SUM($F530:X530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D530),$W511-SUM($F530:Y530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D530),$W511-SUM($F530:Z530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D530),$W511-SUM($F530:AA530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D530),$W511-SUM($F530:AB530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D530),$W511-SUM($F530:AC530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D530),$W511-SUM($F530:AD530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D530),$W511-SUM($F530:AE530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D530),$W511-SUM($F530:AF530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D530),$W511-SUM($F530:AG530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D530),$W511-SUM($F530:AH530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D530),$W511-SUM($F530:AI530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D530),$W511-SUM($F530:AJ530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D530),$W511-SUM($F530:AK530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D530),$W511-SUM($F530:AL530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D530),$W511-SUM($F530:AM530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D530),$W511-SUM($F530:AN530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D530),$W511-SUM($F530:AO530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D530),$W511-SUM($F530:AP530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D530),$W511-SUM($F530:AQ530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D530),$W511-SUM($F530:AR530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D530),$W511-SUM($F530:AS530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D530),$W511-SUM($F530:AT530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D530),$W511-SUM($F530:AU530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D530),$W511-SUM($F530:AV530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D530),$W511-SUM($F530:AW530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D530),$W511-SUM($F530:AX530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D530),$W511-SUM($F530:AY530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D530),$W511-SUM($F530:AZ530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D530),$W511-SUM($F530:BA530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D530),$W511-SUM($F530:BB530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D530),$W511-SUM($F530:BC530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D530),$W511-SUM($F530:BD530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D530),$W511-SUM($F530:BE530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D530),$W511-SUM($F530:BF530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D530),$W511-SUM($F530:BG530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D530),$W511-SUM($F530:BH530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D530),$W511-SUM($F530:BI530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D530),$W511-SUM($F530:BJ530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D530),$W511-SUM($F530:BK530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D530),$W511-SUM($F530:BL530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D530),$W511-SUM($F530:BM530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D530),$W511-SUM($F530:BN530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D530),$W511-SUM($F530:BO530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D530),$W511-SUM($F530:BP530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D530),$W511-SUM($F530:BQ530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D530),$W511-SUM($F530:BR530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D530),$W511-SUM($F530:BS530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D530),$W511-SUM($F530:BT530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D530),$W511-SUM($F530:BU530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D530),$W511-SUM($F530:BV530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D530),$W511-SUM($F530:BW530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D530),$W511-SUM($F530:BX530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D530),$W511-SUM($F530:BY530),$W511/$D511))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D531),$X511-SUM($F531:X531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D531),$X511-SUM($F531:Y531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D531),$X511-SUM($F531:Z531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D531),$X511-SUM($F531:AA531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D531),$X511-SUM($F531:AB531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D531),$X511-SUM($F531:AC531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D531),$X511-SUM($F531:AD531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D531),$X511-SUM($F531:AE531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D531),$X511-SUM($F531:AF531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D531),$X511-SUM($F531:AG531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D531),$X511-SUM($F531:AH531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D531),$X511-SUM($F531:AI531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D531),$X511-SUM($F531:AJ531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D531),$X511-SUM($F531:AK531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D531),$X511-SUM($F531:AL531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D531),$X511-SUM($F531:AM531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D531),$X511-SUM($F531:AN531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D531),$X511-SUM($F531:AO531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D531),$X511-SUM($F531:AP531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D531),$X511-SUM($F531:AQ531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D531),$X511-SUM($F531:AR531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D531),$X511-SUM($F531:AS531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D531),$X511-SUM($F531:AT531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D531),$X511-SUM($F531:AU531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D531),$X511-SUM($F531:AV531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D531),$X511-SUM($F531:AW531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D531),$X511-SUM($F531:AX531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D531),$X511-SUM($F531:AY531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D531),$X511-SUM($F531:AZ531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D531),$X511-SUM($F531:BA531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D531),$X511-SUM($F531:BB531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D531),$X511-SUM($F531:BC531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D531),$X511-SUM($F531:BD531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D531),$X511-SUM($F531:BE531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D531),$X511-SUM($F531:BF531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D531),$X511-SUM($F531:BG531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D531),$X511-SUM($F531:BH531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D531),$X511-SUM($F531:BI531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D531),$X511-SUM($F531:BJ531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D531),$X511-SUM($F531:BK531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D531),$X511-SUM($F531:BL531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D531),$X511-SUM($F531:BM531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D531),$X511-SUM($F531:BN531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D531),$X511-SUM($F531:BO531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D531),$X511-SUM($F531:BP531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D531),$X511-SUM($F531:BQ531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D531),$X511-SUM($F531:BR531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D531),$X511-SUM($F531:BS531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D531),$X511-SUM($F531:BT531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D531),$X511-SUM($F531:BU531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D531),$X511-SUM($F531:BV531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D531),$X511-SUM($F531:BW531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D531),$X511-SUM($F531:BX531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D531),$X511-SUM($F531:BY531),$X511/$D511))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D532),$Y511-SUM($F532:Y532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D532),$Y511-SUM($F532:Z532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D532),$Y511-SUM($F532:AA532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D532),$Y511-SUM($F532:AB532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D532),$Y511-SUM($F532:AC532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D532),$Y511-SUM($F532:AD532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D532),$Y511-SUM($F532:AE532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D532),$Y511-SUM($F532:AF532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D532),$Y511-SUM($F532:AG532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D532),$Y511-SUM($F532:AH532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D532),$Y511-SUM($F532:AI532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D532),$Y511-SUM($F532:AJ532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D532),$Y511-SUM($F532:AK532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D532),$Y511-SUM($F532:AL532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D532),$Y511-SUM($F532:AM532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D532),$Y511-SUM($F532:AN532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D532),$Y511-SUM($F532:AO532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D532),$Y511-SUM($F532:AP532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D532),$Y511-SUM($F532:AQ532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D532),$Y511-SUM($F532:AR532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D532),$Y511-SUM($F532:AS532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D532),$Y511-SUM($F532:AT532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D532),$Y511-SUM($F532:AU532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D532),$Y511-SUM($F532:AV532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D532),$Y511-SUM($F532:AW532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D532),$Y511-SUM($F532:AX532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D532),$Y511-SUM($F532:AY532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D532),$Y511-SUM($F532:AZ532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D532),$Y511-SUM($F532:BA532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D532),$Y511-SUM($F532:BB532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D532),$Y511-SUM($F532:BC532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D532),$Y511-SUM($F532:BD532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D532),$Y511-SUM($F532:BE532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D532),$Y511-SUM($F532:BF532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D532),$Y511-SUM($F532:BG532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D532),$Y511-SUM($F532:BH532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D532),$Y511-SUM($F532:BI532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D532),$Y511-SUM($F532:BJ532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D532),$Y511-SUM($F532:BK532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D532),$Y511-SUM($F532:BL532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D532),$Y511-SUM($F532:BM532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D532),$Y511-SUM($F532:BN532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D532),$Y511-SUM($F532:BO532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D532),$Y511-SUM($F532:BP532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D532),$Y511-SUM($F532:BQ532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D532),$Y511-SUM($F532:BR532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D532),$Y511-SUM($F532:BS532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D532),$Y511-SUM($F532:BT532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D532),$Y511-SUM($F532:BU532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D532),$Y511-SUM($F532:BV532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D532),$Y511-SUM($F532:BW532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D532),$Y511-SUM($F532:BX532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D532),$Y511-SUM($F532:BY532),$Y511/$D511))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D533),$Z511-SUM($F533:Z533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D533),$Z511-SUM($F533:AA533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D533),$Z511-SUM($F533:AB533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D533),$Z511-SUM($F533:AC533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D533),$Z511-SUM($F533:AD533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D533),$Z511-SUM($F533:AE533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D533),$Z511-SUM($F533:AF533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D533),$Z511-SUM($F533:AG533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D533),$Z511-SUM($F533:AH533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D533),$Z511-SUM($F533:AI533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D533),$Z511-SUM($F533:AJ533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D533),$Z511-SUM($F533:AK533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D533),$Z511-SUM($F533:AL533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D533),$Z511-SUM($F533:AM533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D533),$Z511-SUM($F533:AN533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D533),$Z511-SUM($F533:AO533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D533),$Z511-SUM($F533:AP533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D533),$Z511-SUM($F533:AQ533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D533),$Z511-SUM($F533:AR533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D533),$Z511-SUM($F533:AS533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D533),$Z511-SUM($F533:AT533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D533),$Z511-SUM($F533:AU533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D533),$Z511-SUM($F533:AV533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D533),$Z511-SUM($F533:AW533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D533),$Z511-SUM($F533:AX533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D533),$Z511-SUM($F533:AY533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D533),$Z511-SUM($F533:AZ533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D533),$Z511-SUM($F533:BA533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D533),$Z511-SUM($F533:BB533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D533),$Z511-SUM($F533:BC533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D533),$Z511-SUM($F533:BD533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D533),$Z511-SUM($F533:BE533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D533),$Z511-SUM($F533:BF533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D533),$Z511-SUM($F533:BG533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D533),$Z511-SUM($F533:BH533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D533),$Z511-SUM($F533:BI533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D533),$Z511-SUM($F533:BJ533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D533),$Z511-SUM($F533:BK533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D533),$Z511-SUM($F533:BL533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D533),$Z511-SUM($F533:BM533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D533),$Z511-SUM($F533:BN533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D533),$Z511-SUM($F533:BO533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D533),$Z511-SUM($F533:BP533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D533),$Z511-SUM($F533:BQ533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D533),$Z511-SUM($F533:BR533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D533),$Z511-SUM($F533:BS533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D533),$Z511-SUM($F533:BT533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D533),$Z511-SUM($F533:BU533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D533),$Z511-SUM($F533:BV533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D533),$Z511-SUM($F533:BW533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D533),$Z511-SUM($F533:BX533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D533),$Z511-SUM($F533:BY533),$Z511/$D511))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D534),$AA511-SUM($F534:AA534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D534),$AA511-SUM($F534:AB534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D534),$AA511-SUM($F534:AC534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D534),$AA511-SUM($F534:AD534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D534),$AA511-SUM($F534:AE534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D534),$AA511-SUM($F534:AF534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D534),$AA511-SUM($F534:AG534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D534),$AA511-SUM($F534:AH534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D534),$AA511-SUM($F534:AI534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D534),$AA511-SUM($F534:AJ534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D534),$AA511-SUM($F534:AK534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D534),$AA511-SUM($F534:AL534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D534),$AA511-SUM($F534:AM534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D534),$AA511-SUM($F534:AN534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D534),$AA511-SUM($F534:AO534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D534),$AA511-SUM($F534:AP534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D534),$AA511-SUM($F534:AQ534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D534),$AA511-SUM($F534:AR534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D534),$AA511-SUM($F534:AS534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D534),$AA511-SUM($F534:AT534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D534),$AA511-SUM($F534:AU534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D534),$AA511-SUM($F534:AV534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D534),$AA511-SUM($F534:AW534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D534),$AA511-SUM($F534:AX534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D534),$AA511-SUM($F534:AY534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D534),$AA511-SUM($F534:AZ534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D534),$AA511-SUM($F534:BA534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D534),$AA511-SUM($F534:BB534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D534),$AA511-SUM($F534:BC534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D534),$AA511-SUM($F534:BD534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D534),$AA511-SUM($F534:BE534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D534),$AA511-SUM($F534:BF534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D534),$AA511-SUM($F534:BG534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D534),$AA511-SUM($F534:BH534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D534),$AA511-SUM($F534:BI534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D534),$AA511-SUM($F534:BJ534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D534),$AA511-SUM($F534:BK534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D534),$AA511-SUM($F534:BL534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D534),$AA511-SUM($F534:BM534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D534),$AA511-SUM($F534:BN534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D534),$AA511-SUM($F534:BO534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D534),$AA511-SUM($F534:BP534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D534),$AA511-SUM($F534:BQ534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D534),$AA511-SUM($F534:BR534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D534),$AA511-SUM($F534:BS534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D534),$AA511-SUM($F534:BT534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D534),$AA511-SUM($F534:BU534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D534),$AA511-SUM($F534:BV534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D534),$AA511-SUM($F534:BW534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D534),$AA511-SUM($F534:BX534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D534),$AA511-SUM($F534:BY534),$AA511/$D511))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D535),$AB511-SUM($F535:AB535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D535),$AB511-SUM($F535:AC535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D535),$AB511-SUM($F535:AD535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D535),$AB511-SUM($F535:AE535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D535),$AB511-SUM($F535:AF535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D535),$AB511-SUM($F535:AG535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D535),$AB511-SUM($F535:AH535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D535),$AB511-SUM($F535:AI535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D535),$AB511-SUM($F535:AJ535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D535),$AB511-SUM($F535:AK535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D535),$AB511-SUM($F535:AL535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D535),$AB511-SUM($F535:AM535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D535),$AB511-SUM($F535:AN535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D535),$AB511-SUM($F535:AO535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D535),$AB511-SUM($F535:AP535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D535),$AB511-SUM($F535:AQ535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D535),$AB511-SUM($F535:AR535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D535),$AB511-SUM($F535:AS535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D535),$AB511-SUM($F535:AT535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D535),$AB511-SUM($F535:AU535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D535),$AB511-SUM($F535:AV535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D535),$AB511-SUM($F535:AW535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D535),$AB511-SUM($F535:AX535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D535),$AB511-SUM($F535:AY535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D535),$AB511-SUM($F535:AZ535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D535),$AB511-SUM($F535:BA535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D535),$AB511-SUM($F535:BB535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D535),$AB511-SUM($F535:BC535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D535),$AB511-SUM($F535:BD535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D535),$AB511-SUM($F535:BE535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D535),$AB511-SUM($F535:BF535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D535),$AB511-SUM($F535:BG535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D535),$AB511-SUM($F535:BH535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D535),$AB511-SUM($F535:BI535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D535),$AB511-SUM($F535:BJ535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D535),$AB511-SUM($F535:BK535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D535),$AB511-SUM($F535:BL535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D535),$AB511-SUM($F535:BM535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D535),$AB511-SUM($F535:BN535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D535),$AB511-SUM($F535:BO535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D535),$AB511-SUM($F535:BP535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D535),$AB511-SUM($F535:BQ535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D535),$AB511-SUM($F535:BR535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D535),$AB511-SUM($F535:BS535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D535),$AB511-SUM($F535:BT535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D535),$AB511-SUM($F535:BU535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D535),$AB511-SUM($F535:BV535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D535),$AB511-SUM($F535:BW535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D535),$AB511-SUM($F535:BX535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D535),$AB511-SUM($F535:BY535),$AB511/$D511))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D536),$AC511-SUM($F536:AC536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D536),$AC511-SUM($F536:AD536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D536),$AC511-SUM($F536:AE536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D536),$AC511-SUM($F536:AF536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D536),$AC511-SUM($F536:AG536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D536),$AC511-SUM($F536:AH536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D536),$AC511-SUM($F536:AI536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D536),$AC511-SUM($F536:AJ536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D536),$AC511-SUM($F536:AK536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D536),$AC511-SUM($F536:AL536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D536),$AC511-SUM($F536:AM536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D536),$AC511-SUM($F536:AN536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D536),$AC511-SUM($F536:AO536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D536),$AC511-SUM($F536:AP536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D536),$AC511-SUM($F536:AQ536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D536),$AC511-SUM($F536:AR536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D536),$AC511-SUM($F536:AS536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D536),$AC511-SUM($F536:AT536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D536),$AC511-SUM($F536:AU536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D536),$AC511-SUM($F536:AV536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D536),$AC511-SUM($F536:AW536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D536),$AC511-SUM($F536:AX536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D536),$AC511-SUM($F536:AY536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D536),$AC511-SUM($F536:AZ536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D536),$AC511-SUM($F536:BA536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D536),$AC511-SUM($F536:BB536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D536),$AC511-SUM($F536:BC536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D536),$AC511-SUM($F536:BD536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D536),$AC511-SUM($F536:BE536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D536),$AC511-SUM($F536:BF536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D536),$AC511-SUM($F536:BG536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D536),$AC511-SUM($F536:BH536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D536),$AC511-SUM($F536:BI536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D536),$AC511-SUM($F536:BJ536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D536),$AC511-SUM($F536:BK536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D536),$AC511-SUM($F536:BL536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D536),$AC511-SUM($F536:BM536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D536),$AC511-SUM($F536:BN536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D536),$AC511-SUM($F536:BO536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D536),$AC511-SUM($F536:BP536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D536),$AC511-SUM($F536:BQ536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D536),$AC511-SUM($F536:BR536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D536),$AC511-SUM($F536:BS536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D536),$AC511-SUM($F536:BT536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D536),$AC511-SUM($F536:BU536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D536),$AC511-SUM($F536:BV536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D536),$AC511-SUM($F536:BW536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D536),$AC511-SUM($F536:BX536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D536),$AC511-SUM($F536:BY536),$AC511/$D511))","v":0}]
[null,null,null,25]
[null,{"$f":"A51","v":"Premises"},null,null,null,{"$f":"SUM(F512:F537)","v":0},92.228870553442107,157.82902064844831,242.66628637392517,1016.2320863283244,1029.8007457619017,1047.3578052682583,1044.937559201948,1085.3912862868099,1094.7988042031716,1110.1334663363511,1024.7154810107338,984.70948060455271,945.03595541626737,441.57060528119803,479.77115128520552,462.21409177884885,464.63433784515922,424.18061076029721,414.7730928439355,399.43843071075599,392.62754548293128,367.03339579410624,321.86965525691477,51.769205437585263,1.1368683772161603E-13,0,0,0,0,0,0,{"$f":"SUM(AL512:AL537)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B567","v":"Land"},{"$f":"VLOOKUP(C540,$A$124:$D$140,4,FALSE)","v":"n/a"},{"$f":"VLOOKUP(C540,$A$124:$D$140,3,FALSE)","v":"n/a"},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C540,$A$61:$A$77,0),FALSE))","v":-83.449341779643362},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C540,$A$61:$A$77,0),FALSE))","v":0},-2036.2940894293931,-1026.163789992816,0,0,0,221.30827726136204,-537.36498198714344,-1071.3556244871647,-2255.3902759935727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C540,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E540=\"n/a\",\"n/a\",IF(G$3>($E540+$D542),$F540-SUM($F542:F542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(H$3>($E540+$D542),$F540-SUM($F542:G542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(I$3>($E540+$D542),$F540-SUM($F542:H542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(J$3>($E540+$D542),$F540-SUM($F542:I542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(K$3>($E540+$D542),$F540-SUM($F542:J542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(L$3>($E540+$D542),$F540-SUM($F542:K542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(M$3>($E540+$D542),$F540-SUM($F542:L542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(N$3>($E540+$D542),$F540-SUM($F542:M542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(O$3>($E540+$D542),$F540-SUM($F542:N542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(P$3>($E540+$D542),$F540-SUM($F542:O542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Q$3>($E540+$D542),$F540-SUM($F542:P542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(R$3>($E540+$D542),$F540-SUM($F542:Q542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(S$3>($E540+$D542),$F540-SUM($F542:R542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(T$3>($E540+$D542),$F540-SUM($F542:S542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(U$3>($E540+$D542),$F540-SUM($F542:T542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(V$3>($E540+$D542),$F540-SUM($F542:U542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(W$3>($E540+$D542),$F540-SUM($F542:V542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(X$3>($E540+$D542),$F540-SUM($F542:W542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Y$3>($E540+$D542),$F540-SUM($F542:X542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Z$3>($E540+$D542),$F540-SUM($F542:Y542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AA$3>($E540+$D542),$F540-SUM($F542:Z542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AB$3>($E540+$D542),$F540-SUM($F542:AA542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AC$3>($E540+$D542),$F540-SUM($F542:AB542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AD$3>($E540+$D542),$F540-SUM($F542:AC542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AE$3>($E540+$D542),$F540-SUM($F542:AD542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AF$3>($E540+$D542),$F540-SUM($F542:AE542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AG$3>($E540+$D542),$F540-SUM($F542:AF542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AH$3>($E540+$D542),$F540-SUM($F542:AG542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AI$3>($E540+$D542),$F540-SUM($F542:AH542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AJ$3>($E540+$D542),$F540-SUM($F542:AI542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AK$3>($E540+$D542),$F540-SUM($F542:AJ542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AL$3>($E540+$D542),$F540-SUM($F542:AK542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AM$3>($E540+$D542),$F540-SUM($F542:AL542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AN$3>($E540+$D542),$F540-SUM($F542:AM542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AO$3>($E540+$D542),$F540-SUM($F542:AN542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AP$3>($E540+$D542),$F540-SUM($F542:AO542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AQ$3>($E540+$D542),$F540-SUM($F542:AP542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AR$3>($E540+$D542),$F540-SUM($F542:AQ542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AS$3>($E540+$D542),$F540-SUM($F542:AR542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AT$3>($E540+$D542),$F540-SUM($F542:AS542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AU$3>($E540+$D542),$F540-SUM($F542:AT542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AV$3>($E540+$D542),$F540-SUM($F542:AU542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AW$3>($E540+$D542),$F540-SUM($F542:AV542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AX$3>($E540+$D542),$F540-SUM($F542:AW542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AY$3>($E540+$D542),$F540-SUM($F542:AX542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AZ$3>($E540+$D542),$F540-SUM($F542:AY542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BA$3>($E540+$D542),$F540-SUM($F542:AZ542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BB$3>($E540+$D542),$F540-SUM($F542:BA542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BC$3>($E540+$D542),$F540-SUM($F542:BB542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BD$3>($E540+$D542),$F540-SUM($F542:BC542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BE$3>($E540+$D542),$F540-SUM($F542:BD542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BF$3>($E540+$D542),$F540-SUM($F542:BE542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BG$3>($E540+$D542),$F540-SUM($F542:BF542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BH$3>($E540+$D542),$F540-SUM($F542:BG542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BI$3>($E540+$D542),$F540-SUM($F542:BH542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BJ$3>($E540+$D542),$F540-SUM($F542:BI542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BK$3>($E540+$D542),$F540-SUM($F542:BJ542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BL$3>($E540+$D542),$F540-SUM($F542:BK542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BM$3>($E540+$D542),$F540-SUM($F542:BL542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BN$3>($E540+$D542),$F540-SUM($F542:BM542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BO$3>($E540+$D542),$F540-SUM($F542:BN542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BP$3>($E540+$D542),$F540-SUM($F542:BO542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BQ$3>($E540+$D542),$F540-SUM($F542:BP542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BR$3>($E540+$D542),$F540-SUM($F542:BQ542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BS$3>($E540+$D542),$F540-SUM($F542:BR542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BT$3>($E540+$D542),$F540-SUM($F542:BS542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BU$3>($E540+$D542),$F540-SUM($F542:BT542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BV$3>($E540+$D542),$F540-SUM($F542:BU542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BW$3>($E540+$D542),$F540-SUM($F542:BV542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BX$3>($E540+$D542),$F540-SUM($F542:BW542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BY$3>($E540+$D542),$F540-SUM($F542:BX542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BZ$3>($E540+$D542),$F540-SUM($F542:BY542),$F540/$E540))","v":"n/a"}]
[null,null,null,2,null,null,null,{"$f":"IF($E540=\"n/a\",\"n/a\",IF(H$3>($E540+$D543),$G540-SUM($F543:G543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(I$3>($E540+$D543),$G540-SUM($F543:H543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(J$3>($E540+$D543),$G540-SUM($F543:I543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(K$3>($E540+$D543),$G540-SUM($F543:J543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(L$3>($E540+$D543),$G540-SUM($F543:K543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(M$3>($E540+$D543),$G540-SUM($F543:L543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(N$3>($E540+$D543),$G540-SUM($F543:M543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(O$3>($E540+$D543),$G540-SUM($F543:N543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(P$3>($E540+$D543),$G540-SUM($F543:O543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Q$3>($E540+$D543),$G540-SUM($F543:P543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(R$3>($E540+$D543),$G540-SUM($F543:Q543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(S$3>($E540+$D543),$G540-SUM($F543:R543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(T$3>($E540+$D543),$G540-SUM($F543:S543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(U$3>($E540+$D543),$G540-SUM($F543:T543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(V$3>($E540+$D543),$G540-SUM($F543:U543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(W$3>($E540+$D543),$G540-SUM($F543:V543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(X$3>($E540+$D543),$G540-SUM($F543:W543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Y$3>($E540+$D543),$G540-SUM($F543:X543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Z$3>($E540+$D543),$G540-SUM($F543:Y543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AA$3>($E540+$D543),$G540-SUM($F543:Z543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AB$3>($E540+$D543),$G540-SUM($F543:AA543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AC$3>($E540+$D543),$G540-SUM($F543:AB543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AD$3>($E540+$D543),$G540-SUM($F543:AC543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AE$3>($E540+$D543),$G540-SUM($F543:AD543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AF$3>($E540+$D543),$G540-SUM($F543:AE543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AG$3>($E540+$D543),$G540-SUM($F543:AF543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AH$3>($E540+$D543),$G540-SUM($F543:AG543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AI$3>($E540+$D543),$G540-SUM($F543:AH543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AJ$3>($E540+$D543),$G540-SUM($F543:AI543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AK$3>($E540+$D543),$G540-SUM($F543:AJ543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AL$3>($E540+$D543),$G540-SUM($F543:AK543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AM$3>($E540+$D543),$G540-SUM($F543:AL543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AN$3>($E540+$D543),$G540-SUM($F543:AM543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AO$3>($E540+$D543),$G540-SUM($F543:AN543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AP$3>($E540+$D543),$G540-SUM($F543:AO543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AQ$3>($E540+$D543),$G540-SUM($F543:AP543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AR$3>($E540+$D543),$G540-SUM($F543:AQ543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AS$3>($E540+$D543),$G540-SUM($F543:AR543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AT$3>($E540+$D543),$G540-SUM($F543:AS543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AU$3>($E540+$D543),$G540-SUM($F543:AT543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AV$3>($E540+$D543),$G540-SUM($F543:AU543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AW$3>($E540+$D543),$G540-SUM($F543:AV543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AX$3>($E540+$D543),$G540-SUM($F543:AW543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AY$3>($E540+$D543),$G540-SUM($F543:AX543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AZ$3>($E540+$D543),$G540-SUM($F543:AY543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BA$3>($E540+$D543),$G540-SUM($F543:AZ543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BB$3>($E540+$D543),$G540-SUM($F543:BA543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BC$3>($E540+$D543),$G540-SUM($F543:BB543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BD$3>($E540+$D543),$G540-SUM($F543:BC543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BE$3>($E540+$D543),$G540-SUM($F543:BD543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BF$3>($E540+$D543),$G540-SUM($F543:BE543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BG$3>($E540+$D543),$G540-SUM($F543:BF543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BH$3>($E540+$D543),$G540-SUM($F543:BG543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BI$3>($E540+$D543),$G540-SUM($F543:BH543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BJ$3>($E540+$D543),$G540-SUM($F543:BI543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BK$3>($E540+$D543),$G540-SUM($F543:BJ543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BL$3>($E540+$D543),$G540-SUM($F543:BK543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BM$3>($E540+$D543),$G540-SUM($F543:BL543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BN$3>($E540+$D543),$G540-SUM($F543:BM543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BO$3>($E540+$D543),$G540-SUM($F543:BN543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BP$3>($E540+$D543),$G540-SUM($F543:BO543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BQ$3>($E540+$D543),$G540-SUM($F543:BP543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BR$3>($E540+$D543),$G540-SUM($F543:BQ543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BS$3>($E540+$D543),$G540-SUM($F543:BR543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BT$3>($E540+$D543),$G540-SUM($F543:BS543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BU$3>($E540+$D543),$G540-SUM($F543:BT543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BV$3>($E540+$D543),$G540-SUM($F543:BU543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BW$3>($E540+$D543),$G540-SUM($F543:BV543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BX$3>($E540+$D543),$G540-SUM($F543:BW543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BY$3>($E540+$D543),$G540-SUM($F543:BX543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BZ$3>($E540+$D543),$G540-SUM($F543:BY543),$G540/$E540))","v":"n/a"}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E540=\"n/a\",\"n/a\",IF(I$3>($E540+$D544),$H540-SUM($F544:H544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(J$3>($E540+$D544),$H540-SUM($F544:I544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(K$3>($E540+$D544),$H540-SUM($F544:J544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(L$3>($E540+$D544),$H540-SUM($F544:K544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(M$3>($E540+$D544),$H540-SUM($F544:L544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(N$3>($E540+$D544),$H540-SUM($F544:M544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(O$3>($E540+$D544),$H540-SUM($F544:N544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(P$3>($E540+$D544),$H540-SUM($F544:O544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Q$3>($E540+$D544),$H540-SUM($F544:P544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(R$3>($E540+$D544),$H540-SUM($F544:Q544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(S$3>($E540+$D544),$H540-SUM($F544:R544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(T$3>($E540+$D544),$H540-SUM($F544:S544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(U$3>($E540+$D544),$H540-SUM($F544:T544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(V$3>($E540+$D544),$H540-SUM($F544:U544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(W$3>($E540+$D544),$H540-SUM($F544:V544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(X$3>($E540+$D544),$H540-SUM($F544:W544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Y$3>($E540+$D544),$H540-SUM($F544:X544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Z$3>($E540+$D544),$H540-SUM($F544:Y544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AA$3>($E540+$D544),$H540-SUM($F544:Z544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AB$3>($E540+$D544),$H540-SUM($F544:AA544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AC$3>($E540+$D544),$H540-SUM($F544:AB544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AD$3>($E540+$D544),$H540-SUM($F544:AC544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AE$3>($E540+$D544),$H540-SUM($F544:AD544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AF$3>($E540+$D544),$H540-SUM($F544:AE544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AG$3>($E540+$D544),$H540-SUM($F544:AF544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AH$3>($E540+$D544),$H540-SUM($F544:AG544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AI$3>($E540+$D544),$H540-SUM($F544:AH544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AJ$3>($E540+$D544),$H540-SUM($F544:AI544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AK$3>($E540+$D544),$H540-SUM($F544:AJ544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AL$3>($E540+$D544),$H540-SUM($F544:AK544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AM$3>($E540+$D544),$H540-SUM($F544:AL544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AN$3>($E540+$D544),$H540-SUM($F544:AM544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AO$3>($E540+$D544),$H540-SUM($F544:AN544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AP$3>($E540+$D544),$H540-SUM($F544:AO544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AQ$3>($E540+$D544),$H540-SUM($F544:AP544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AR$3>($E540+$D544),$H540-SUM($F544:AQ544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AS$3>($E540+$D544),$H540-SUM($F544:AR544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AT$3>($E540+$D544),$H540-SUM($F544:AS544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AU$3>($E540+$D544),$H540-SUM($F544:AT544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AV$3>($E540+$D544),$H540-SUM($F544:AU544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AW$3>($E540+$D544),$H540-SUM($F544:AV544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AX$3>($E540+$D544),$H540-SUM($F544:AW544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AY$3>($E540+$D544),$H540-SUM($F544:AX544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AZ$3>($E540+$D544),$H540-SUM($F544:AY544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BA$3>($E540+$D544),$H540-SUM($F544:AZ544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BB$3>($E540+$D544),$H540-SUM($F544:BA544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BC$3>($E540+$D544),$H540-SUM($F544:BB544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BD$3>($E540+$D544),$H540-SUM($F544:BC544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BE$3>($E540+$D544),$H540-SUM($F544:BD544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BF$3>($E540+$D544),$H540-SUM($F544:BE544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BG$3>($E540+$D544),$H540-SUM($F544:BF544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BH$3>($E540+$D544),$H540-SUM($F544:BG544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BI$3>($E540+$D544),$H540-SUM($F544:BH544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BJ$3>($E540+$D544),$H540-SUM($F544:BI544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BK$3>($E540+$D544),$H540-SUM($F544:BJ544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BL$3>($E540+$D544),$H540-SUM($F544:BK544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BM$3>($E540+$D544),$H540-SUM($F544:BL544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BN$3>($E540+$D544),$H540-SUM($F544:BM544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BO$3>($E540+$D544),$H540-SUM($F544:BN544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BP$3>($E540+$D544),$H540-SUM($F544:BO544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BQ$3>($E540+$D544),$H540-SUM($F544:BP544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BR$3>($E540+$D544),$H540-SUM($F544:BQ544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BS$3>($E540+$D544),$H540-SUM($F544:BR544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BT$3>($E540+$D544),$H540-SUM($F544:BS544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BU$3>($E540+$D544),$H540-SUM($F544:BT544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BV$3>($E540+$D544),$H540-SUM($F544:BU544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BW$3>($E540+$D544),$H540-SUM($F544:BV544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BX$3>($E540+$D544),$H540-SUM($F544:BW544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BY$3>($E540+$D544),$H540-SUM($F544:BX544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BZ$3>($E540+$D544),$H540-SUM($F544:BY544),$H540/$E540))","v":"n/a"}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E540=\"n/a\",\"n/a\",IF(J$3>($E540+$D545),$I540-SUM($F545:I545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(K$3>($E540+$D545),$I540-SUM($F545:J545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(L$3>($E540+$D545),$I540-SUM($F545:K545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(M$3>($E540+$D545),$I540-SUM($F545:L545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(N$3>($E540+$D545),$I540-SUM($F545:M545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(O$3>($E540+$D545),$I540-SUM($F545:N545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(P$3>($E540+$D545),$I540-SUM($F545:O545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Q$3>($E540+$D545),$I540-SUM($F545:P545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(R$3>($E540+$D545),$I540-SUM($F545:Q545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(S$3>($E540+$D545),$I540-SUM($F545:R545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(T$3>($E540+$D545),$I540-SUM($F545:S545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(U$3>($E540+$D545),$I540-SUM($F545:T545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(V$3>($E540+$D545),$I540-SUM($F545:U545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(W$3>($E540+$D545),$I540-SUM($F545:V545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(X$3>($E540+$D545),$I540-SUM($F545:W545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Y$3>($E540+$D545),$I540-SUM($F545:X545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Z$3>($E540+$D545),$I540-SUM($F545:Y545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AA$3>($E540+$D545),$I540-SUM($F545:Z545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AB$3>($E540+$D545),$I540-SUM($F545:AA545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AC$3>($E540+$D545),$I540-SUM($F545:AB545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AD$3>($E540+$D545),$I540-SUM($F545:AC545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AE$3>($E540+$D545),$I540-SUM($F545:AD545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AF$3>($E540+$D545),$I540-SUM($F545:AE545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AG$3>($E540+$D545),$I540-SUM($F545:AF545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AH$3>($E540+$D545),$I540-SUM($F545:AG545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AI$3>($E540+$D545),$I540-SUM($F545:AH545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AJ$3>($E540+$D545),$I540-SUM($F545:AI545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AK$3>($E540+$D545),$I540-SUM($F545:AJ545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AL$3>($E540+$D545),$I540-SUM($F545:AK545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AM$3>($E540+$D545),$I540-SUM($F545:AL545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AN$3>($E540+$D545),$I540-SUM($F545:AM545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AO$3>($E540+$D545),$I540-SUM($F545:AN545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AP$3>($E540+$D545),$I540-SUM($F545:AO545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AQ$3>($E540+$D545),$I540-SUM($F545:AP545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AR$3>($E540+$D545),$I540-SUM($F545:AQ545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AS$3>($E540+$D545),$I540-SUM($F545:AR545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AT$3>($E540+$D545),$I540-SUM($F545:AS545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AU$3>($E540+$D545),$I540-SUM($F545:AT545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AV$3>($E540+$D545),$I540-SUM($F545:AU545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AW$3>($E540+$D545),$I540-SUM($F545:AV545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AX$3>($E540+$D545),$I540-SUM($F545:AW545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AY$3>($E540+$D545),$I540-SUM($F545:AX545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AZ$3>($E540+$D545),$I540-SUM($F545:AY545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BA$3>($E540+$D545),$I540-SUM($F545:AZ545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BB$3>($E540+$D545),$I540-SUM($F545:BA545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BC$3>($E540+$D545),$I540-SUM($F545:BB545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BD$3>($E540+$D545),$I540-SUM($F545:BC545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BE$3>($E540+$D545),$I540-SUM($F545:BD545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BF$3>($E540+$D545),$I540-SUM($F545:BE545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BG$3>($E540+$D545),$I540-SUM($F545:BF545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BH$3>($E540+$D545),$I540-SUM($F545:BG545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BI$3>($E540+$D545),$I540-SUM($F545:BH545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BJ$3>($E540+$D545),$I540-SUM($F545:BI545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BK$3>($E540+$D545),$I540-SUM($F545:BJ545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BL$3>($E540+$D545),$I540-SUM($F545:BK545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BM$3>($E540+$D545),$I540-SUM($F545:BL545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BN$3>($E540+$D545),$I540-SUM($F545:BM545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BO$3>($E540+$D545),$I540-SUM($F545:BN545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BP$3>($E540+$D545),$I540-SUM($F545:BO545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BQ$3>($E540+$D545),$I540-SUM($F545:BP545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BR$3>($E540+$D545),$I540-SUM($F545:BQ545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BS$3>($E540+$D545),$I540-SUM($F545:BR545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BT$3>($E540+$D545),$I540-SUM($F545:BS545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BU$3>($E540+$D545),$I540-SUM($F545:BT545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BV$3>($E540+$D545),$I540-SUM($F545:BU545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BW$3>($E540+$D545),$I540-SUM($F545:BV545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BX$3>($E540+$D545),$I540-SUM($F545:BW545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BY$3>($E540+$D545),$I540-SUM($F545:BX545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BZ$3>($E540+$D545),$I540-SUM($F545:BY545),$I540/$E540))","v":"n/a"}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E540=\"n/a\",\"n/a\",IF(K$3>($E540+$D546),$J540-SUM($F546:J546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(L$3>($E540+$D546),$J540-SUM($F546:K546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(M$3>($E540+$D546),$J540-SUM($F546:L546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(N$3>($E540+$D546),$J540-SUM($F546:M546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(O$3>($E540+$D546),$J540-SUM($F546:N546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(P$3>($E540+$D546),$J540-SUM($F546:O546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Q$3>($E540+$D546),$J540-SUM($F546:P546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(R$3>($E540+$D546),$J540-SUM($F546:Q546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(S$3>($E540+$D546),$J540-SUM($F546:R546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(T$3>($E540+$D546),$J540-SUM($F546:S546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(U$3>($E540+$D546),$J540-SUM($F546:T546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(V$3>($E540+$D546),$J540-SUM($F546:U546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(W$3>($E540+$D546),$J540-SUM($F546:V546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(X$3>($E540+$D546),$J540-SUM($F546:W546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Y$3>($E540+$D546),$J540-SUM($F546:X546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Z$3>($E540+$D546),$J540-SUM($F546:Y546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AA$3>($E540+$D546),$J540-SUM($F546:Z546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AB$3>($E540+$D546),$J540-SUM($F546:AA546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AC$3>($E540+$D546),$J540-SUM($F546:AB546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AD$3>($E540+$D546),$J540-SUM($F546:AC546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AE$3>($E540+$D546),$J540-SUM($F546:AD546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AF$3>($E540+$D546),$J540-SUM($F546:AE546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AG$3>($E540+$D546),$J540-SUM($F546:AF546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AH$3>($E540+$D546),$J540-SUM($F546:AG546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AI$3>($E540+$D546),$J540-SUM($F546:AH546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AJ$3>($E540+$D546),$J540-SUM($F546:AI546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AK$3>($E540+$D546),$J540-SUM($F546:AJ546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AL$3>($E540+$D546),$J540-SUM($F546:AK546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AM$3>($E540+$D546),$J540-SUM($F546:AL546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AN$3>($E540+$D546),$J540-SUM($F546:AM546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AO$3>($E540+$D546),$J540-SUM($F546:AN546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AP$3>($E540+$D546),$J540-SUM($F546:AO546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AQ$3>($E540+$D546),$J540-SUM($F546:AP546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AR$3>($E540+$D546),$J540-SUM($F546:AQ546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AS$3>($E540+$D546),$J540-SUM($F546:AR546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AT$3>($E540+$D546),$J540-SUM($F546:AS546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AU$3>($E540+$D546),$J540-SUM($F546:AT546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AV$3>($E540+$D546),$J540-SUM($F546:AU546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AW$3>($E540+$D546),$J540-SUM($F546:AV546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AX$3>($E540+$D546),$J540-SUM($F546:AW546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AY$3>($E540+$D546),$J540-SUM($F546:AX546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AZ$3>($E540+$D546),$J540-SUM($F546:AY546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BA$3>($E540+$D546),$J540-SUM($F546:AZ546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BB$3>($E540+$D546),$J540-SUM($F546:BA546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BC$3>($E540+$D546),$J540-SUM($F546:BB546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BD$3>($E540+$D546),$J540-SUM($F546:BC546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BE$3>($E540+$D546),$J540-SUM($F546:BD546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BF$3>($E540+$D546),$J540-SUM($F546:BE546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BG$3>($E540+$D546),$J540-SUM($F546:BF546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BH$3>($E540+$D546),$J540-SUM($F546:BG546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BI$3>($E540+$D546),$J540-SUM($F546:BH546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BJ$3>($E540+$D546),$J540-SUM($F546:BI546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BK$3>($E540+$D546),$J540-SUM($F546:BJ546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BL$3>($E540+$D546),$J540-SUM($F546:BK546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BM$3>($E540+$D546),$J540-SUM($F546:BL546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BN$3>($E540+$D546),$J540-SUM($F546:BM546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BO$3>($E540+$D546),$J540-SUM($F546:BN546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BP$3>($E540+$D546),$J540-SUM($F546:BO546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BQ$3>($E540+$D546),$J540-SUM($F546:BP546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BR$3>($E540+$D546),$J540-SUM($F546:BQ546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BS$3>($E540+$D546),$J540-SUM($F546:BR546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BT$3>($E540+$D546),$J540-SUM($F546:BS546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BU$3>($E540+$D546),$J540-SUM($F546:BT546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BV$3>($E540+$D546),$J540-SUM($F546:BU546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BW$3>($E540+$D546),$J540-SUM($F546:BV546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BX$3>($E540+$D546),$J540-SUM($F546:BW546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BY$3>($E540+$D546),$J540-SUM($F546:BX546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BZ$3>($E540+$D546),$J540-SUM($F546:BY546),$J540/$E540))","v":"n/a"}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(L$3>($D540+$D547),$K540-SUM($F547:K547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(M$3>($D540+$D547),$K540-SUM($F547:L547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(N$3>($D540+$D547),$K540-SUM($F547:M547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(O$3>($D540+$D547),$K540-SUM($F547:N547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(P$3>($D540+$D547),$K540-SUM($F547:O547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Q$3>($D540+$D547),$K540-SUM($F547:P547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(R$3>($D540+$D547),$K540-SUM($F547:Q547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(S$3>($D540+$D547),$K540-SUM($F547:R547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(T$3>($D540+$D547),$K540-SUM($F547:S547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D547),$K540-SUM($F547:T547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D547),$K540-SUM($F547:U547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D547),$K540-SUM($F547:V547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D547),$K540-SUM($F547:W547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D547),$K540-SUM($F547:X547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D547),$K540-SUM($F547:Y547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D547),$K540-SUM($F547:Z547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D547),$K540-SUM($F547:AA547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D547),$K540-SUM($F547:AB547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D547),$K540-SUM($F547:AC547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D547),$K540-SUM($F547:AD547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D547),$K540-SUM($F547:AE547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D547),$K540-SUM($F547:AF547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D547),$K540-SUM($F547:AG547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D547),$K540-SUM($F547:AH547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D547),$K540-SUM($F547:AI547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D547),$K540-SUM($F547:AJ547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D547),$K540-SUM($F547:AK547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D547),$K540-SUM($F547:AL547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D547),$K540-SUM($F547:AM547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D547),$K540-SUM($F547:AN547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D547),$K540-SUM($F547:AO547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D547),$K540-SUM($F547:AP547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D547),$K540-SUM($F547:AQ547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D547),$K540-SUM($F547:AR547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D547),$K540-SUM($F547:AS547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D547),$K540-SUM($F547:AT547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D547),$K540-SUM($F547:AU547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D547),$K540-SUM($F547:AV547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D547),$K540-SUM($F547:AW547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D547),$K540-SUM($F547:AX547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D547),$K540-SUM($F547:AY547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D547),$K540-SUM($F547:AZ547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D547),$K540-SUM($F547:BA547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D547),$K540-SUM($F547:BB547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D547),$K540-SUM($F547:BC547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D547),$K540-SUM($F547:BD547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D547),$K540-SUM($F547:BE547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D547),$K540-SUM($F547:BF547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D547),$K540-SUM($F547:BG547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D547),$K540-SUM($F547:BH547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D547),$K540-SUM($F547:BI547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D547),$K540-SUM($F547:BJ547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D547),$K540-SUM($F547:BK547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D547),$K540-SUM($F547:BL547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D547),$K540-SUM($F547:BM547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D547),$K540-SUM($F547:BN547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D547),$K540-SUM($F547:BO547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D547),$K540-SUM($F547:BP547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D547),$K540-SUM($F547:BQ547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D547),$K540-SUM($F547:BR547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D547),$K540-SUM($F547:BS547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D547),$K540-SUM($F547:BT547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D547),$K540-SUM($F547:BU547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D547),$K540-SUM($F547:BV547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D547),$K540-SUM($F547:BW547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D547),$K540-SUM($F547:BX547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D547),$K540-SUM($F547:BY547),$K540/$D540))","v":"n/a"}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(M$3>($D540+$D548),$L540-SUM($F548:L548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(N$3>($D540+$D548),$L540-SUM($F548:M548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(O$3>($D540+$D548),$L540-SUM($F548:N548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(P$3>($D540+$D548),$L540-SUM($F548:O548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Q$3>($D540+$D548),$L540-SUM($F548:P548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(R$3>($D540+$D548),$L540-SUM($F548:Q548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(S$3>($D540+$D548),$L540-SUM($F548:R548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(T$3>($D540+$D548),$L540-SUM($F548:S548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D548),$L540-SUM($F548:T548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D548),$L540-SUM($F548:U548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D548),$L540-SUM($F548:V548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D548),$L540-SUM($F548:W548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D548),$L540-SUM($F548:X548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D548),$L540-SUM($F548:Y548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D548),$L540-SUM($F548:Z548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D548),$L540-SUM($F548:AA548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D548),$L540-SUM($F548:AB548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D548),$L540-SUM($F548:AC548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D548),$L540-SUM($F548:AD548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D548),$L540-SUM($F548:AE548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D548),$L540-SUM($F548:AF548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D548),$L540-SUM($F548:AG548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D548),$L540-SUM($F548:AH548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D548),$L540-SUM($F548:AI548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D548),$L540-SUM($F548:AJ548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D548),$L540-SUM($F548:AK548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D548),$L540-SUM($F548:AL548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D548),$L540-SUM($F548:AM548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D548),$L540-SUM($F548:AN548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D548),$L540-SUM($F548:AO548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D548),$L540-SUM($F548:AP548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D548),$L540-SUM($F548:AQ548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D548),$L540-SUM($F548:AR548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D548),$L540-SUM($F548:AS548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D548),$L540-SUM($F548:AT548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D548),$L540-SUM($F548:AU548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D548),$L540-SUM($F548:AV548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D548),$L540-SUM($F548:AW548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D548),$L540-SUM($F548:AX548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D548),$L540-SUM($F548:AY548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D548),$L540-SUM($F548:AZ548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D548),$L540-SUM($F548:BA548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D548),$L540-SUM($F548:BB548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D548),$L540-SUM($F548:BC548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D548),$L540-SUM($F548:BD548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D548),$L540-SUM($F548:BE548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D548),$L540-SUM($F548:BF548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D548),$L540-SUM($F548:BG548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D548),$L540-SUM($F548:BH548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D548),$L540-SUM($F548:BI548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D548),$L540-SUM($F548:BJ548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D548),$L540-SUM($F548:BK548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D548),$L540-SUM($F548:BL548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D548),$L540-SUM($F548:BM548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D548),$L540-SUM($F548:BN548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D548),$L540-SUM($F548:BO548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D548),$L540-SUM($F548:BP548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D548),$L540-SUM($F548:BQ548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D548),$L540-SUM($F548:BR548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D548),$L540-SUM($F548:BS548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D548),$L540-SUM($F548:BT548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D548),$L540-SUM($F548:BU548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D548),$L540-SUM($F548:BV548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D548),$L540-SUM($F548:BW548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D548),$L540-SUM($F548:BX548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D548),$L540-SUM($F548:BY548),$L540/$D540))","v":"n/a"}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(N$3>($D540+$D549),$M540-SUM($F549:M549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(O$3>($D540+$D549),$M540-SUM($F549:N549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(P$3>($D540+$D549),$M540-SUM($F549:O549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Q$3>($D540+$D549),$M540-SUM($F549:P549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(R$3>($D540+$D549),$M540-SUM($F549:Q549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(S$3>($D540+$D549),$M540-SUM($F549:R549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(T$3>($D540+$D549),$M540-SUM($F549:S549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D549),$M540-SUM($F549:T549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D549),$M540-SUM($F549:U549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D549),$M540-SUM($F549:V549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D549),$M540-SUM($F549:W549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D549),$M540-SUM($F549:X549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D549),$M540-SUM($F549:Y549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D549),$M540-SUM($F549:Z549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D549),$M540-SUM($F549:AA549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D549),$M540-SUM($F549:AB549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D549),$M540-SUM($F549:AC549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D549),$M540-SUM($F549:AD549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D549),$M540-SUM($F549:AE549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D549),$M540-SUM($F549:AF549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D549),$M540-SUM($F549:AG549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D549),$M540-SUM($F549:AH549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D549),$M540-SUM($F549:AI549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D549),$M540-SUM($F549:AJ549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D549),$M540-SUM($F549:AK549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D549),$M540-SUM($F549:AL549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D549),$M540-SUM($F549:AM549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D549),$M540-SUM($F549:AN549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D549),$M540-SUM($F549:AO549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D549),$M540-SUM($F549:AP549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D549),$M540-SUM($F549:AQ549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D549),$M540-SUM($F549:AR549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D549),$M540-SUM($F549:AS549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D549),$M540-SUM($F549:AT549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D549),$M540-SUM($F549:AU549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D549),$M540-SUM($F549:AV549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D549),$M540-SUM($F549:AW549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D549),$M540-SUM($F549:AX549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D549),$M540-SUM($F549:AY549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D549),$M540-SUM($F549:AZ549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D549),$M540-SUM($F549:BA549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D549),$M540-SUM($F549:BB549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D549),$M540-SUM($F549:BC549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D549),$M540-SUM($F549:BD549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D549),$M540-SUM($F549:BE549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D549),$M540-SUM($F549:BF549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D549),$M540-SUM($F549:BG549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D549),$M540-SUM($F549:BH549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D549),$M540-SUM($F549:BI549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D549),$M540-SUM($F549:BJ549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D549),$M540-SUM($F549:BK549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D549),$M540-SUM($F549:BL549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D549),$M540-SUM($F549:BM549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D549),$M540-SUM($F549:BN549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D549),$M540-SUM($F549:BO549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D549),$M540-SUM($F549:BP549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D549),$M540-SUM($F549:BQ549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D549),$M540-SUM($F549:BR549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D549),$M540-SUM($F549:BS549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D549),$M540-SUM($F549:BT549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D549),$M540-SUM($F549:BU549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D549),$M540-SUM($F549:BV549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D549),$M540-SUM($F549:BW549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D549),$M540-SUM($F549:BX549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D549),$M540-SUM($F549:BY549),$M540/$D540))","v":"n/a"}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(O$3>($D540+$D550),$N540-SUM($F550:N550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(P$3>($D540+$D550),$N540-SUM($F550:O550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Q$3>($D540+$D550),$N540-SUM($F550:P550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(R$3>($D540+$D550),$N540-SUM($F550:Q550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(S$3>($D540+$D550),$N540-SUM($F550:R550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(T$3>($D540+$D550),$N540-SUM($F550:S550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D550),$N540-SUM($F550:T550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D550),$N540-SUM($F550:U550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D550),$N540-SUM($F550:V550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D550),$N540-SUM($F550:W550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D550),$N540-SUM($F550:X550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D550),$N540-SUM($F550:Y550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D550),$N540-SUM($F550:Z550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D550),$N540-SUM($F550:AA550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D550),$N540-SUM($F550:AB550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D550),$N540-SUM($F550:AC550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D550),$N540-SUM($F550:AD550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D550),$N540-SUM($F550:AE550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D550),$N540-SUM($F550:AF550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D550),$N540-SUM($F550:AG550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D550),$N540-SUM($F550:AH550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D550),$N540-SUM($F550:AI550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D550),$N540-SUM($F550:AJ550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D550),$N540-SUM($F550:AK550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D550),$N540-SUM($F550:AL550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D550),$N540-SUM($F550:AM550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D550),$N540-SUM($F550:AN550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D550),$N540-SUM($F550:AO550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D550),$N540-SUM($F550:AP550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D550),$N540-SUM($F550:AQ550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D550),$N540-SUM($F550:AR550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D550),$N540-SUM($F550:AS550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D550),$N540-SUM($F550:AT550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D550),$N540-SUM($F550:AU550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D550),$N540-SUM($F550:AV550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D550),$N540-SUM($F550:AW550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D550),$N540-SUM($F550:AX550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D550),$N540-SUM($F550:AY550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D550),$N540-SUM($F550:AZ550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D550),$N540-SUM($F550:BA550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D550),$N540-SUM($F550:BB550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D550),$N540-SUM($F550:BC550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D550),$N540-SUM($F550:BD550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D550),$N540-SUM($F550:BE550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D550),$N540-SUM($F550:BF550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D550),$N540-SUM($F550:BG550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D550),$N540-SUM($F550:BH550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D550),$N540-SUM($F550:BI550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D550),$N540-SUM($F550:BJ550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D550),$N540-SUM($F550:BK550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D550),$N540-SUM($F550:BL550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D550),$N540-SUM($F550:BM550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D550),$N540-SUM($F550:BN550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D550),$N540-SUM($F550:BO550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D550),$N540-SUM($F550:BP550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D550),$N540-SUM($F550:BQ550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D550),$N540-SUM($F550:BR550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D550),$N540-SUM($F550:BS550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D550),$N540-SUM($F550:BT550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D550),$N540-SUM($F550:BU550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D550),$N540-SUM($F550:BV550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D550),$N540-SUM($F550:BW550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D550),$N540-SUM($F550:BX550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D550),$N540-SUM($F550:BY550),$N540/$D540))","v":"n/a"}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(P$3>($D540+$D551),$O540-SUM($F551:O551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Q$3>($D540+$D551),$O540-SUM($F551:P551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(R$3>($D540+$D551),$O540-SUM($F551:Q551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(S$3>($D540+$D551),$O540-SUM($F551:R551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(T$3>($D540+$D551),$O540-SUM($F551:S551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D551),$O540-SUM($F551:T551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D551),$O540-SUM($F551:U551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D551),$O540-SUM($F551:V551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D551),$O540-SUM($F551:W551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D551),$O540-SUM($F551:X551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D551),$O540-SUM($F551:Y551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D551),$O540-SUM($F551:Z551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D551),$O540-SUM($F551:AA551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D551),$O540-SUM($F551:AB551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D551),$O540-SUM($F551:AC551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D551),$O540-SUM($F551:AD551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D551),$O540-SUM($F551:AE551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D551),$O540-SUM($F551:AF551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D551),$O540-SUM($F551:AG551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D551),$O540-SUM($F551:AH551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D551),$O540-SUM($F551:AI551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D551),$O540-SUM($F551:AJ551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D551),$O540-SUM($F551:AK551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D551),$O540-SUM($F551:AL551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D551),$O540-SUM($F551:AM551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D551),$O540-SUM($F551:AN551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D551),$O540-SUM($F551:AO551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D551),$O540-SUM($F551:AP551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D551),$O540-SUM($F551:AQ551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D551),$O540-SUM($F551:AR551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D551),$O540-SUM($F551:AS551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D551),$O540-SUM($F551:AT551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D551),$O540-SUM($F551:AU551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D551),$O540-SUM($F551:AV551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D551),$O540-SUM($F551:AW551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D551),$O540-SUM($F551:AX551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D551),$O540-SUM($F551:AY551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D551),$O540-SUM($F551:AZ551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D551),$O540-SUM($F551:BA551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D551),$O540-SUM($F551:BB551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D551),$O540-SUM($F551:BC551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D551),$O540-SUM($F551:BD551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D551),$O540-SUM($F551:BE551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D551),$O540-SUM($F551:BF551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D551),$O540-SUM($F551:BG551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D551),$O540-SUM($F551:BH551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D551),$O540-SUM($F551:BI551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D551),$O540-SUM($F551:BJ551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D551),$O540-SUM($F551:BK551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D551),$O540-SUM($F551:BL551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D551),$O540-SUM($F551:BM551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D551),$O540-SUM($F551:BN551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D551),$O540-SUM($F551:BO551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D551),$O540-SUM($F551:BP551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D551),$O540-SUM($F551:BQ551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D551),$O540-SUM($F551:BR551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D551),$O540-SUM($F551:BS551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D551),$O540-SUM($F551:BT551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D551),$O540-SUM($F551:BU551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D551),$O540-SUM($F551:BV551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D551),$O540-SUM($F551:BW551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D551),$O540-SUM($F551:BX551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D551),$O540-SUM($F551:BY551),$O540/$D540))","v":"n/a"}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Q$3>($D540+$D552),$P540-SUM($F552:P552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(R$3>($D540+$D552),$P540-SUM($F552:Q552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(S$3>($D540+$D552),$P540-SUM($F552:R552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(T$3>($D540+$D552),$P540-SUM($F552:S552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D552),$P540-SUM($F552:T552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D552),$P540-SUM($F552:U552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D552),$P540-SUM($F552:V552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D552),$P540-SUM($F552:W552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D552),$P540-SUM($F552:X552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D552),$P540-SUM($F552:Y552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D552),$P540-SUM($F552:Z552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D552),$P540-SUM($F552:AA552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D552),$P540-SUM($F552:AB552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D552),$P540-SUM($F552:AC552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D552),$P540-SUM($F552:AD552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D552),$P540-SUM($F552:AE552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D552),$P540-SUM($F552:AF552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D552),$P540-SUM($F552:AG552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D552),$P540-SUM($F552:AH552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D552),$P540-SUM($F552:AI552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D552),$P540-SUM($F552:AJ552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D552),$P540-SUM($F552:AK552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D552),$P540-SUM($F552:AL552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D552),$P540-SUM($F552:AM552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D552),$P540-SUM($F552:AN552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D552),$P540-SUM($F552:AO552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D552),$P540-SUM($F552:AP552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D552),$P540-SUM($F552:AQ552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D552),$P540-SUM($F552:AR552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D552),$P540-SUM($F552:AS552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D552),$P540-SUM($F552:AT552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D552),$P540-SUM($F552:AU552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D552),$P540-SUM($F552:AV552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D552),$P540-SUM($F552:AW552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D552),$P540-SUM($F552:AX552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D552),$P540-SUM($F552:AY552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D552),$P540-SUM($F552:AZ552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D552),$P540-SUM($F552:BA552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D552),$P540-SUM($F552:BB552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D552),$P540-SUM($F552:BC552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D552),$P540-SUM($F552:BD552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D552),$P540-SUM($F552:BE552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D552),$P540-SUM($F552:BF552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D552),$P540-SUM($F552:BG552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D552),$P540-SUM($F552:BH552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D552),$P540-SUM($F552:BI552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D552),$P540-SUM($F552:BJ552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D552),$P540-SUM($F552:BK552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D552),$P540-SUM($F552:BL552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D552),$P540-SUM($F552:BM552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D552),$P540-SUM($F552:BN552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D552),$P540-SUM($F552:BO552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D552),$P540-SUM($F552:BP552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D552),$P540-SUM($F552:BQ552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D552),$P540-SUM($F552:BR552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D552),$P540-SUM($F552:BS552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D552),$P540-SUM($F552:BT552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D552),$P540-SUM($F552:BU552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D552),$P540-SUM($F552:BV552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D552),$P540-SUM($F552:BW552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D552),$P540-SUM($F552:BX552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D552),$P540-SUM($F552:BY552),$P540/$D540))","v":"n/a"}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(R$3>($D540+$D553),$Q540-SUM($F553:Q553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(S$3>($D540+$D553),$Q540-SUM($F553:R553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(T$3>($D540+$D553),$Q540-SUM($F553:S553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D553),$Q540-SUM($F553:T553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D553),$Q540-SUM($F553:U553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D553),$Q540-SUM($F553:V553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D553),$Q540-SUM($F553:W553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D553),$Q540-SUM($F553:X553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D553),$Q540-SUM($F553:Y553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D553),$Q540-SUM($F553:Z553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D553),$Q540-SUM($F553:AA553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D553),$Q540-SUM($F553:AB553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D553),$Q540-SUM($F553:AC553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D553),$Q540-SUM($F553:AD553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D553),$Q540-SUM($F553:AE553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D553),$Q540-SUM($F553:AF553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D553),$Q540-SUM($F553:AG553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D553),$Q540-SUM($F553:AH553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D553),$Q540-SUM($F553:AI553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D553),$Q540-SUM($F553:AJ553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D553),$Q540-SUM($F553:AK553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D553),$Q540-SUM($F553:AL553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D553),$Q540-SUM($F553:AM553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D553),$Q540-SUM($F553:AN553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D553),$Q540-SUM($F553:AO553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D553),$Q540-SUM($F553:AP553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D553),$Q540-SUM($F553:AQ553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D553),$Q540-SUM($F553:AR553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D553),$Q540-SUM($F553:AS553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D553),$Q540-SUM($F553:AT553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D553),$Q540-SUM($F553:AU553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D553),$Q540-SUM($F553:AV553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D553),$Q540-SUM($F553:AW553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D553),$Q540-SUM($F553:AX553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D553),$Q540-SUM($F553:AY553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D553),$Q540-SUM($F553:AZ553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D553),$Q540-SUM($F553:BA553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D553),$Q540-SUM($F553:BB553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D553),$Q540-SUM($F553:BC553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D553),$Q540-SUM($F553:BD553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D553),$Q540-SUM($F553:BE553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D553),$Q540-SUM($F553:BF553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D553),$Q540-SUM($F553:BG553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D553),$Q540-SUM($F553:BH553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D553),$Q540-SUM($F553:BI553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D553),$Q540-SUM($F553:BJ553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D553),$Q540-SUM($F553:BK553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D553),$Q540-SUM($F553:BL553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D553),$Q540-SUM($F553:BM553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D553),$Q540-SUM($F553:BN553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D553),$Q540-SUM($F553:BO553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D553),$Q540-SUM($F553:BP553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D553),$Q540-SUM($F553:BQ553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D553),$Q540-SUM($F553:BR553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D553),$Q540-SUM($F553:BS553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D553),$Q540-SUM($F553:BT553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D553),$Q540-SUM($F553:BU553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D553),$Q540-SUM($F553:BV553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D553),$Q540-SUM($F553:BW553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D553),$Q540-SUM($F553:BX553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D553),$Q540-SUM($F553:BY553),$Q540/$D540))","v":"n/a"}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(S$3>($D540+$D554),$R540-SUM($F554:R554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(T$3>($D540+$D554),$R540-SUM($F554:S554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D554),$R540-SUM($F554:T554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D554),$R540-SUM($F554:U554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D554),$R540-SUM($F554:V554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D554),$R540-SUM($F554:W554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D554),$R540-SUM($F554:X554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D554),$R540-SUM($F554:Y554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D554),$R540-SUM($F554:Z554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D554),$R540-SUM($F554:AA554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D554),$R540-SUM($F554:AB554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D554),$R540-SUM($F554:AC554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D554),$R540-SUM($F554:AD554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D554),$R540-SUM($F554:AE554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D554),$R540-SUM($F554:AF554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D554),$R540-SUM($F554:AG554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D554),$R540-SUM($F554:AH554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D554),$R540-SUM($F554:AI554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D554),$R540-SUM($F554:AJ554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D554),$R540-SUM($F554:AK554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D554),$R540-SUM($F554:AL554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D554),$R540-SUM($F554:AM554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D554),$R540-SUM($F554:AN554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D554),$R540-SUM($F554:AO554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D554),$R540-SUM($F554:AP554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D554),$R540-SUM($F554:AQ554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D554),$R540-SUM($F554:AR554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D554),$R540-SUM($F554:AS554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D554),$R540-SUM($F554:AT554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D554),$R540-SUM($F554:AU554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D554),$R540-SUM($F554:AV554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D554),$R540-SUM($F554:AW554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D554),$R540-SUM($F554:AX554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D554),$R540-SUM($F554:AY554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D554),$R540-SUM($F554:AZ554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D554),$R540-SUM($F554:BA554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D554),$R540-SUM($F554:BB554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D554),$R540-SUM($F554:BC554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D554),$R540-SUM($F554:BD554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D554),$R540-SUM($F554:BE554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D554),$R540-SUM($F554:BF554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D554),$R540-SUM($F554:BG554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D554),$R540-SUM($F554:BH554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D554),$R540-SUM($F554:BI554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D554),$R540-SUM($F554:BJ554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D554),$R540-SUM($F554:BK554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D554),$R540-SUM($F554:BL554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D554),$R540-SUM($F554:BM554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D554),$R540-SUM($F554:BN554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D554),$R540-SUM($F554:BO554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D554),$R540-SUM($F554:BP554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D554),$R540-SUM($F554:BQ554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D554),$R540-SUM($F554:BR554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D554),$R540-SUM($F554:BS554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D554),$R540-SUM($F554:BT554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D554),$R540-SUM($F554:BU554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D554),$R540-SUM($F554:BV554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D554),$R540-SUM($F554:BW554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D554),$R540-SUM($F554:BX554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D554),$R540-SUM($F554:BY554),$R540/$D540))","v":"n/a"}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(T$3>($D540+$D555),$S540-SUM($F555:S555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D555),$S540-SUM($F555:T555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D555),$S540-SUM($F555:U555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D555),$S540-SUM($F555:V555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D555),$S540-SUM($F555:W555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D555),$S540-SUM($F555:X555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D555),$S540-SUM($F555:Y555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D555),$S540-SUM($F555:Z555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D555),$S540-SUM($F555:AA555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D555),$S540-SUM($F555:AB555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D555),$S540-SUM($F555:AC555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D555),$S540-SUM($F555:AD555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D555),$S540-SUM($F555:AE555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D555),$S540-SUM($F555:AF555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D555),$S540-SUM($F555:AG555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D555),$S540-SUM($F555:AH555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D555),$S540-SUM($F555:AI555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D555),$S540-SUM($F555:AJ555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D555),$S540-SUM($F555:AK555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D555),$S540-SUM($F555:AL555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D555),$S540-SUM($F555:AM555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D555),$S540-SUM($F555:AN555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D555),$S540-SUM($F555:AO555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D555),$S540-SUM($F555:AP555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D555),$S540-SUM($F555:AQ555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D555),$S540-SUM($F555:AR555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D555),$S540-SUM($F555:AS555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D555),$S540-SUM($F555:AT555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D555),$S540-SUM($F555:AU555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D555),$S540-SUM($F555:AV555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D555),$S540-SUM($F555:AW555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D555),$S540-SUM($F555:AX555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D555),$S540-SUM($F555:AY555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D555),$S540-SUM($F555:AZ555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D555),$S540-SUM($F555:BA555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D555),$S540-SUM($F555:BB555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D555),$S540-SUM($F555:BC555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D555),$S540-SUM($F555:BD555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D555),$S540-SUM($F555:BE555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D555),$S540-SUM($F555:BF555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D555),$S540-SUM($F555:BG555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D555),$S540-SUM($F555:BH555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D555),$S540-SUM($F555:BI555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D555),$S540-SUM($F555:BJ555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D555),$S540-SUM($F555:BK555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D555),$S540-SUM($F555:BL555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D555),$S540-SUM($F555:BM555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D555),$S540-SUM($F555:BN555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D555),$S540-SUM($F555:BO555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D555),$S540-SUM($F555:BP555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D555),$S540-SUM($F555:BQ555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D555),$S540-SUM($F555:BR555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D555),$S540-SUM($F555:BS555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D555),$S540-SUM($F555:BT555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D555),$S540-SUM($F555:BU555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D555),$S540-SUM($F555:BV555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D555),$S540-SUM($F555:BW555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D555),$S540-SUM($F555:BX555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D555),$S540-SUM($F555:BY555),$S540/$D540))","v":"n/a"}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D556),$T540-SUM($F556:T556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D556),$T540-SUM($F556:U556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D556),$T540-SUM($F556:V556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D556),$T540-SUM($F556:W556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D556),$T540-SUM($F556:X556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D556),$T540-SUM($F556:Y556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D556),$T540-SUM($F556:Z556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D556),$T540-SUM($F556:AA556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D556),$T540-SUM($F556:AB556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D556),$T540-SUM($F556:AC556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D556),$T540-SUM($F556:AD556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D556),$T540-SUM($F556:AE556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D556),$T540-SUM($F556:AF556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D556),$T540-SUM($F556:AG556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D556),$T540-SUM($F556:AH556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D556),$T540-SUM($F556:AI556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D556),$T540-SUM($F556:AJ556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D556),$T540-SUM($F556:AK556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D556),$T540-SUM($F556:AL556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D556),$T540-SUM($F556:AM556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D556),$T540-SUM($F556:AN556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D556),$T540-SUM($F556:AO556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D556),$T540-SUM($F556:AP556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D556),$T540-SUM($F556:AQ556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D556),$T540-SUM($F556:AR556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D556),$T540-SUM($F556:AS556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D556),$T540-SUM($F556:AT556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D556),$T540-SUM($F556:AU556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D556),$T540-SUM($F556:AV556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D556),$T540-SUM($F556:AW556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D556),$T540-SUM($F556:AX556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D556),$T540-SUM($F556:AY556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D556),$T540-SUM($F556:AZ556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D556),$T540-SUM($F556:BA556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D556),$T540-SUM($F556:BB556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D556),$T540-SUM($F556:BC556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D556),$T540-SUM($F556:BD556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D556),$T540-SUM($F556:BE556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D556),$T540-SUM($F556:BF556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D556),$T540-SUM($F556:BG556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D556),$T540-SUM($F556:BH556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D556),$T540-SUM($F556:BI556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D556),$T540-SUM($F556:BJ556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D556),$T540-SUM($F556:BK556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D556),$T540-SUM($F556:BL556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D556),$T540-SUM($F556:BM556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D556),$T540-SUM($F556:BN556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D556),$T540-SUM($F556:BO556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D556),$T540-SUM($F556:BP556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D556),$T540-SUM($F556:BQ556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D556),$T540-SUM($F556:BR556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D556),$T540-SUM($F556:BS556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D556),$T540-SUM($F556:BT556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D556),$T540-SUM($F556:BU556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D556),$T540-SUM($F556:BV556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D556),$T540-SUM($F556:BW556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D556),$T540-SUM($F556:BX556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D556),$T540-SUM($F556:BY556),$T540/$D540))","v":"n/a"}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D557),$U540-SUM($F557:U557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D557),$U540-SUM($F557:V557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D557),$U540-SUM($F557:W557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D557),$U540-SUM($F557:X557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D557),$U540-SUM($F557:Y557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D557),$U540-SUM($F557:Z557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D557),$U540-SUM($F557:AA557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D557),$U540-SUM($F557:AB557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D557),$U540-SUM($F557:AC557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D557),$U540-SUM($F557:AD557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D557),$U540-SUM($F557:AE557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D557),$U540-SUM($F557:AF557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D557),$U540-SUM($F557:AG557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D557),$U540-SUM($F557:AH557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D557),$U540-SUM($F557:AI557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D557),$U540-SUM($F557:AJ557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D557),$U540-SUM($F557:AK557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D557),$U540-SUM($F557:AL557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D557),$U540-SUM($F557:AM557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D557),$U540-SUM($F557:AN557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D557),$U540-SUM($F557:AO557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D557),$U540-SUM($F557:AP557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D557),$U540-SUM($F557:AQ557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D557),$U540-SUM($F557:AR557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D557),$U540-SUM($F557:AS557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D557),$U540-SUM($F557:AT557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D557),$U540-SUM($F557:AU557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D557),$U540-SUM($F557:AV557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D557),$U540-SUM($F557:AW557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D557),$U540-SUM($F557:AX557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D557),$U540-SUM($F557:AY557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D557),$U540-SUM($F557:AZ557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D557),$U540-SUM($F557:BA557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D557),$U540-SUM($F557:BB557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D557),$U540-SUM($F557:BC557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D557),$U540-SUM($F557:BD557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D557),$U540-SUM($F557:BE557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D557),$U540-SUM($F557:BF557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D557),$U540-SUM($F557:BG557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D557),$U540-SUM($F557:BH557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D557),$U540-SUM($F557:BI557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D557),$U540-SUM($F557:BJ557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D557),$U540-SUM($F557:BK557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D557),$U540-SUM($F557:BL557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D557),$U540-SUM($F557:BM557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D557),$U540-SUM($F557:BN557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D557),$U540-SUM($F557:BO557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D557),$U540-SUM($F557:BP557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D557),$U540-SUM($F557:BQ557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D557),$U540-SUM($F557:BR557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D557),$U540-SUM($F557:BS557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D557),$U540-SUM($F557:BT557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D557),$U540-SUM($F557:BU557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D557),$U540-SUM($F557:BV557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D557),$U540-SUM($F557:BW557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D557),$U540-SUM($F557:BX557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D557),$U540-SUM($F557:BY557),$U540/$D540))","v":"n/a"}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D558),$V540-SUM($F558:V558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D558),$V540-SUM($F558:W558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D558),$V540-SUM($F558:X558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D558),$V540-SUM($F558:Y558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D558),$V540-SUM($F558:Z558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D558),$V540-SUM($F558:AA558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D558),$V540-SUM($F558:AB558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D558),$V540-SUM($F558:AC558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D558),$V540-SUM($F558:AD558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D558),$V540-SUM($F558:AE558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D558),$V540-SUM($F558:AF558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D558),$V540-SUM($F558:AG558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D558),$V540-SUM($F558:AH558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D558),$V540-SUM($F558:AI558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D558),$V540-SUM($F558:AJ558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D558),$V540-SUM($F558:AK558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D558),$V540-SUM($F558:AL558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D558),$V540-SUM($F558:AM558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D558),$V540-SUM($F558:AN558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D558),$V540-SUM($F558:AO558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D558),$V540-SUM($F558:AP558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D558),$V540-SUM($F558:AQ558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D558),$V540-SUM($F558:AR558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D558),$V540-SUM($F558:AS558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D558),$V540-SUM($F558:AT558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D558),$V540-SUM($F558:AU558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D558),$V540-SUM($F558:AV558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D558),$V540-SUM($F558:AW558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D558),$V540-SUM($F558:AX558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D558),$V540-SUM($F558:AY558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D558),$V540-SUM($F558:AZ558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D558),$V540-SUM($F558:BA558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D558),$V540-SUM($F558:BB558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D558),$V540-SUM($F558:BC558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D558),$V540-SUM($F558:BD558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D558),$V540-SUM($F558:BE558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D558),$V540-SUM($F558:BF558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D558),$V540-SUM($F558:BG558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D558),$V540-SUM($F558:BH558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D558),$V540-SUM($F558:BI558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D558),$V540-SUM($F558:BJ558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D558),$V540-SUM($F558:BK558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D558),$V540-SUM($F558:BL558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D558),$V540-SUM($F558:BM558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D558),$V540-SUM($F558:BN558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D558),$V540-SUM($F558:BO558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D558),$V540-SUM($F558:BP558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D558),$V540-SUM($F558:BQ558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D558),$V540-SUM($F558:BR558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D558),$V540-SUM($F558:BS558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D558),$V540-SUM($F558:BT558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D558),$V540-SUM($F558:BU558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D558),$V540-SUM($F558:BV558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D558),$V540-SUM($F558:BW558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D558),$V540-SUM($F558:BX558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D558),$V540-SUM($F558:BY558),$V540/$D540))","v":"n/a"}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D559),$W540-SUM($F559:W559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D559),$W540-SUM($F559:X559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D559),$W540-SUM($F559:Y559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D559),$W540-SUM($F559:Z559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D559),$W540-SUM($F559:AA559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D559),$W540-SUM($F559:AB559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D559),$W540-SUM($F559:AC559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D559),$W540-SUM($F559:AD559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D559),$W540-SUM($F559:AE559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D559),$W540-SUM($F559:AF559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D559),$W540-SUM($F559:AG559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D559),$W540-SUM($F559:AH559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D559),$W540-SUM($F559:AI559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D559),$W540-SUM($F559:AJ559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D559),$W540-SUM($F559:AK559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D559),$W540-SUM($F559:AL559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D559),$W540-SUM($F559:AM559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D559),$W540-SUM($F559:AN559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D559),$W540-SUM($F559:AO559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D559),$W540-SUM($F559:AP559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D559),$W540-SUM($F559:AQ559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D559),$W540-SUM($F559:AR559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D559),$W540-SUM($F559:AS559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D559),$W540-SUM($F559:AT559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D559),$W540-SUM($F559:AU559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D559),$W540-SUM($F559:AV559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D559),$W540-SUM($F559:AW559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D559),$W540-SUM($F559:AX559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D559),$W540-SUM($F559:AY559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D559),$W540-SUM($F559:AZ559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D559),$W540-SUM($F559:BA559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D559),$W540-SUM($F559:BB559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D559),$W540-SUM($F559:BC559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D559),$W540-SUM($F559:BD559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D559),$W540-SUM($F559:BE559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D559),$W540-SUM($F559:BF559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D559),$W540-SUM($F559:BG559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D559),$W540-SUM($F559:BH559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D559),$W540-SUM($F559:BI559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D559),$W540-SUM($F559:BJ559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D559),$W540-SUM($F559:BK559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D559),$W540-SUM($F559:BL559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D559),$W540-SUM($F559:BM559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D559),$W540-SUM($F559:BN559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D559),$W540-SUM($F559:BO559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D559),$W540-SUM($F559:BP559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D559),$W540-SUM($F559:BQ559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D559),$W540-SUM($F559:BR559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D559),$W540-SUM($F559:BS559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D559),$W540-SUM($F559:BT559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D559),$W540-SUM($F559:BU559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D559),$W540-SUM($F559:BV559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D559),$W540-SUM($F559:BW559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D559),$W540-SUM($F559:BX559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D559),$W540-SUM($F559:BY559),$W540/$D540))","v":"n/a"}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D560),$X540-SUM($F560:X560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D560),$X540-SUM($F560:Y560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D560),$X540-SUM($F560:Z560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D560),$X540-SUM($F560:AA560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D560),$X540-SUM($F560:AB560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D560),$X540-SUM($F560:AC560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D560),$X540-SUM($F560:AD560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D560),$X540-SUM($F560:AE560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D560),$X540-SUM($F560:AF560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D560),$X540-SUM($F560:AG560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D560),$X540-SUM($F560:AH560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D560),$X540-SUM($F560:AI560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D560),$X540-SUM($F560:AJ560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D560),$X540-SUM($F560:AK560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D560),$X540-SUM($F560:AL560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D560),$X540-SUM($F560:AM560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D560),$X540-SUM($F560:AN560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D560),$X540-SUM($F560:AO560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D560),$X540-SUM($F560:AP560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D560),$X540-SUM($F560:AQ560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D560),$X540-SUM($F560:AR560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D560),$X540-SUM($F560:AS560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D560),$X540-SUM($F560:AT560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D560),$X540-SUM($F560:AU560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D560),$X540-SUM($F560:AV560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D560),$X540-SUM($F560:AW560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D560),$X540-SUM($F560:AX560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D560),$X540-SUM($F560:AY560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D560),$X540-SUM($F560:AZ560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D560),$X540-SUM($F560:BA560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D560),$X540-SUM($F560:BB560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D560),$X540-SUM($F560:BC560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D560),$X540-SUM($F560:BD560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D560),$X540-SUM($F560:BE560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D560),$X540-SUM($F560:BF560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D560),$X540-SUM($F560:BG560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D560),$X540-SUM($F560:BH560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D560),$X540-SUM($F560:BI560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D560),$X540-SUM($F560:BJ560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D560),$X540-SUM($F560:BK560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D560),$X540-SUM($F560:BL560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D560),$X540-SUM($F560:BM560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D560),$X540-SUM($F560:BN560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D560),$X540-SUM($F560:BO560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D560),$X540-SUM($F560:BP560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D560),$X540-SUM($F560:BQ560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D560),$X540-SUM($F560:BR560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D560),$X540-SUM($F560:BS560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D560),$X540-SUM($F560:BT560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D560),$X540-SUM($F560:BU560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D560),$X540-SUM($F560:BV560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D560),$X540-SUM($F560:BW560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D560),$X540-SUM($F560:BX560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D560),$X540-SUM($F560:BY560),$X540/$D540))","v":"n/a"}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D561),$Y540-SUM($F561:Y561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D561),$Y540-SUM($F561:Z561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D561),$Y540-SUM($F561:AA561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D561),$Y540-SUM($F561:AB561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D561),$Y540-SUM($F561:AC561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D561),$Y540-SUM($F561:AD561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D561),$Y540-SUM($F561:AE561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D561),$Y540-SUM($F561:AF561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D561),$Y540-SUM($F561:AG561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D561),$Y540-SUM($F561:AH561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D561),$Y540-SUM($F561:AI561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D561),$Y540-SUM($F561:AJ561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D561),$Y540-SUM($F561:AK561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D561),$Y540-SUM($F561:AL561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D561),$Y540-SUM($F561:AM561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D561),$Y540-SUM($F561:AN561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D561),$Y540-SUM($F561:AO561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D561),$Y540-SUM($F561:AP561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D561),$Y540-SUM($F561:AQ561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D561),$Y540-SUM($F561:AR561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D561),$Y540-SUM($F561:AS561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D561),$Y540-SUM($F561:AT561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D561),$Y540-SUM($F561:AU561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D561),$Y540-SUM($F561:AV561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D561),$Y540-SUM($F561:AW561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D561),$Y540-SUM($F561:AX561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D561),$Y540-SUM($F561:AY561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D561),$Y540-SUM($F561:AZ561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D561),$Y540-SUM($F561:BA561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D561),$Y540-SUM($F561:BB561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D561),$Y540-SUM($F561:BC561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D561),$Y540-SUM($F561:BD561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D561),$Y540-SUM($F561:BE561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D561),$Y540-SUM($F561:BF561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D561),$Y540-SUM($F561:BG561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D561),$Y540-SUM($F561:BH561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D561),$Y540-SUM($F561:BI561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D561),$Y540-SUM($F561:BJ561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D561),$Y540-SUM($F561:BK561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D561),$Y540-SUM($F561:BL561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D561),$Y540-SUM($F561:BM561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D561),$Y540-SUM($F561:BN561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D561),$Y540-SUM($F561:BO561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D561),$Y540-SUM($F561:BP561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D561),$Y540-SUM($F561:BQ561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D561),$Y540-SUM($F561:BR561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D561),$Y540-SUM($F561:BS561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D561),$Y540-SUM($F561:BT561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D561),$Y540-SUM($F561:BU561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D561),$Y540-SUM($F561:BV561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D561),$Y540-SUM($F561:BW561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D561),$Y540-SUM($F561:BX561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D561),$Y540-SUM($F561:BY561),$Y540/$D540))","v":"n/a"}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D562),$Z540-SUM($F562:Z562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D562),$Z540-SUM($F562:AA562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D562),$Z540-SUM($F562:AB562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D562),$Z540-SUM($F562:AC562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D562),$Z540-SUM($F562:AD562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D562),$Z540-SUM($F562:AE562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D562),$Z540-SUM($F562:AF562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D562),$Z540-SUM($F562:AG562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D562),$Z540-SUM($F562:AH562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D562),$Z540-SUM($F562:AI562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D562),$Z540-SUM($F562:AJ562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D562),$Z540-SUM($F562:AK562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D562),$Z540-SUM($F562:AL562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D562),$Z540-SUM($F562:AM562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D562),$Z540-SUM($F562:AN562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D562),$Z540-SUM($F562:AO562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D562),$Z540-SUM($F562:AP562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D562),$Z540-SUM($F562:AQ562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D562),$Z540-SUM($F562:AR562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D562),$Z540-SUM($F562:AS562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D562),$Z540-SUM($F562:AT562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D562),$Z540-SUM($F562:AU562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D562),$Z540-SUM($F562:AV562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D562),$Z540-SUM($F562:AW562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D562),$Z540-SUM($F562:AX562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D562),$Z540-SUM($F562:AY562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D562),$Z540-SUM($F562:AZ562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D562),$Z540-SUM($F562:BA562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D562),$Z540-SUM($F562:BB562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D562),$Z540-SUM($F562:BC562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D562),$Z540-SUM($F562:BD562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D562),$Z540-SUM($F562:BE562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D562),$Z540-SUM($F562:BF562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D562),$Z540-SUM($F562:BG562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D562),$Z540-SUM($F562:BH562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D562),$Z540-SUM($F562:BI562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D562),$Z540-SUM($F562:BJ562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D562),$Z540-SUM($F562:BK562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D562),$Z540-SUM($F562:BL562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D562),$Z540-SUM($F562:BM562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D562),$Z540-SUM($F562:BN562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D562),$Z540-SUM($F562:BO562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D562),$Z540-SUM($F562:BP562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D562),$Z540-SUM($F562:BQ562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D562),$Z540-SUM($F562:BR562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D562),$Z540-SUM($F562:BS562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D562),$Z540-SUM($F562:BT562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D562),$Z540-SUM($F562:BU562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D562),$Z540-SUM($F562:BV562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D562),$Z540-SUM($F562:BW562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D562),$Z540-SUM($F562:BX562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D562),$Z540-SUM($F562:BY562),$Z540/$D540))","v":"n/a"}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D563),$AA540-SUM($F563:AA563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D563),$AA540-SUM($F563:AB563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D563),$AA540-SUM($F563:AC563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D563),$AA540-SUM($F563:AD563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D563),$AA540-SUM($F563:AE563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D563),$AA540-SUM($F563:AF563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D563),$AA540-SUM($F563:AG563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D563),$AA540-SUM($F563:AH563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D563),$AA540-SUM($F563:AI563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D563),$AA540-SUM($F563:AJ563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D563),$AA540-SUM($F563:AK563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D563),$AA540-SUM($F563:AL563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D563),$AA540-SUM($F563:AM563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D563),$AA540-SUM($F563:AN563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D563),$AA540-SUM($F563:AO563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D563),$AA540-SUM($F563:AP563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D563),$AA540-SUM($F563:AQ563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D563),$AA540-SUM($F563:AR563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D563),$AA540-SUM($F563:AS563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D563),$AA540-SUM($F563:AT563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D563),$AA540-SUM($F563:AU563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D563),$AA540-SUM($F563:AV563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D563),$AA540-SUM($F563:AW563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D563),$AA540-SUM($F563:AX563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D563),$AA540-SUM($F563:AY563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D563),$AA540-SUM($F563:AZ563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D563),$AA540-SUM($F563:BA563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D563),$AA540-SUM($F563:BB563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D563),$AA540-SUM($F563:BC563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D563),$AA540-SUM($F563:BD563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D563),$AA540-SUM($F563:BE563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D563),$AA540-SUM($F563:BF563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D563),$AA540-SUM($F563:BG563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D563),$AA540-SUM($F563:BH563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D563),$AA540-SUM($F563:BI563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D563),$AA540-SUM($F563:BJ563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D563),$AA540-SUM($F563:BK563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D563),$AA540-SUM($F563:BL563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D563),$AA540-SUM($F563:BM563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D563),$AA540-SUM($F563:BN563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D563),$AA540-SUM($F563:BO563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D563),$AA540-SUM($F563:BP563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D563),$AA540-SUM($F563:BQ563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D563),$AA540-SUM($F563:BR563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D563),$AA540-SUM($F563:BS563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D563),$AA540-SUM($F563:BT563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D563),$AA540-SUM($F563:BU563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D563),$AA540-SUM($F563:BV563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D563),$AA540-SUM($F563:BW563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D563),$AA540-SUM($F563:BX563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D563),$AA540-SUM($F563:BY563),$AA540/$D540))","v":"n/a"}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D564),$AB540-SUM($F564:AB564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D564),$AB540-SUM($F564:AC564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D564),$AB540-SUM($F564:AD564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D564),$AB540-SUM($F564:AE564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D564),$AB540-SUM($F564:AF564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D564),$AB540-SUM($F564:AG564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D564),$AB540-SUM($F564:AH564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D564),$AB540-SUM($F564:AI564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D564),$AB540-SUM($F564:AJ564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D564),$AB540-SUM($F564:AK564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D564),$AB540-SUM($F564:AL564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D564),$AB540-SUM($F564:AM564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D564),$AB540-SUM($F564:AN564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D564),$AB540-SUM($F564:AO564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D564),$AB540-SUM($F564:AP564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D564),$AB540-SUM($F564:AQ564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D564),$AB540-SUM($F564:AR564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D564),$AB540-SUM($F564:AS564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D564),$AB540-SUM($F564:AT564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D564),$AB540-SUM($F564:AU564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D564),$AB540-SUM($F564:AV564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D564),$AB540-SUM($F564:AW564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D564),$AB540-SUM($F564:AX564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D564),$AB540-SUM($F564:AY564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D564),$AB540-SUM($F564:AZ564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D564),$AB540-SUM($F564:BA564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D564),$AB540-SUM($F564:BB564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D564),$AB540-SUM($F564:BC564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D564),$AB540-SUM($F564:BD564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D564),$AB540-SUM($F564:BE564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D564),$AB540-SUM($F564:BF564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D564),$AB540-SUM($F564:BG564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D564),$AB540-SUM($F564:BH564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D564),$AB540-SUM($F564:BI564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D564),$AB540-SUM($F564:BJ564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D564),$AB540-SUM($F564:BK564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D564),$AB540-SUM($F564:BL564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D564),$AB540-SUM($F564:BM564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D564),$AB540-SUM($F564:BN564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D564),$AB540-SUM($F564:BO564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D564),$AB540-SUM($F564:BP564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D564),$AB540-SUM($F564:BQ564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D564),$AB540-SUM($F564:BR564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D564),$AB540-SUM($F564:BS564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D564),$AB540-SUM($F564:BT564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D564),$AB540-SUM($F564:BU564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D564),$AB540-SUM($F564:BV564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D564),$AB540-SUM($F564:BW564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D564),$AB540-SUM($F564:BX564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D564),$AB540-SUM($F564:BY564),$AB540/$D540))","v":"n/a"}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D565),$AC540-SUM($F565:AC565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D565),$AC540-SUM($F565:AD565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D565),$AC540-SUM($F565:AE565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D565),$AC540-SUM($F565:AF565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D565),$AC540-SUM($F565:AG565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D565),$AC540-SUM($F565:AH565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D565),$AC540-SUM($F565:AI565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D565),$AC540-SUM($F565:AJ565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D565),$AC540-SUM($F565:AK565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D565),$AC540-SUM($F565:AL565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D565),$AC540-SUM($F565:AM565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D565),$AC540-SUM($F565:AN565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D565),$AC540-SUM($F565:AO565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D565),$AC540-SUM($F565:AP565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D565),$AC540-SUM($F565:AQ565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D565),$AC540-SUM($F565:AR565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D565),$AC540-SUM($F565:AS565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D565),$AC540-SUM($F565:AT565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D565),$AC540-SUM($F565:AU565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D565),$AC540-SUM($F565:AV565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D565),$AC540-SUM($F565:AW565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D565),$AC540-SUM($F565:AX565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D565),$AC540-SUM($F565:AY565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D565),$AC540-SUM($F565:AZ565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D565),$AC540-SUM($F565:BA565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D565),$AC540-SUM($F565:BB565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D565),$AC540-SUM($F565:BC565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D565),$AC540-SUM($F565:BD565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D565),$AC540-SUM($F565:BE565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D565),$AC540-SUM($F565:BF565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D565),$AC540-SUM($F565:BG565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D565),$AC540-SUM($F565:BH565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D565),$AC540-SUM($F565:BI565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D565),$AC540-SUM($F565:BJ565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D565),$AC540-SUM($F565:BK565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D565),$AC540-SUM($F565:BL565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D565),$AC540-SUM($F565:BM565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D565),$AC540-SUM($F565:BN565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D565),$AC540-SUM($F565:BO565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D565),$AC540-SUM($F565:BP565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D565),$AC540-SUM($F565:BQ565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D565),$AC540-SUM($F565:BR565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D565),$AC540-SUM($F565:BS565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D565),$AC540-SUM($F565:BT565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D565),$AC540-SUM($F565:BU565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D565),$AC540-SUM($F565:BV565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D565),$AC540-SUM($F565:BW565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D565),$AC540-SUM($F565:BX565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D565),$AC540-SUM($F565:BY565),$AC540/$D540))","v":"n/a"}]
[null,null,null,25]
[null,{"$f":"A52","v":"Land"},null,null,null,{"$f":"SUM(F541:F566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL541:AL566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B596","v":"Easements"},{"$f":"VLOOKUP(C569,$A$124:$D$140,4,FALSE)","v":"n/a"},{"$f":"VLOOKUP(C569,$A$124:$D$140,3,FALSE)","v":"n/a"},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C569,$A$61:$A$77,0),FALSE))","v":0},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C569,$A$61:$A$77,0),FALSE))","v":78.275630095913783},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C569,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E569=\"n/a\",\"n/a\",IF(G$3>($E569+$D571),$F569-SUM($F571:F571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(H$3>($E569+$D571),$F569-SUM($F571:G571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(I$3>($E569+$D571),$F569-SUM($F571:H571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(J$3>($E569+$D571),$F569-SUM($F571:I571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(K$3>($E569+$D571),$F569-SUM($F571:J571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(L$3>($E569+$D571),$F569-SUM($F571:K571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(M$3>($E569+$D571),$F569-SUM($F571:L571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(N$3>($E569+$D571),$F569-SUM($F571:M571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(O$3>($E569+$D571),$F569-SUM($F571:N571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(P$3>($E569+$D571),$F569-SUM($F571:O571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Q$3>($E569+$D571),$F569-SUM($F571:P571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(R$3>($E569+$D571),$F569-SUM($F571:Q571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(S$3>($E569+$D571),$F569-SUM($F571:R571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(T$3>($E569+$D571),$F569-SUM($F571:S571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(U$3>($E569+$D571),$F569-SUM($F571:T571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(V$3>($E569+$D571),$F569-SUM($F571:U571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(W$3>($E569+$D571),$F569-SUM($F571:V571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(X$3>($E569+$D571),$F569-SUM($F571:W571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Y$3>($E569+$D571),$F569-SUM($F571:X571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Z$3>($E569+$D571),$F569-SUM($F571:Y571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AA$3>($E569+$D571),$F569-SUM($F571:Z571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AB$3>($E569+$D571),$F569-SUM($F571:AA571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AC$3>($E569+$D571),$F569-SUM($F571:AB571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AD$3>($E569+$D571),$F569-SUM($F571:AC571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AE$3>($E569+$D571),$F569-SUM($F571:AD571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AF$3>($E569+$D571),$F569-SUM($F571:AE571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AG$3>($E569+$D571),$F569-SUM($F571:AF571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AH$3>($E569+$D571),$F569-SUM($F571:AG571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AI$3>($E569+$D571),$F569-SUM($F571:AH571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AJ$3>($E569+$D571),$F569-SUM($F571:AI571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AK$3>($E569+$D571),$F569-SUM($F571:AJ571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AL$3>($E569+$D571),$F569-SUM($F571:AK571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AM$3>($E569+$D571),$F569-SUM($F571:AL571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AN$3>($E569+$D571),$F569-SUM($F571:AM571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AO$3>($E569+$D571),$F569-SUM($F571:AN571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AP$3>($E569+$D571),$F569-SUM($F571:AO571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AQ$3>($E569+$D571),$F569-SUM($F571:AP571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AR$3>($E569+$D571),$F569-SUM($F571:AQ571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AS$3>($E569+$D571),$F569-SUM($F571:AR571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AT$3>($E569+$D571),$F569-SUM($F571:AS571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AU$3>($E569+$D571),$F569-SUM($F571:AT571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AV$3>($E569+$D571),$F569-SUM($F571:AU571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AW$3>($E569+$D571),$F569-SUM($F571:AV571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AX$3>($E569+$D571),$F569-SUM($F571:AW571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AY$3>($E569+$D571),$F569-SUM($F571:AX571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AZ$3>($E569+$D571),$F569-SUM($F571:AY571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BA$3>($E569+$D571),$F569-SUM($F571:AZ571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BB$3>($E569+$D571),$F569-SUM($F571:BA571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BC$3>($E569+$D571),$F569-SUM($F571:BB571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BD$3>($E569+$D571),$F569-SUM($F571:BC571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BE$3>($E569+$D571),$F569-SUM($F571:BD571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BF$3>($E569+$D571),$F569-SUM($F571:BE571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BG$3>($E569+$D571),$F569-SUM($F571:BF571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BH$3>($E569+$D571),$F569-SUM($F571:BG571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BI$3>($E569+$D571),$F569-SUM($F571:BH571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BJ$3>($E569+$D571),$F569-SUM($F571:BI571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BK$3>($E569+$D571),$F569-SUM($F571:BJ571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BL$3>($E569+$D571),$F569-SUM($F571:BK571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BM$3>($E569+$D571),$F569-SUM($F571:BL571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BN$3>($E569+$D571),$F569-SUM($F571:BM571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BO$3>($E569+$D571),$F569-SUM($F571:BN571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BP$3>($E569+$D571),$F569-SUM($F571:BO571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BQ$3>($E569+$D571),$F569-SUM($F571:BP571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BR$3>($E569+$D571),$F569-SUM($F571:BQ571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BS$3>($E569+$D571),$F569-SUM($F571:BR571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BT$3>($E569+$D571),$F569-SUM($F571:BS571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BU$3>($E569+$D571),$F569-SUM($F571:BT571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BV$3>($E569+$D571),$F569-SUM($F571:BU571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BW$3>($E569+$D571),$F569-SUM($F571:BV571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BX$3>($E569+$D571),$F569-SUM($F571:BW571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BY$3>($E569+$D571),$F569-SUM($F571:BX571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BZ$3>($E569+$D571),$F569-SUM($F571:BY571),$F569/$E569))","v":"n/a"}]
[null,null,null,2,null,null,null,{"$f":"IF($E569=\"n/a\",\"n/a\",IF(H$3>($E569+$D572),$G569-SUM($F572:G572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(I$3>($E569+$D572),$G569-SUM($F572:H572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(J$3>($E569+$D572),$G569-SUM($F572:I572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(K$3>($E569+$D572),$G569-SUM($F572:J572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(L$3>($E569+$D572),$G569-SUM($F572:K572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(M$3>($E569+$D572),$G569-SUM($F572:L572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(N$3>($E569+$D572),$G569-SUM($F572:M572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(O$3>($E569+$D572),$G569-SUM($F572:N572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(P$3>($E569+$D572),$G569-SUM($F572:O572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Q$3>($E569+$D572),$G569-SUM($F572:P572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(R$3>($E569+$D572),$G569-SUM($F572:Q572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(S$3>($E569+$D572),$G569-SUM($F572:R572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(T$3>($E569+$D572),$G569-SUM($F572:S572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(U$3>($E569+$D572),$G569-SUM($F572:T572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(V$3>($E569+$D572),$G569-SUM($F572:U572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(W$3>($E569+$D572),$G569-SUM($F572:V572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(X$3>($E569+$D572),$G569-SUM($F572:W572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Y$3>($E569+$D572),$G569-SUM($F572:X572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Z$3>($E569+$D572),$G569-SUM($F572:Y572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AA$3>($E569+$D572),$G569-SUM($F572:Z572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AB$3>($E569+$D572),$G569-SUM($F572:AA572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AC$3>($E569+$D572),$G569-SUM($F572:AB572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AD$3>($E569+$D572),$G569-SUM($F572:AC572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AE$3>($E569+$D572),$G569-SUM($F572:AD572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AF$3>($E569+$D572),$G569-SUM($F572:AE572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AG$3>($E569+$D572),$G569-SUM($F572:AF572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AH$3>($E569+$D572),$G569-SUM($F572:AG572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AI$3>($E569+$D572),$G569-SUM($F572:AH572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AJ$3>($E569+$D572),$G569-SUM($F572:AI572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AK$3>($E569+$D572),$G569-SUM($F572:AJ572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AL$3>($E569+$D572),$G569-SUM($F572:AK572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AM$3>($E569+$D572),$G569-SUM($F572:AL572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AN$3>($E569+$D572),$G569-SUM($F572:AM572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AO$3>($E569+$D572),$G569-SUM($F572:AN572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AP$3>($E569+$D572),$G569-SUM($F572:AO572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AQ$3>($E569+$D572),$G569-SUM($F572:AP572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AR$3>($E569+$D572),$G569-SUM($F572:AQ572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AS$3>($E569+$D572),$G569-SUM($F572:AR572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AT$3>($E569+$D572),$G569-SUM($F572:AS572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AU$3>($E569+$D572),$G569-SUM($F572:AT572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AV$3>($E569+$D572),$G569-SUM($F572:AU572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AW$3>($E569+$D572),$G569-SUM($F572:AV572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AX$3>($E569+$D572),$G569-SUM($F572:AW572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AY$3>($E569+$D572),$G569-SUM($F572:AX572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AZ$3>($E569+$D572),$G569-SUM($F572:AY572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BA$3>($E569+$D572),$G569-SUM($F572:AZ572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BB$3>($E569+$D572),$G569-SUM($F572:BA572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BC$3>($E569+$D572),$G569-SUM($F572:BB572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BD$3>($E569+$D572),$G569-SUM($F572:BC572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BE$3>($E569+$D572),$G569-SUM($F572:BD572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BF$3>($E569+$D572),$G569-SUM($F572:BE572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BG$3>($E569+$D572),$G569-SUM($F572:BF572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BH$3>($E569+$D572),$G569-SUM($F572:BG572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BI$3>($E569+$D572),$G569-SUM($F572:BH572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BJ$3>($E569+$D572),$G569-SUM($F572:BI572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BK$3>($E569+$D572),$G569-SUM($F572:BJ572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BL$3>($E569+$D572),$G569-SUM($F572:BK572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BM$3>($E569+$D572),$G569-SUM($F572:BL572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BN$3>($E569+$D572),$G569-SUM($F572:BM572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BO$3>($E569+$D572),$G569-SUM($F572:BN572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BP$3>($E569+$D572),$G569-SUM($F572:BO572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BQ$3>($E569+$D572),$G569-SUM($F572:BP572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BR$3>($E569+$D572),$G569-SUM($F572:BQ572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BS$3>($E569+$D572),$G569-SUM($F572:BR572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BT$3>($E569+$D572),$G569-SUM($F572:BS572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BU$3>($E569+$D572),$G569-SUM($F572:BT572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BV$3>($E569+$D572),$G569-SUM($F572:BU572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BW$3>($E569+$D572),$G569-SUM($F572:BV572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BX$3>($E569+$D572),$G569-SUM($F572:BW572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BY$3>($E569+$D572),$G569-SUM($F572:BX572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BZ$3>($E569+$D572),$G569-SUM($F572:BY572),$G569/$E569))","v":"n/a"}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E569=\"n/a\",\"n/a\",IF(I$3>($E569+$D573),$H569-SUM($F573:H573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(J$3>($E569+$D573),$H569-SUM($F573:I573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(K$3>($E569+$D573),$H569-SUM($F573:J573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(L$3>($E569+$D573),$H569-SUM($F573:K573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(M$3>($E569+$D573),$H569-SUM($F573:L573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(N$3>($E569+$D573),$H569-SUM($F573:M573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(O$3>($E569+$D573),$H569-SUM($F573:N573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(P$3>($E569+$D573),$H569-SUM($F573:O573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Q$3>($E569+$D573),$H569-SUM($F573:P573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(R$3>($E569+$D573),$H569-SUM($F573:Q573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(S$3>($E569+$D573),$H569-SUM($F573:R573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(T$3>($E569+$D573),$H569-SUM($F573:S573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(U$3>($E569+$D573),$H569-SUM($F573:T573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(V$3>($E569+$D573),$H569-SUM($F573:U573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(W$3>($E569+$D573),$H569-SUM($F573:V573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(X$3>($E569+$D573),$H569-SUM($F573:W573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Y$3>($E569+$D573),$H569-SUM($F573:X573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Z$3>($E569+$D573),$H569-SUM($F573:Y573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AA$3>($E569+$D573),$H569-SUM($F573:Z573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AB$3>($E569+$D573),$H569-SUM($F573:AA573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AC$3>($E569+$D573),$H569-SUM($F573:AB573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AD$3>($E569+$D573),$H569-SUM($F573:AC573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AE$3>($E569+$D573),$H569-SUM($F573:AD573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AF$3>($E569+$D573),$H569-SUM($F573:AE573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AG$3>($E569+$D573),$H569-SUM($F573:AF573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AH$3>($E569+$D573),$H569-SUM($F573:AG573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AI$3>($E569+$D573),$H569-SUM($F573:AH573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AJ$3>($E569+$D573),$H569-SUM($F573:AI573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AK$3>($E569+$D573),$H569-SUM($F573:AJ573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AL$3>($E569+$D573),$H569-SUM($F573:AK573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AM$3>($E569+$D573),$H569-SUM($F573:AL573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AN$3>($E569+$D573),$H569-SUM($F573:AM573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AO$3>($E569+$D573),$H569-SUM($F573:AN573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AP$3>($E569+$D573),$H569-SUM($F573:AO573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AQ$3>($E569+$D573),$H569-SUM($F573:AP573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AR$3>($E569+$D573),$H569-SUM($F573:AQ573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AS$3>($E569+$D573),$H569-SUM($F573:AR573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AT$3>($E569+$D573),$H569-SUM($F573:AS573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AU$3>($E569+$D573),$H569-SUM($F573:AT573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AV$3>($E569+$D573),$H569-SUM($F573:AU573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AW$3>($E569+$D573),$H569-SUM($F573:AV573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AX$3>($E569+$D573),$H569-SUM($F573:AW573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AY$3>($E569+$D573),$H569-SUM($F573:AX573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AZ$3>($E569+$D573),$H569-SUM($F573:AY573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BA$3>($E569+$D573),$H569-SUM($F573:AZ573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BB$3>($E569+$D573),$H569-SUM($F573:BA573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BC$3>($E569+$D573),$H569-SUM($F573:BB573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BD$3>($E569+$D573),$H569-SUM($F573:BC573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BE$3>($E569+$D573),$H569-SUM($F573:BD573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BF$3>($E569+$D573),$H569-SUM($F573:BE573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BG$3>($E569+$D573),$H569-SUM($F573:BF573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BH$3>($E569+$D573),$H569-SUM($F573:BG573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BI$3>($E569+$D573),$H569-SUM($F573:BH573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BJ$3>($E569+$D573),$H569-SUM($F573:BI573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BK$3>($E569+$D573),$H569-SUM($F573:BJ573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BL$3>($E569+$D573),$H569-SUM($F573:BK573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BM$3>($E569+$D573),$H569-SUM($F573:BL573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BN$3>($E569+$D573),$H569-SUM($F573:BM573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BO$3>($E569+$D573),$H569-SUM($F573:BN573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BP$3>($E569+$D573),$H569-SUM($F573:BO573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BQ$3>($E569+$D573),$H569-SUM($F573:BP573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BR$3>($E569+$D573),$H569-SUM($F573:BQ573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BS$3>($E569+$D573),$H569-SUM($F573:BR573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BT$3>($E569+$D573),$H569-SUM($F573:BS573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BU$3>($E569+$D573),$H569-SUM($F573:BT573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BV$3>($E569+$D573),$H569-SUM($F573:BU573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BW$3>($E569+$D573),$H569-SUM($F573:BV573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BX$3>($E569+$D573),$H569-SUM($F573:BW573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BY$3>($E569+$D573),$H569-SUM($F573:BX573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BZ$3>($E569+$D573),$H569-SUM($F573:BY573),$H569/$E569))","v":"n/a"}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E569=\"n/a\",\"n/a\",IF(J$3>($E569+$D574),$I569-SUM($F574:I574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(K$3>($E569+$D574),$I569-SUM($F574:J574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(L$3>($E569+$D574),$I569-SUM($F574:K574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(M$3>($E569+$D574),$I569-SUM($F574:L574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(N$3>($E569+$D574),$I569-SUM($F574:M574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(O$3>($E569+$D574),$I569-SUM($F574:N574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(P$3>($E569+$D574),$I569-SUM($F574:O574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Q$3>($E569+$D574),$I569-SUM($F574:P574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(R$3>($E569+$D574),$I569-SUM($F574:Q574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(S$3>($E569+$D574),$I569-SUM($F574:R574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(T$3>($E569+$D574),$I569-SUM($F574:S574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(U$3>($E569+$D574),$I569-SUM($F574:T574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(V$3>($E569+$D574),$I569-SUM($F574:U574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(W$3>($E569+$D574),$I569-SUM($F574:V574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(X$3>($E569+$D574),$I569-SUM($F574:W574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Y$3>($E569+$D574),$I569-SUM($F574:X574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Z$3>($E569+$D574),$I569-SUM($F574:Y574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AA$3>($E569+$D574),$I569-SUM($F574:Z574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AB$3>($E569+$D574),$I569-SUM($F574:AA574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AC$3>($E569+$D574),$I569-SUM($F574:AB574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AD$3>($E569+$D574),$I569-SUM($F574:AC574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AE$3>($E569+$D574),$I569-SUM($F574:AD574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AF$3>($E569+$D574),$I569-SUM($F574:AE574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AG$3>($E569+$D574),$I569-SUM($F574:AF574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AH$3>($E569+$D574),$I569-SUM($F574:AG574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AI$3>($E569+$D574),$I569-SUM($F574:AH574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AJ$3>($E569+$D574),$I569-SUM($F574:AI574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AK$3>($E569+$D574),$I569-SUM($F574:AJ574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AL$3>($E569+$D574),$I569-SUM($F574:AK574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AM$3>($E569+$D574),$I569-SUM($F574:AL574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AN$3>($E569+$D574),$I569-SUM($F574:AM574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AO$3>($E569+$D574),$I569-SUM($F574:AN574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AP$3>($E569+$D574),$I569-SUM($F574:AO574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AQ$3>($E569+$D574),$I569-SUM($F574:AP574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AR$3>($E569+$D574),$I569-SUM($F574:AQ574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AS$3>($E569+$D574),$I569-SUM($F574:AR574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AT$3>($E569+$D574),$I569-SUM($F574:AS574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AU$3>($E569+$D574),$I569-SUM($F574:AT574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AV$3>($E569+$D574),$I569-SUM($F574:AU574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AW$3>($E569+$D574),$I569-SUM($F574:AV574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AX$3>($E569+$D574),$I569-SUM($F574:AW574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AY$3>($E569+$D574),$I569-SUM($F574:AX574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AZ$3>($E569+$D574),$I569-SUM($F574:AY574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BA$3>($E569+$D574),$I569-SUM($F574:AZ574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BB$3>($E569+$D574),$I569-SUM($F574:BA574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BC$3>($E569+$D574),$I569-SUM($F574:BB574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BD$3>($E569+$D574),$I569-SUM($F574:BC574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BE$3>($E569+$D574),$I569-SUM($F574:BD574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BF$3>($E569+$D574),$I569-SUM($F574:BE574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BG$3>($E569+$D574),$I569-SUM($F574:BF574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BH$3>($E569+$D574),$I569-SUM($F574:BG574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BI$3>($E569+$D574),$I569-SUM($F574:BH574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BJ$3>($E569+$D574),$I569-SUM($F574:BI574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BK$3>($E569+$D574),$I569-SUM($F574:BJ574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BL$3>($E569+$D574),$I569-SUM($F574:BK574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BM$3>($E569+$D574),$I569-SUM($F574:BL574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BN$3>($E569+$D574),$I569-SUM($F574:BM574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BO$3>($E569+$D574),$I569-SUM($F574:BN574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BP$3>($E569+$D574),$I569-SUM($F574:BO574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BQ$3>($E569+$D574),$I569-SUM($F574:BP574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BR$3>($E569+$D574),$I569-SUM($F574:BQ574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BS$3>($E569+$D574),$I569-SUM($F574:BR574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BT$3>($E569+$D574),$I569-SUM($F574:BS574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BU$3>($E569+$D574),$I569-SUM($F574:BT574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BV$3>($E569+$D574),$I569-SUM($F574:BU574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BW$3>($E569+$D574),$I569-SUM($F574:BV574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BX$3>($E569+$D574),$I569-SUM($F574:BW574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BY$3>($E569+$D574),$I569-SUM($F574:BX574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BZ$3>($E569+$D574),$I569-SUM($F574:BY574),$I569/$E569))","v":"n/a"}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E569=\"n/a\",\"n/a\",IF(K$3>($E569+$D575),$J569-SUM($F575:J575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(L$3>($E569+$D575),$J569-SUM($F575:K575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(M$3>($E569+$D575),$J569-SUM($F575:L575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(N$3>($E569+$D575),$J569-SUM($F575:M575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(O$3>($E569+$D575),$J569-SUM($F575:N575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(P$3>($E569+$D575),$J569-SUM($F575:O575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Q$3>($E569+$D575),$J569-SUM($F575:P575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(R$3>($E569+$D575),$J569-SUM($F575:Q575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(S$3>($E569+$D575),$J569-SUM($F575:R575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(T$3>($E569+$D575),$J569-SUM($F575:S575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(U$3>($E569+$D575),$J569-SUM($F575:T575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(V$3>($E569+$D575),$J569-SUM($F575:U575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(W$3>($E569+$D575),$J569-SUM($F575:V575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(X$3>($E569+$D575),$J569-SUM($F575:W575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Y$3>($E569+$D575),$J569-SUM($F575:X575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Z$3>($E569+$D575),$J569-SUM($F575:Y575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AA$3>($E569+$D575),$J569-SUM($F575:Z575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AB$3>($E569+$D575),$J569-SUM($F575:AA575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AC$3>($E569+$D575),$J569-SUM($F575:AB575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AD$3>($E569+$D575),$J569-SUM($F575:AC575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AE$3>($E569+$D575),$J569-SUM($F575:AD575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AF$3>($E569+$D575),$J569-SUM($F575:AE575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AG$3>($E569+$D575),$J569-SUM($F575:AF575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AH$3>($E569+$D575),$J569-SUM($F575:AG575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AI$3>($E569+$D575),$J569-SUM($F575:AH575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AJ$3>($E569+$D575),$J569-SUM($F575:AI575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AK$3>($E569+$D575),$J569-SUM($F575:AJ575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AL$3>($E569+$D575),$J569-SUM($F575:AK575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AM$3>($E569+$D575),$J569-SUM($F575:AL575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AN$3>($E569+$D575),$J569-SUM($F575:AM575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AO$3>($E569+$D575),$J569-SUM($F575:AN575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AP$3>($E569+$D575),$J569-SUM($F575:AO575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AQ$3>($E569+$D575),$J569-SUM($F575:AP575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AR$3>($E569+$D575),$J569-SUM($F575:AQ575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AS$3>($E569+$D575),$J569-SUM($F575:AR575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AT$3>($E569+$D575),$J569-SUM($F575:AS575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AU$3>($E569+$D575),$J569-SUM($F575:AT575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AV$3>($E569+$D575),$J569-SUM($F575:AU575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AW$3>($E569+$D575),$J569-SUM($F575:AV575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AX$3>($E569+$D575),$J569-SUM($F575:AW575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AY$3>($E569+$D575),$J569-SUM($F575:AX575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AZ$3>($E569+$D575),$J569-SUM($F575:AY575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BA$3>($E569+$D575),$J569-SUM($F575:AZ575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BB$3>($E569+$D575),$J569-SUM($F575:BA575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BC$3>($E569+$D575),$J569-SUM($F575:BB575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BD$3>($E569+$D575),$J569-SUM($F575:BC575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BE$3>($E569+$D575),$J569-SUM($F575:BD575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BF$3>($E569+$D575),$J569-SUM($F575:BE575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BG$3>($E569+$D575),$J569-SUM($F575:BF575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BH$3>($E569+$D575),$J569-SUM($F575:BG575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BI$3>($E569+$D575),$J569-SUM($F575:BH575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BJ$3>($E569+$D575),$J569-SUM($F575:BI575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BK$3>($E569+$D575),$J569-SUM($F575:BJ575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BL$3>($E569+$D575),$J569-SUM($F575:BK575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BM$3>($E569+$D575),$J569-SUM($F575:BL575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BN$3>($E569+$D575),$J569-SUM($F575:BM575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BO$3>($E569+$D575),$J569-SUM($F575:BN575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BP$3>($E569+$D575),$J569-SUM($F575:BO575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BQ$3>($E569+$D575),$J569-SUM($F575:BP575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BR$3>($E569+$D575),$J569-SUM($F575:BQ575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BS$3>($E569+$D575),$J569-SUM($F575:BR575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BT$3>($E569+$D575),$J569-SUM($F575:BS575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BU$3>($E569+$D575),$J569-SUM($F575:BT575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BV$3>($E569+$D575),$J569-SUM($F575:BU575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BW$3>($E569+$D575),$J569-SUM($F575:BV575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BX$3>($E569+$D575),$J569-SUM($F575:BW575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BY$3>($E569+$D575),$J569-SUM($F575:BX575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BZ$3>($E569+$D575),$J569-SUM($F575:BY575),$J569/$E569))","v":"n/a"}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(L$3>($D569+$D576),$K569-SUM($F576:K576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(M$3>($D569+$D576),$K569-SUM($F576:L576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(N$3>($D569+$D576),$K569-SUM($F576:M576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(O$3>($D569+$D576),$K569-SUM($F576:N576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(P$3>($D569+$D576),$K569-SUM($F576:O576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Q$3>($D569+$D576),$K569-SUM($F576:P576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(R$3>($D569+$D576),$K569-SUM($F576:Q576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(S$3>($D569+$D576),$K569-SUM($F576:R576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(T$3>($D569+$D576),$K569-SUM($F576:S576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D576),$K569-SUM($F576:T576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D576),$K569-SUM($F576:U576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D576),$K569-SUM($F576:V576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D576),$K569-SUM($F576:W576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D576),$K569-SUM($F576:X576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D576),$K569-SUM($F576:Y576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D576),$K569-SUM($F576:Z576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D576),$K569-SUM($F576:AA576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D576),$K569-SUM($F576:AB576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D576),$K569-SUM($F576:AC576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D576),$K569-SUM($F576:AD576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D576),$K569-SUM($F576:AE576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D576),$K569-SUM($F576:AF576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D576),$K569-SUM($F576:AG576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D576),$K569-SUM($F576:AH576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D576),$K569-SUM($F576:AI576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D576),$K569-SUM($F576:AJ576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D576),$K569-SUM($F576:AK576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D576),$K569-SUM($F576:AL576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D576),$K569-SUM($F576:AM576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D576),$K569-SUM($F576:AN576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D576),$K569-SUM($F576:AO576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D576),$K569-SUM($F576:AP576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D576),$K569-SUM($F576:AQ576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D576),$K569-SUM($F576:AR576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D576),$K569-SUM($F576:AS576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D576),$K569-SUM($F576:AT576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D576),$K569-SUM($F576:AU576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D576),$K569-SUM($F576:AV576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D576),$K569-SUM($F576:AW576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D576),$K569-SUM($F576:AX576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D576),$K569-SUM($F576:AY576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D576),$K569-SUM($F576:AZ576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D576),$K569-SUM($F576:BA576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D576),$K569-SUM($F576:BB576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D576),$K569-SUM($F576:BC576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D576),$K569-SUM($F576:BD576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D576),$K569-SUM($F576:BE576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D576),$K569-SUM($F576:BF576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D576),$K569-SUM($F576:BG576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D576),$K569-SUM($F576:BH576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D576),$K569-SUM($F576:BI576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D576),$K569-SUM($F576:BJ576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D576),$K569-SUM($F576:BK576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D576),$K569-SUM($F576:BL576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D576),$K569-SUM($F576:BM576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D576),$K569-SUM($F576:BN576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D576),$K569-SUM($F576:BO576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D576),$K569-SUM($F576:BP576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D576),$K569-SUM($F576:BQ576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D576),$K569-SUM($F576:BR576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D576),$K569-SUM($F576:BS576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D576),$K569-SUM($F576:BT576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D576),$K569-SUM($F576:BU576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D576),$K569-SUM($F576:BV576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D576),$K569-SUM($F576:BW576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D576),$K569-SUM($F576:BX576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D576),$K569-SUM($F576:BY576),$K569/$D569))","v":"n/a"}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(M$3>($D569+$D577),$L569-SUM($F577:L577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(N$3>($D569+$D577),$L569-SUM($F577:M577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(O$3>($D569+$D577),$L569-SUM($F577:N577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(P$3>($D569+$D577),$L569-SUM($F577:O577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Q$3>($D569+$D577),$L569-SUM($F577:P577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(R$3>($D569+$D577),$L569-SUM($F577:Q577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(S$3>($D569+$D577),$L569-SUM($F577:R577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(T$3>($D569+$D577),$L569-SUM($F577:S577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D577),$L569-SUM($F577:T577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D577),$L569-SUM($F577:U577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D577),$L569-SUM($F577:V577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D577),$L569-SUM($F577:W577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D577),$L569-SUM($F577:X577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D577),$L569-SUM($F577:Y577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D577),$L569-SUM($F577:Z577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D577),$L569-SUM($F577:AA577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D577),$L569-SUM($F577:AB577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D577),$L569-SUM($F577:AC577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D577),$L569-SUM($F577:AD577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D577),$L569-SUM($F577:AE577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D577),$L569-SUM($F577:AF577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D577),$L569-SUM($F577:AG577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D577),$L569-SUM($F577:AH577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D577),$L569-SUM($F577:AI577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D577),$L569-SUM($F577:AJ577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D577),$L569-SUM($F577:AK577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D577),$L569-SUM($F577:AL577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D577),$L569-SUM($F577:AM577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D577),$L569-SUM($F577:AN577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D577),$L569-SUM($F577:AO577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D577),$L569-SUM($F577:AP577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D577),$L569-SUM($F577:AQ577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D577),$L569-SUM($F577:AR577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D577),$L569-SUM($F577:AS577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D577),$L569-SUM($F577:AT577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D577),$L569-SUM($F577:AU577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D577),$L569-SUM($F577:AV577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D577),$L569-SUM($F577:AW577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D577),$L569-SUM($F577:AX577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D577),$L569-SUM($F577:AY577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D577),$L569-SUM($F577:AZ577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D577),$L569-SUM($F577:BA577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D577),$L569-SUM($F577:BB577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D577),$L569-SUM($F577:BC577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D577),$L569-SUM($F577:BD577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D577),$L569-SUM($F577:BE577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D577),$L569-SUM($F577:BF577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D577),$L569-SUM($F577:BG577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D577),$L569-SUM($F577:BH577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D577),$L569-SUM($F577:BI577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D577),$L569-SUM($F577:BJ577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D577),$L569-SUM($F577:BK577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D577),$L569-SUM($F577:BL577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D577),$L569-SUM($F577:BM577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D577),$L569-SUM($F577:BN577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D577),$L569-SUM($F577:BO577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D577),$L569-SUM($F577:BP577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D577),$L569-SUM($F577:BQ577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D577),$L569-SUM($F577:BR577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D577),$L569-SUM($F577:BS577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D577),$L569-SUM($F577:BT577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D577),$L569-SUM($F577:BU577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D577),$L569-SUM($F577:BV577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D577),$L569-SUM($F577:BW577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D577),$L569-SUM($F577:BX577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D577),$L569-SUM($F577:BY577),$L569/$D569))","v":"n/a"}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(N$3>($D569+$D578),$M569-SUM($F578:M578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(O$3>($D569+$D578),$M569-SUM($F578:N578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(P$3>($D569+$D578),$M569-SUM($F578:O578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Q$3>($D569+$D578),$M569-SUM($F578:P578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(R$3>($D569+$D578),$M569-SUM($F578:Q578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(S$3>($D569+$D578),$M569-SUM($F578:R578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(T$3>($D569+$D578),$M569-SUM($F578:S578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D578),$M569-SUM($F578:T578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D578),$M569-SUM($F578:U578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D578),$M569-SUM($F578:V578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D578),$M569-SUM($F578:W578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D578),$M569-SUM($F578:X578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D578),$M569-SUM($F578:Y578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D578),$M569-SUM($F578:Z578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D578),$M569-SUM($F578:AA578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D578),$M569-SUM($F578:AB578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D578),$M569-SUM($F578:AC578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D578),$M569-SUM($F578:AD578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D578),$M569-SUM($F578:AE578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D578),$M569-SUM($F578:AF578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D578),$M569-SUM($F578:AG578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D578),$M569-SUM($F578:AH578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D578),$M569-SUM($F578:AI578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D578),$M569-SUM($F578:AJ578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D578),$M569-SUM($F578:AK578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D578),$M569-SUM($F578:AL578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D578),$M569-SUM($F578:AM578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D578),$M569-SUM($F578:AN578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D578),$M569-SUM($F578:AO578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D578),$M569-SUM($F578:AP578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D578),$M569-SUM($F578:AQ578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D578),$M569-SUM($F578:AR578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D578),$M569-SUM($F578:AS578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D578),$M569-SUM($F578:AT578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D578),$M569-SUM($F578:AU578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D578),$M569-SUM($F578:AV578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D578),$M569-SUM($F578:AW578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D578),$M569-SUM($F578:AX578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D578),$M569-SUM($F578:AY578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D578),$M569-SUM($F578:AZ578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D578),$M569-SUM($F578:BA578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D578),$M569-SUM($F578:BB578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D578),$M569-SUM($F578:BC578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D578),$M569-SUM($F578:BD578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D578),$M569-SUM($F578:BE578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D578),$M569-SUM($F578:BF578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D578),$M569-SUM($F578:BG578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D578),$M569-SUM($F578:BH578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D578),$M569-SUM($F578:BI578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D578),$M569-SUM($F578:BJ578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D578),$M569-SUM($F578:BK578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D578),$M569-SUM($F578:BL578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D578),$M569-SUM($F578:BM578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D578),$M569-SUM($F578:BN578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D578),$M569-SUM($F578:BO578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D578),$M569-SUM($F578:BP578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D578),$M569-SUM($F578:BQ578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D578),$M569-SUM($F578:BR578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D578),$M569-SUM($F578:BS578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D578),$M569-SUM($F578:BT578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D578),$M569-SUM($F578:BU578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D578),$M569-SUM($F578:BV578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D578),$M569-SUM($F578:BW578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D578),$M569-SUM($F578:BX578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D578),$M569-SUM($F578:BY578),$M569/$D569))","v":"n/a"}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(O$3>($D569+$D579),$N569-SUM($F579:N579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(P$3>($D569+$D579),$N569-SUM($F579:O579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Q$3>($D569+$D579),$N569-SUM($F579:P579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(R$3>($D569+$D579),$N569-SUM($F579:Q579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(S$3>($D569+$D579),$N569-SUM($F579:R579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(T$3>($D569+$D579),$N569-SUM($F579:S579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D579),$N569-SUM($F579:T579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D579),$N569-SUM($F579:U579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D579),$N569-SUM($F579:V579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D579),$N569-SUM($F579:W579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D579),$N569-SUM($F579:X579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D579),$N569-SUM($F579:Y579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D579),$N569-SUM($F579:Z579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D579),$N569-SUM($F579:AA579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D579),$N569-SUM($F579:AB579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D579),$N569-SUM($F579:AC579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D579),$N569-SUM($F579:AD579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D579),$N569-SUM($F579:AE579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D579),$N569-SUM($F579:AF579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D579),$N569-SUM($F579:AG579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D579),$N569-SUM($F579:AH579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D579),$N569-SUM($F579:AI579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D579),$N569-SUM($F579:AJ579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D579),$N569-SUM($F579:AK579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D579),$N569-SUM($F579:AL579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D579),$N569-SUM($F579:AM579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D579),$N569-SUM($F579:AN579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D579),$N569-SUM($F579:AO579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D579),$N569-SUM($F579:AP579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D579),$N569-SUM($F579:AQ579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D579),$N569-SUM($F579:AR579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D579),$N569-SUM($F579:AS579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D579),$N569-SUM($F579:AT579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D579),$N569-SUM($F579:AU579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D579),$N569-SUM($F579:AV579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D579),$N569-SUM($F579:AW579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D579),$N569-SUM($F579:AX579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D579),$N569-SUM($F579:AY579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D579),$N569-SUM($F579:AZ579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D579),$N569-SUM($F579:BA579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D579),$N569-SUM($F579:BB579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D579),$N569-SUM($F579:BC579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D579),$N569-SUM($F579:BD579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D579),$N569-SUM($F579:BE579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D579),$N569-SUM($F579:BF579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D579),$N569-SUM($F579:BG579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D579),$N569-SUM($F579:BH579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D579),$N569-SUM($F579:BI579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D579),$N569-SUM($F579:BJ579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D579),$N569-SUM($F579:BK579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D579),$N569-SUM($F579:BL579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D579),$N569-SUM($F579:BM579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D579),$N569-SUM($F579:BN579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D579),$N569-SUM($F579:BO579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D579),$N569-SUM($F579:BP579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D579),$N569-SUM($F579:BQ579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D579),$N569-SUM($F579:BR579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D579),$N569-SUM($F579:BS579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D579),$N569-SUM($F579:BT579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D579),$N569-SUM($F579:BU579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D579),$N569-SUM($F579:BV579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D579),$N569-SUM($F579:BW579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D579),$N569-SUM($F579:BX579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D579),$N569-SUM($F579:BY579),$N569/$D569))","v":"n/a"}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(P$3>($D569+$D580),$O569-SUM($F580:O580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Q$3>($D569+$D580),$O569-SUM($F580:P580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(R$3>($D569+$D580),$O569-SUM($F580:Q580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(S$3>($D569+$D580),$O569-SUM($F580:R580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(T$3>($D569+$D580),$O569-SUM($F580:S580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D580),$O569-SUM($F580:T580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D580),$O569-SUM($F580:U580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D580),$O569-SUM($F580:V580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D580),$O569-SUM($F580:W580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D580),$O569-SUM($F580:X580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D580),$O569-SUM($F580:Y580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D580),$O569-SUM($F580:Z580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D580),$O569-SUM($F580:AA580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D580),$O569-SUM($F580:AB580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D580),$O569-SUM($F580:AC580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D580),$O569-SUM($F580:AD580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D580),$O569-SUM($F580:AE580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D580),$O569-SUM($F580:AF580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D580),$O569-SUM($F580:AG580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D580),$O569-SUM($F580:AH580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D580),$O569-SUM($F580:AI580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D580),$O569-SUM($F580:AJ580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D580),$O569-SUM($F580:AK580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D580),$O569-SUM($F580:AL580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D580),$O569-SUM($F580:AM580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D580),$O569-SUM($F580:AN580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D580),$O569-SUM($F580:AO580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D580),$O569-SUM($F580:AP580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D580),$O569-SUM($F580:AQ580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D580),$O569-SUM($F580:AR580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D580),$O569-SUM($F580:AS580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D580),$O569-SUM($F580:AT580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D580),$O569-SUM($F580:AU580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D580),$O569-SUM($F580:AV580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D580),$O569-SUM($F580:AW580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D580),$O569-SUM($F580:AX580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D580),$O569-SUM($F580:AY580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D580),$O569-SUM($F580:AZ580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D580),$O569-SUM($F580:BA580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D580),$O569-SUM($F580:BB580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D580),$O569-SUM($F580:BC580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D580),$O569-SUM($F580:BD580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D580),$O569-SUM($F580:BE580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D580),$O569-SUM($F580:BF580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D580),$O569-SUM($F580:BG580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D580),$O569-SUM($F580:BH580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D580),$O569-SUM($F580:BI580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D580),$O569-SUM($F580:BJ580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D580),$O569-SUM($F580:BK580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D580),$O569-SUM($F580:BL580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D580),$O569-SUM($F580:BM580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D580),$O569-SUM($F580:BN580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D580),$O569-SUM($F580:BO580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D580),$O569-SUM($F580:BP580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D580),$O569-SUM($F580:BQ580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D580),$O569-SUM($F580:BR580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D580),$O569-SUM($F580:BS580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D580),$O569-SUM($F580:BT580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D580),$O569-SUM($F580:BU580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D580),$O569-SUM($F580:BV580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D580),$O569-SUM($F580:BW580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D580),$O569-SUM($F580:BX580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D580),$O569-SUM($F580:BY580),$O569/$D569))","v":"n/a"}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Q$3>($D569+$D581),$P569-SUM($F581:P581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(R$3>($D569+$D581),$P569-SUM($F581:Q581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(S$3>($D569+$D581),$P569-SUM($F581:R581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(T$3>($D569+$D581),$P569-SUM($F581:S581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D581),$P569-SUM($F581:T581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D581),$P569-SUM($F581:U581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D581),$P569-SUM($F581:V581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D581),$P569-SUM($F581:W581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D581),$P569-SUM($F581:X581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D581),$P569-SUM($F581:Y581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D581),$P569-SUM($F581:Z581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D581),$P569-SUM($F581:AA581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D581),$P569-SUM($F581:AB581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D581),$P569-SUM($F581:AC581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D581),$P569-SUM($F581:AD581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D581),$P569-SUM($F581:AE581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D581),$P569-SUM($F581:AF581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D581),$P569-SUM($F581:AG581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D581),$P569-SUM($F581:AH581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D581),$P569-SUM($F581:AI581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D581),$P569-SUM($F581:AJ581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D581),$P569-SUM($F581:AK581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D581),$P569-SUM($F581:AL581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D581),$P569-SUM($F581:AM581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D581),$P569-SUM($F581:AN581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D581),$P569-SUM($F581:AO581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D581),$P569-SUM($F581:AP581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D581),$P569-SUM($F581:AQ581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D581),$P569-SUM($F581:AR581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D581),$P569-SUM($F581:AS581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D581),$P569-SUM($F581:AT581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D581),$P569-SUM($F581:AU581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D581),$P569-SUM($F581:AV581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D581),$P569-SUM($F581:AW581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D581),$P569-SUM($F581:AX581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D581),$P569-SUM($F581:AY581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D581),$P569-SUM($F581:AZ581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D581),$P569-SUM($F581:BA581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D581),$P569-SUM($F581:BB581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D581),$P569-SUM($F581:BC581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D581),$P569-SUM($F581:BD581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D581),$P569-SUM($F581:BE581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D581),$P569-SUM($F581:BF581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D581),$P569-SUM($F581:BG581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D581),$P569-SUM($F581:BH581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D581),$P569-SUM($F581:BI581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D581),$P569-SUM($F581:BJ581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D581),$P569-SUM($F581:BK581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D581),$P569-SUM($F581:BL581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D581),$P569-SUM($F581:BM581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D581),$P569-SUM($F581:BN581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D581),$P569-SUM($F581:BO581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D581),$P569-SUM($F581:BP581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D581),$P569-SUM($F581:BQ581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D581),$P569-SUM($F581:BR581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D581),$P569-SUM($F581:BS581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D581),$P569-SUM($F581:BT581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D581),$P569-SUM($F581:BU581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D581),$P569-SUM($F581:BV581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D581),$P569-SUM($F581:BW581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D581),$P569-SUM($F581:BX581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D581),$P569-SUM($F581:BY581),$P569/$D569))","v":"n/a"}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(R$3>($D569+$D582),$Q569-SUM($F582:Q582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(S$3>($D569+$D582),$Q569-SUM($F582:R582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(T$3>($D569+$D582),$Q569-SUM($F582:S582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D582),$Q569-SUM($F582:T582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D582),$Q569-SUM($F582:U582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D582),$Q569-SUM($F582:V582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D582),$Q569-SUM($F582:W582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D582),$Q569-SUM($F582:X582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D582),$Q569-SUM($F582:Y582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D582),$Q569-SUM($F582:Z582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D582),$Q569-SUM($F582:AA582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D582),$Q569-SUM($F582:AB582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D582),$Q569-SUM($F582:AC582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D582),$Q569-SUM($F582:AD582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D582),$Q569-SUM($F582:AE582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D582),$Q569-SUM($F582:AF582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D582),$Q569-SUM($F582:AG582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D582),$Q569-SUM($F582:AH582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D582),$Q569-SUM($F582:AI582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D582),$Q569-SUM($F582:AJ582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D582),$Q569-SUM($F582:AK582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D582),$Q569-SUM($F582:AL582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D582),$Q569-SUM($F582:AM582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D582),$Q569-SUM($F582:AN582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D582),$Q569-SUM($F582:AO582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D582),$Q569-SUM($F582:AP582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D582),$Q569-SUM($F582:AQ582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D582),$Q569-SUM($F582:AR582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D582),$Q569-SUM($F582:AS582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D582),$Q569-SUM($F582:AT582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D582),$Q569-SUM($F582:AU582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D582),$Q569-SUM($F582:AV582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D582),$Q569-SUM($F582:AW582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D582),$Q569-SUM($F582:AX582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D582),$Q569-SUM($F582:AY582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D582),$Q569-SUM($F582:AZ582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D582),$Q569-SUM($F582:BA582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D582),$Q569-SUM($F582:BB582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D582),$Q569-SUM($F582:BC582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D582),$Q569-SUM($F582:BD582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D582),$Q569-SUM($F582:BE582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D582),$Q569-SUM($F582:BF582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D582),$Q569-SUM($F582:BG582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D582),$Q569-SUM($F582:BH582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D582),$Q569-SUM($F582:BI582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D582),$Q569-SUM($F582:BJ582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D582),$Q569-SUM($F582:BK582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D582),$Q569-SUM($F582:BL582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D582),$Q569-SUM($F582:BM582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D582),$Q569-SUM($F582:BN582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D582),$Q569-SUM($F582:BO582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D582),$Q569-SUM($F582:BP582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D582),$Q569-SUM($F582:BQ582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D582),$Q569-SUM($F582:BR582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D582),$Q569-SUM($F582:BS582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D582),$Q569-SUM($F582:BT582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D582),$Q569-SUM($F582:BU582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D582),$Q569-SUM($F582:BV582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D582),$Q569-SUM($F582:BW582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D582),$Q569-SUM($F582:BX582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D582),$Q569-SUM($F582:BY582),$Q569/$D569))","v":"n/a"}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(S$3>($D569+$D583),$R569-SUM($F583:R583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(T$3>($D569+$D583),$R569-SUM($F583:S583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D583),$R569-SUM($F583:T583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D583),$R569-SUM($F583:U583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D583),$R569-SUM($F583:V583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D583),$R569-SUM($F583:W583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D583),$R569-SUM($F583:X583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D583),$R569-SUM($F583:Y583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D583),$R569-SUM($F583:Z583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D583),$R569-SUM($F583:AA583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D583),$R569-SUM($F583:AB583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D583),$R569-SUM($F583:AC583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D583),$R569-SUM($F583:AD583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D583),$R569-SUM($F583:AE583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D583),$R569-SUM($F583:AF583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D583),$R569-SUM($F583:AG583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D583),$R569-SUM($F583:AH583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D583),$R569-SUM($F583:AI583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D583),$R569-SUM($F583:AJ583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D583),$R569-SUM($F583:AK583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D583),$R569-SUM($F583:AL583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D583),$R569-SUM($F583:AM583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D583),$R569-SUM($F583:AN583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D583),$R569-SUM($F583:AO583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D583),$R569-SUM($F583:AP583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D583),$R569-SUM($F583:AQ583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D583),$R569-SUM($F583:AR583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D583),$R569-SUM($F583:AS583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D583),$R569-SUM($F583:AT583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D583),$R569-SUM($F583:AU583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D583),$R569-SUM($F583:AV583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D583),$R569-SUM($F583:AW583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D583),$R569-SUM($F583:AX583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D583),$R569-SUM($F583:AY583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D583),$R569-SUM($F583:AZ583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D583),$R569-SUM($F583:BA583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D583),$R569-SUM($F583:BB583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D583),$R569-SUM($F583:BC583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D583),$R569-SUM($F583:BD583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D583),$R569-SUM($F583:BE583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D583),$R569-SUM($F583:BF583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D583),$R569-SUM($F583:BG583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D583),$R569-SUM($F583:BH583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D583),$R569-SUM($F583:BI583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D583),$R569-SUM($F583:BJ583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D583),$R569-SUM($F583:BK583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D583),$R569-SUM($F583:BL583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D583),$R569-SUM($F583:BM583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D583),$R569-SUM($F583:BN583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D583),$R569-SUM($F583:BO583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D583),$R569-SUM($F583:BP583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D583),$R569-SUM($F583:BQ583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D583),$R569-SUM($F583:BR583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D583),$R569-SUM($F583:BS583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D583),$R569-SUM($F583:BT583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D583),$R569-SUM($F583:BU583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D583),$R569-SUM($F583:BV583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D583),$R569-SUM($F583:BW583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D583),$R569-SUM($F583:BX583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D583),$R569-SUM($F583:BY583),$R569/$D569))","v":"n/a"}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(T$3>($D569+$D584),$S569-SUM($F584:S584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D584),$S569-SUM($F584:T584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D584),$S569-SUM($F584:U584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D584),$S569-SUM($F584:V584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D584),$S569-SUM($F584:W584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D584),$S569-SUM($F584:X584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D584),$S569-SUM($F584:Y584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D584),$S569-SUM($F584:Z584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D584),$S569-SUM($F584:AA584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D584),$S569-SUM($F584:AB584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D584),$S569-SUM($F584:AC584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D584),$S569-SUM($F584:AD584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D584),$S569-SUM($F584:AE584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D584),$S569-SUM($F584:AF584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D584),$S569-SUM($F584:AG584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D584),$S569-SUM($F584:AH584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D584),$S569-SUM($F584:AI584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D584),$S569-SUM($F584:AJ584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D584),$S569-SUM($F584:AK584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D584),$S569-SUM($F584:AL584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D584),$S569-SUM($F584:AM584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D584),$S569-SUM($F584:AN584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D584),$S569-SUM($F584:AO584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D584),$S569-SUM($F584:AP584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D584),$S569-SUM($F584:AQ584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D584),$S569-SUM($F584:AR584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D584),$S569-SUM($F584:AS584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D584),$S569-SUM($F584:AT584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D584),$S569-SUM($F584:AU584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D584),$S569-SUM($F584:AV584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D584),$S569-SUM($F584:AW584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D584),$S569-SUM($F584:AX584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D584),$S569-SUM($F584:AY584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D584),$S569-SUM($F584:AZ584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D584),$S569-SUM($F584:BA584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D584),$S569-SUM($F584:BB584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D584),$S569-SUM($F584:BC584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D584),$S569-SUM($F584:BD584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D584),$S569-SUM($F584:BE584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D584),$S569-SUM($F584:BF584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D584),$S569-SUM($F584:BG584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D584),$S569-SUM($F584:BH584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D584),$S569-SUM($F584:BI584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D584),$S569-SUM($F584:BJ584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D584),$S569-SUM($F584:BK584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D584),$S569-SUM($F584:BL584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D584),$S569-SUM($F584:BM584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D584),$S569-SUM($F584:BN584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D584),$S569-SUM($F584:BO584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D584),$S569-SUM($F584:BP584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D584),$S569-SUM($F584:BQ584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D584),$S569-SUM($F584:BR584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D584),$S569-SUM($F584:BS584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D584),$S569-SUM($F584:BT584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D584),$S569-SUM($F584:BU584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D584),$S569-SUM($F584:BV584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D584),$S569-SUM($F584:BW584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D584),$S569-SUM($F584:BX584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D584),$S569-SUM($F584:BY584),$S569/$D569))","v":"n/a"}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D585),$T569-SUM($F585:T585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D585),$T569-SUM($F585:U585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D585),$T569-SUM($F585:V585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D585),$T569-SUM($F585:W585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D585),$T569-SUM($F585:X585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D585),$T569-SUM($F585:Y585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D585),$T569-SUM($F585:Z585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D585),$T569-SUM($F585:AA585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D585),$T569-SUM($F585:AB585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D585),$T569-SUM($F585:AC585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D585),$T569-SUM($F585:AD585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D585),$T569-SUM($F585:AE585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D585),$T569-SUM($F585:AF585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D585),$T569-SUM($F585:AG585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D585),$T569-SUM($F585:AH585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D585),$T569-SUM($F585:AI585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D585),$T569-SUM($F585:AJ585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D585),$T569-SUM($F585:AK585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D585),$T569-SUM($F585:AL585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D585),$T569-SUM($F585:AM585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D585),$T569-SUM($F585:AN585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D585),$T569-SUM($F585:AO585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D585),$T569-SUM($F585:AP585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D585),$T569-SUM($F585:AQ585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D585),$T569-SUM($F585:AR585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D585),$T569-SUM($F585:AS585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D585),$T569-SUM($F585:AT585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D585),$T569-SUM($F585:AU585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D585),$T569-SUM($F585:AV585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D585),$T569-SUM($F585:AW585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D585),$T569-SUM($F585:AX585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D585),$T569-SUM($F585:AY585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D585),$T569-SUM($F585:AZ585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D585),$T569-SUM($F585:BA585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D585),$T569-SUM($F585:BB585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D585),$T569-SUM($F585:BC585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D585),$T569-SUM($F585:BD585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D585),$T569-SUM($F585:BE585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D585),$T569-SUM($F585:BF585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D585),$T569-SUM($F585:BG585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D585),$T569-SUM($F585:BH585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D585),$T569-SUM($F585:BI585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D585),$T569-SUM($F585:BJ585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D585),$T569-SUM($F585:BK585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D585),$T569-SUM($F585:BL585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D585),$T569-SUM($F585:BM585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D585),$T569-SUM($F585:BN585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D585),$T569-SUM($F585:BO585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D585),$T569-SUM($F585:BP585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D585),$T569-SUM($F585:BQ585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D585),$T569-SUM($F585:BR585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D585),$T569-SUM($F585:BS585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D585),$T569-SUM($F585:BT585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D585),$T569-SUM($F585:BU585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D585),$T569-SUM($F585:BV585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D585),$T569-SUM($F585:BW585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D585),$T569-SUM($F585:BX585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D585),$T569-SUM($F585:BY585),$T569/$D569))","v":"n/a"}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D586),$U569-SUM($F586:U586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D586),$U569-SUM($F586:V586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D586),$U569-SUM($F586:W586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D586),$U569-SUM($F586:X586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D586),$U569-SUM($F586:Y586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D586),$U569-SUM($F586:Z586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D586),$U569-SUM($F586:AA586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D586),$U569-SUM($F586:AB586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D586),$U569-SUM($F586:AC586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D586),$U569-SUM($F586:AD586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D586),$U569-SUM($F586:AE586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D586),$U569-SUM($F586:AF586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D586),$U569-SUM($F586:AG586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D586),$U569-SUM($F586:AH586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D586),$U569-SUM($F586:AI586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D586),$U569-SUM($F586:AJ586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D586),$U569-SUM($F586:AK586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D586),$U569-SUM($F586:AL586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D586),$U569-SUM($F586:AM586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D586),$U569-SUM($F586:AN586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D586),$U569-SUM($F586:AO586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D586),$U569-SUM($F586:AP586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D586),$U569-SUM($F586:AQ586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D586),$U569-SUM($F586:AR586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D586),$U569-SUM($F586:AS586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D586),$U569-SUM($F586:AT586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D586),$U569-SUM($F586:AU586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D586),$U569-SUM($F586:AV586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D586),$U569-SUM($F586:AW586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D586),$U569-SUM($F586:AX586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D586),$U569-SUM($F586:AY586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D586),$U569-SUM($F586:AZ586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D586),$U569-SUM($F586:BA586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D586),$U569-SUM($F586:BB586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D586),$U569-SUM($F586:BC586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D586),$U569-SUM($F586:BD586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D586),$U569-SUM($F586:BE586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D586),$U569-SUM($F586:BF586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D586),$U569-SUM($F586:BG586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D586),$U569-SUM($F586:BH586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D586),$U569-SUM($F586:BI586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D586),$U569-SUM($F586:BJ586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D586),$U569-SUM($F586:BK586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D586),$U569-SUM($F586:BL586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D586),$U569-SUM($F586:BM586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D586),$U569-SUM($F586:BN586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D586),$U569-SUM($F586:BO586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D586),$U569-SUM($F586:BP586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D586),$U569-SUM($F586:BQ586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D586),$U569-SUM($F586:BR586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D586),$U569-SUM($F586:BS586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D586),$U569-SUM($F586:BT586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D586),$U569-SUM($F586:BU586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D586),$U569-SUM($F586:BV586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D586),$U569-SUM($F586:BW586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D586),$U569-SUM($F586:BX586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D586),$U569-SUM($F586:BY586),$U569/$D569))","v":"n/a"}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D587),$V569-SUM($F587:V587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D587),$V569-SUM($F587:W587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D587),$V569-SUM($F587:X587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D587),$V569-SUM($F587:Y587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D587),$V569-SUM($F587:Z587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D587),$V569-SUM($F587:AA587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D587),$V569-SUM($F587:AB587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D587),$V569-SUM($F587:AC587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D587),$V569-SUM($F587:AD587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D587),$V569-SUM($F587:AE587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D587),$V569-SUM($F587:AF587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D587),$V569-SUM($F587:AG587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D587),$V569-SUM($F587:AH587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D587),$V569-SUM($F587:AI587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D587),$V569-SUM($F587:AJ587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D587),$V569-SUM($F587:AK587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D587),$V569-SUM($F587:AL587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D587),$V569-SUM($F587:AM587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D587),$V569-SUM($F587:AN587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D587),$V569-SUM($F587:AO587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D587),$V569-SUM($F587:AP587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D587),$V569-SUM($F587:AQ587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D587),$V569-SUM($F587:AR587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D587),$V569-SUM($F587:AS587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D587),$V569-SUM($F587:AT587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D587),$V569-SUM($F587:AU587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D587),$V569-SUM($F587:AV587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D587),$V569-SUM($F587:AW587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D587),$V569-SUM($F587:AX587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D587),$V569-SUM($F587:AY587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D587),$V569-SUM($F587:AZ587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D587),$V569-SUM($F587:BA587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D587),$V569-SUM($F587:BB587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D587),$V569-SUM($F587:BC587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D587),$V569-SUM($F587:BD587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D587),$V569-SUM($F587:BE587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D587),$V569-SUM($F587:BF587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D587),$V569-SUM($F587:BG587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D587),$V569-SUM($F587:BH587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D587),$V569-SUM($F587:BI587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D587),$V569-SUM($F587:BJ587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D587),$V569-SUM($F587:BK587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D587),$V569-SUM($F587:BL587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D587),$V569-SUM($F587:BM587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D587),$V569-SUM($F587:BN587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D587),$V569-SUM($F587:BO587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D587),$V569-SUM($F587:BP587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D587),$V569-SUM($F587:BQ587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D587),$V569-SUM($F587:BR587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D587),$V569-SUM($F587:BS587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D587),$V569-SUM($F587:BT587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D587),$V569-SUM($F587:BU587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D587),$V569-SUM($F587:BV587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D587),$V569-SUM($F587:BW587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D587),$V569-SUM($F587:BX587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D587),$V569-SUM($F587:BY587),$V569/$D569))","v":"n/a"}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D588),$W569-SUM($F588:W588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D588),$W569-SUM($F588:X588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D588),$W569-SUM($F588:Y588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D588),$W569-SUM($F588:Z588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D588),$W569-SUM($F588:AA588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D588),$W569-SUM($F588:AB588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D588),$W569-SUM($F588:AC588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D588),$W569-SUM($F588:AD588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D588),$W569-SUM($F588:AE588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D588),$W569-SUM($F588:AF588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D588),$W569-SUM($F588:AG588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D588),$W569-SUM($F588:AH588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D588),$W569-SUM($F588:AI588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D588),$W569-SUM($F588:AJ588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D588),$W569-SUM($F588:AK588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D588),$W569-SUM($F588:AL588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D588),$W569-SUM($F588:AM588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D588),$W569-SUM($F588:AN588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D588),$W569-SUM($F588:AO588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D588),$W569-SUM($F588:AP588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D588),$W569-SUM($F588:AQ588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D588),$W569-SUM($F588:AR588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D588),$W569-SUM($F588:AS588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D588),$W569-SUM($F588:AT588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D588),$W569-SUM($F588:AU588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D588),$W569-SUM($F588:AV588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D588),$W569-SUM($F588:AW588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D588),$W569-SUM($F588:AX588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D588),$W569-SUM($F588:AY588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D588),$W569-SUM($F588:AZ588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D588),$W569-SUM($F588:BA588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D588),$W569-SUM($F588:BB588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D588),$W569-SUM($F588:BC588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D588),$W569-SUM($F588:BD588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D588),$W569-SUM($F588:BE588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D588),$W569-SUM($F588:BF588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D588),$W569-SUM($F588:BG588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D588),$W569-SUM($F588:BH588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D588),$W569-SUM($F588:BI588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D588),$W569-SUM($F588:BJ588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D588),$W569-SUM($F588:BK588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D588),$W569-SUM($F588:BL588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D588),$W569-SUM($F588:BM588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D588),$W569-SUM($F588:BN588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D588),$W569-SUM($F588:BO588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D588),$W569-SUM($F588:BP588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D588),$W569-SUM($F588:BQ588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D588),$W569-SUM($F588:BR588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D588),$W569-SUM($F588:BS588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D588),$W569-SUM($F588:BT588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D588),$W569-SUM($F588:BU588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D588),$W569-SUM($F588:BV588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D588),$W569-SUM($F588:BW588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D588),$W569-SUM($F588:BX588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D588),$W569-SUM($F588:BY588),$W569/$D569))","v":"n/a"}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D589),$X569-SUM($F589:X589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D589),$X569-SUM($F589:Y589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D589),$X569-SUM($F589:Z589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D589),$X569-SUM($F589:AA589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D589),$X569-SUM($F589:AB589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D589),$X569-SUM($F589:AC589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D589),$X569-SUM($F589:AD589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D589),$X569-SUM($F589:AE589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D589),$X569-SUM($F589:AF589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D589),$X569-SUM($F589:AG589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D589),$X569-SUM($F589:AH589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D589),$X569-SUM($F589:AI589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D589),$X569-SUM($F589:AJ589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D589),$X569-SUM($F589:AK589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D589),$X569-SUM($F589:AL589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D589),$X569-SUM($F589:AM589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D589),$X569-SUM($F589:AN589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D589),$X569-SUM($F589:AO589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D589),$X569-SUM($F589:AP589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D589),$X569-SUM($F589:AQ589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D589),$X569-SUM($F589:AR589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D589),$X569-SUM($F589:AS589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D589),$X569-SUM($F589:AT589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D589),$X569-SUM($F589:AU589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D589),$X569-SUM($F589:AV589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D589),$X569-SUM($F589:AW589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D589),$X569-SUM($F589:AX589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D589),$X569-SUM($F589:AY589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D589),$X569-SUM($F589:AZ589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D589),$X569-SUM($F589:BA589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D589),$X569-SUM($F589:BB589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D589),$X569-SUM($F589:BC589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D589),$X569-SUM($F589:BD589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D589),$X569-SUM($F589:BE589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D589),$X569-SUM($F589:BF589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D589),$X569-SUM($F589:BG589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D589),$X569-SUM($F589:BH589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D589),$X569-SUM($F589:BI589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D589),$X569-SUM($F589:BJ589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D589),$X569-SUM($F589:BK589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D589),$X569-SUM($F589:BL589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D589),$X569-SUM($F589:BM589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D589),$X569-SUM($F589:BN589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D589),$X569-SUM($F589:BO589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D589),$X569-SUM($F589:BP589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D589),$X569-SUM($F589:BQ589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D589),$X569-SUM($F589:BR589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D589),$X569-SUM($F589:BS589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D589),$X569-SUM($F589:BT589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D589),$X569-SUM($F589:BU589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D589),$X569-SUM($F589:BV589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D589),$X569-SUM($F589:BW589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D589),$X569-SUM($F589:BX589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D589),$X569-SUM($F589:BY589),$X569/$D569))","v":"n/a"}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D590),$Y569-SUM($F590:Y590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D590),$Y569-SUM($F590:Z590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D590),$Y569-SUM($F590:AA590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D590),$Y569-SUM($F590:AB590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D590),$Y569-SUM($F590:AC590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D590),$Y569-SUM($F590:AD590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D590),$Y569-SUM($F590:AE590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D590),$Y569-SUM($F590:AF590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D590),$Y569-SUM($F590:AG590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D590),$Y569-SUM($F590:AH590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D590),$Y569-SUM($F590:AI590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D590),$Y569-SUM($F590:AJ590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D590),$Y569-SUM($F590:AK590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D590),$Y569-SUM($F590:AL590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D590),$Y569-SUM($F590:AM590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D590),$Y569-SUM($F590:AN590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D590),$Y569-SUM($F590:AO590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D590),$Y569-SUM($F590:AP590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D590),$Y569-SUM($F590:AQ590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D590),$Y569-SUM($F590:AR590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D590),$Y569-SUM($F590:AS590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D590),$Y569-SUM($F590:AT590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D590),$Y569-SUM($F590:AU590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D590),$Y569-SUM($F590:AV590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D590),$Y569-SUM($F590:AW590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D590),$Y569-SUM($F590:AX590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D590),$Y569-SUM($F590:AY590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D590),$Y569-SUM($F590:AZ590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D590),$Y569-SUM($F590:BA590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D590),$Y569-SUM($F590:BB590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D590),$Y569-SUM($F590:BC590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D590),$Y569-SUM($F590:BD590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D590),$Y569-SUM($F590:BE590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D590),$Y569-SUM($F590:BF590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D590),$Y569-SUM($F590:BG590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D590),$Y569-SUM($F590:BH590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D590),$Y569-SUM($F590:BI590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D590),$Y569-SUM($F590:BJ590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D590),$Y569-SUM($F590:BK590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D590),$Y569-SUM($F590:BL590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D590),$Y569-SUM($F590:BM590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D590),$Y569-SUM($F590:BN590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D590),$Y569-SUM($F590:BO590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D590),$Y569-SUM($F590:BP590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D590),$Y569-SUM($F590:BQ590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D590),$Y569-SUM($F590:BR590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D590),$Y569-SUM($F590:BS590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D590),$Y569-SUM($F590:BT590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D590),$Y569-SUM($F590:BU590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D590),$Y569-SUM($F590:BV590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D590),$Y569-SUM($F590:BW590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D590),$Y569-SUM($F590:BX590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D590),$Y569-SUM($F590:BY590),$Y569/$D569))","v":"n/a"}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D591),$Z569-SUM($F591:Z591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D591),$Z569-SUM($F591:AA591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D591),$Z569-SUM($F591:AB591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D591),$Z569-SUM($F591:AC591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D591),$Z569-SUM($F591:AD591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D591),$Z569-SUM($F591:AE591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D591),$Z569-SUM($F591:AF591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D591),$Z569-SUM($F591:AG591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D591),$Z569-SUM($F591:AH591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D591),$Z569-SUM($F591:AI591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D591),$Z569-SUM($F591:AJ591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D591),$Z569-SUM($F591:AK591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D591),$Z569-SUM($F591:AL591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D591),$Z569-SUM($F591:AM591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D591),$Z569-SUM($F591:AN591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D591),$Z569-SUM($F591:AO591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D591),$Z569-SUM($F591:AP591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D591),$Z569-SUM($F591:AQ591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D591),$Z569-SUM($F591:AR591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D591),$Z569-SUM($F591:AS591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D591),$Z569-SUM($F591:AT591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D591),$Z569-SUM($F591:AU591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D591),$Z569-SUM($F591:AV591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D591),$Z569-SUM($F591:AW591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D591),$Z569-SUM($F591:AX591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D591),$Z569-SUM($F591:AY591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D591),$Z569-SUM($F591:AZ591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D591),$Z569-SUM($F591:BA591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D591),$Z569-SUM($F591:BB591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D591),$Z569-SUM($F591:BC591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D591),$Z569-SUM($F591:BD591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D591),$Z569-SUM($F591:BE591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D591),$Z569-SUM($F591:BF591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D591),$Z569-SUM($F591:BG591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D591),$Z569-SUM($F591:BH591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D591),$Z569-SUM($F591:BI591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D591),$Z569-SUM($F591:BJ591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D591),$Z569-SUM($F591:BK591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D591),$Z569-SUM($F591:BL591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D591),$Z569-SUM($F591:BM591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D591),$Z569-SUM($F591:BN591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D591),$Z569-SUM($F591:BO591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D591),$Z569-SUM($F591:BP591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D591),$Z569-SUM($F591:BQ591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D591),$Z569-SUM($F591:BR591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D591),$Z569-SUM($F591:BS591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D591),$Z569-SUM($F591:BT591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D591),$Z569-SUM($F591:BU591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D591),$Z569-SUM($F591:BV591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D591),$Z569-SUM($F591:BW591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D591),$Z569-SUM($F591:BX591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D591),$Z569-SUM($F591:BY591),$Z569/$D569))","v":"n/a"}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D592),$AA569-SUM($F592:AA592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D592),$AA569-SUM($F592:AB592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D592),$AA569-SUM($F592:AC592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D592),$AA569-SUM($F592:AD592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D592),$AA569-SUM($F592:AE592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D592),$AA569-SUM($F592:AF592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D592),$AA569-SUM($F592:AG592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D592),$AA569-SUM($F592:AH592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D592),$AA569-SUM($F592:AI592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D592),$AA569-SUM($F592:AJ592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D592),$AA569-SUM($F592:AK592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D592),$AA569-SUM($F592:AL592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D592),$AA569-SUM($F592:AM592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D592),$AA569-SUM($F592:AN592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D592),$AA569-SUM($F592:AO592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D592),$AA569-SUM($F592:AP592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D592),$AA569-SUM($F592:AQ592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D592),$AA569-SUM($F592:AR592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D592),$AA569-SUM($F592:AS592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D592),$AA569-SUM($F592:AT592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D592),$AA569-SUM($F592:AU592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D592),$AA569-SUM($F592:AV592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D592),$AA569-SUM($F592:AW592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D592),$AA569-SUM($F592:AX592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D592),$AA569-SUM($F592:AY592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D592),$AA569-SUM($F592:AZ592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D592),$AA569-SUM($F592:BA592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D592),$AA569-SUM($F592:BB592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D592),$AA569-SUM($F592:BC592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D592),$AA569-SUM($F592:BD592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D592),$AA569-SUM($F592:BE592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D592),$AA569-SUM($F592:BF592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D592),$AA569-SUM($F592:BG592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D592),$AA569-SUM($F592:BH592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D592),$AA569-SUM($F592:BI592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D592),$AA569-SUM($F592:BJ592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D592),$AA569-SUM($F592:BK592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D592),$AA569-SUM($F592:BL592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D592),$AA569-SUM($F592:BM592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D592),$AA569-SUM($F592:BN592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D592),$AA569-SUM($F592:BO592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D592),$AA569-SUM($F592:BP592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D592),$AA569-SUM($F592:BQ592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D592),$AA569-SUM($F592:BR592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D592),$AA569-SUM($F592:BS592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D592),$AA569-SUM($F592:BT592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D592),$AA569-SUM($F592:BU592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D592),$AA569-SUM($F592:BV592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D592),$AA569-SUM($F592:BW592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D592),$AA569-SUM($F592:BX592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D592),$AA569-SUM($F592:BY592),$AA569/$D569))","v":"n/a"}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D593),$AB569-SUM($F593:AB593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D593),$AB569-SUM($F593:AC593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D593),$AB569-SUM($F593:AD593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D593),$AB569-SUM($F593:AE593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D593),$AB569-SUM($F593:AF593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D593),$AB569-SUM($F593:AG593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D593),$AB569-SUM($F593:AH593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D593),$AB569-SUM($F593:AI593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D593),$AB569-SUM($F593:AJ593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D593),$AB569-SUM($F593:AK593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D593),$AB569-SUM($F593:AL593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D593),$AB569-SUM($F593:AM593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D593),$AB569-SUM($F593:AN593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D593),$AB569-SUM($F593:AO593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D593),$AB569-SUM($F593:AP593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D593),$AB569-SUM($F593:AQ593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D593),$AB569-SUM($F593:AR593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D593),$AB569-SUM($F593:AS593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D593),$AB569-SUM($F593:AT593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D593),$AB569-SUM($F593:AU593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D593),$AB569-SUM($F593:AV593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D593),$AB569-SUM($F593:AW593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D593),$AB569-SUM($F593:AX593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D593),$AB569-SUM($F593:AY593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D593),$AB569-SUM($F593:AZ593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D593),$AB569-SUM($F593:BA593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D593),$AB569-SUM($F593:BB593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D593),$AB569-SUM($F593:BC593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D593),$AB569-SUM($F593:BD593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D593),$AB569-SUM($F593:BE593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D593),$AB569-SUM($F593:BF593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D593),$AB569-SUM($F593:BG593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D593),$AB569-SUM($F593:BH593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D593),$AB569-SUM($F593:BI593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D593),$AB569-SUM($F593:BJ593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D593),$AB569-SUM($F593:BK593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D593),$AB569-SUM($F593:BL593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D593),$AB569-SUM($F593:BM593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D593),$AB569-SUM($F593:BN593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D593),$AB569-SUM($F593:BO593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D593),$AB569-SUM($F593:BP593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D593),$AB569-SUM($F593:BQ593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D593),$AB569-SUM($F593:BR593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D593),$AB569-SUM($F593:BS593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D593),$AB569-SUM($F593:BT593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D593),$AB569-SUM($F593:BU593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D593),$AB569-SUM($F593:BV593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D593),$AB569-SUM($F593:BW593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D593),$AB569-SUM($F593:BX593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D593),$AB569-SUM($F593:BY593),$AB569/$D569))","v":"n/a"}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D594),$AC569-SUM($F594:AC594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D594),$AC569-SUM($F594:AD594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D594),$AC569-SUM($F594:AE594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D594),$AC569-SUM($F594:AF594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D594),$AC569-SUM($F594:AG594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D594),$AC569-SUM($F594:AH594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D594),$AC569-SUM($F594:AI594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D594),$AC569-SUM($F594:AJ594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D594),$AC569-SUM($F594:AK594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D594),$AC569-SUM($F594:AL594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D594),$AC569-SUM($F594:AM594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D594),$AC569-SUM($F594:AN594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D594),$AC569-SUM($F594:AO594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D594),$AC569-SUM($F594:AP594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D594),$AC569-SUM($F594:AQ594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D594),$AC569-SUM($F594:AR594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D594),$AC569-SUM($F594:AS594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D594),$AC569-SUM($F594:AT594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D594),$AC569-SUM($F594:AU594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D594),$AC569-SUM($F594:AV594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D594),$AC569-SUM($F594:AW594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D594),$AC569-SUM($F594:AX594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D594),$AC569-SUM($F594:AY594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D594),$AC569-SUM($F594:AZ594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D594),$AC569-SUM($F594:BA594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D594),$AC569-SUM($F594:BB594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D594),$AC569-SUM($F594:BC594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D594),$AC569-SUM($F594:BD594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D594),$AC569-SUM($F594:BE594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D594),$AC569-SUM($F594:BF594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D594),$AC569-SUM($F594:BG594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D594),$AC569-SUM($F594:BH594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D594),$AC569-SUM($F594:BI594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D594),$AC569-SUM($F594:BJ594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D594),$AC569-SUM($F594:BK594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D594),$AC569-SUM($F594:BL594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D594),$AC569-SUM($F594:BM594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D594),$AC569-SUM($F594:BN594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D594),$AC569-SUM($F594:BO594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D594),$AC569-SUM($F594:BP594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D594),$AC569-SUM($F594:BQ594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D594),$AC569-SUM($F594:BR594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D594),$AC569-SUM($F594:BS594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D594),$AC569-SUM($F594:BT594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D594),$AC569-SUM($F594:BU594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D594),$AC569-SUM($F594:BV594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D594),$AC569-SUM($F594:BW594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D594),$AC569-SUM($F594:BX594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D594),$AC569-SUM($F594:BY594),$AC569/$D569))","v":"n/a"}]
[null,null,null,25]
[null,{"$f":"A53","v":"Easements"},null,null,null,{"$f":"SUM(F570:F595)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL570:AL595)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B625","v":"Equity Raising costs (2003-08)"},{"$f":"VLOOKUP(C598,$A$124:$D$140,4,FALSE)","v":27.570707579950131},{"$f":"VLOOKUP(C598,$A$124:$D$140,3,FALSE)","v":27.570707579950131},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C598,$A$61:$A$77,0),FALSE))","v":0},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C598,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0,0,0,53400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C598,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E598=\"n/a\",\"n/a\",IF(G$3>($E598+$D600),$F598-SUM($F600:F600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(H$3>($E598+$D600),$F598-SUM($F600:G600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(I$3>($E598+$D600),$F598-SUM($F600:H600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(J$3>($E598+$D600),$F598-SUM($F600:I600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(K$3>($E598+$D600),$F598-SUM($F600:J600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(L$3>($E598+$D600),$F598-SUM($F600:K600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(M$3>($E598+$D600),$F598-SUM($F600:L600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(N$3>($E598+$D600),$F598-SUM($F600:M600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(O$3>($E598+$D600),$F598-SUM($F600:N600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(P$3>($E598+$D600),$F598-SUM($F600:O600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Q$3>($E598+$D600),$F598-SUM($F600:P600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(R$3>($E598+$D600),$F598-SUM($F600:Q600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(S$3>($E598+$D600),$F598-SUM($F600:R600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(T$3>($E598+$D600),$F598-SUM($F600:S600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(U$3>($E598+$D600),$F598-SUM($F600:T600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(V$3>($E598+$D600),$F598-SUM($F600:U600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(W$3>($E598+$D600),$F598-SUM($F600:V600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(X$3>($E598+$D600),$F598-SUM($F600:W600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Y$3>($E598+$D600),$F598-SUM($F600:X600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Z$3>($E598+$D600),$F598-SUM($F600:Y600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AA$3>($E598+$D600),$F598-SUM($F600:Z600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AB$3>($E598+$D600),$F598-SUM($F600:AA600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AC$3>($E598+$D600),$F598-SUM($F600:AB600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AD$3>($E598+$D600),$F598-SUM($F600:AC600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AE$3>($E598+$D600),$F598-SUM($F600:AD600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AF$3>($E598+$D600),$F598-SUM($F600:AE600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AG$3>($E598+$D600),$F598-SUM($F600:AF600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AH$3>($E598+$D600),$F598-SUM($F600:AG600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AI$3>($E598+$D600),$F598-SUM($F600:AH600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AJ$3>($E598+$D600),$F598-SUM($F600:AI600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AK$3>($E598+$D600),$F598-SUM($F600:AJ600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AL$3>($E598+$D600),$F598-SUM($F600:AK600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AM$3>($E598+$D600),$F598-SUM($F600:AL600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AN$3>($E598+$D600),$F598-SUM($F600:AM600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AO$3>($E598+$D600),$F598-SUM($F600:AN600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AP$3>($E598+$D600),$F598-SUM($F600:AO600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AQ$3>($E598+$D600),$F598-SUM($F600:AP600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AR$3>($E598+$D600),$F598-SUM($F600:AQ600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AS$3>($E598+$D600),$F598-SUM($F600:AR600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AT$3>($E598+$D600),$F598-SUM($F600:AS600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AU$3>($E598+$D600),$F598-SUM($F600:AT600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AV$3>($E598+$D600),$F598-SUM($F600:AU600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AW$3>($E598+$D600),$F598-SUM($F600:AV600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AX$3>($E598+$D600),$F598-SUM($F600:AW600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AY$3>($E598+$D600),$F598-SUM($F600:AX600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AZ$3>($E598+$D600),$F598-SUM($F600:AY600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BA$3>($E598+$D600),$F598-SUM($F600:AZ600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BB$3>($E598+$D600),$F598-SUM($F600:BA600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BC$3>($E598+$D600),$F598-SUM($F600:BB600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BD$3>($E598+$D600),$F598-SUM($F600:BC600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BE$3>($E598+$D600),$F598-SUM($F600:BD600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BF$3>($E598+$D600),$F598-SUM($F600:BE600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BG$3>($E598+$D600),$F598-SUM($F600:BF600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BH$3>($E598+$D600),$F598-SUM($F600:BG600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BI$3>($E598+$D600),$F598-SUM($F600:BH600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BJ$3>($E598+$D600),$F598-SUM($F600:BI600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BK$3>($E598+$D600),$F598-SUM($F600:BJ600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BL$3>($E598+$D600),$F598-SUM($F600:BK600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BM$3>($E598+$D600),$F598-SUM($F600:BL600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BN$3>($E598+$D600),$F598-SUM($F600:BM600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BO$3>($E598+$D600),$F598-SUM($F600:BN600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BP$3>($E598+$D600),$F598-SUM($F600:BO600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BQ$3>($E598+$D600),$F598-SUM($F600:BP600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BR$3>($E598+$D600),$F598-SUM($F600:BQ600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BS$3>($E598+$D600),$F598-SUM($F600:BR600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BT$3>($E598+$D600),$F598-SUM($F600:BS600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BU$3>($E598+$D600),$F598-SUM($F600:BT600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BV$3>($E598+$D600),$F598-SUM($F600:BU600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BW$3>($E598+$D600),$F598-SUM($F600:BV600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BX$3>($E598+$D600),$F598-SUM($F600:BW600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BY$3>($E598+$D600),$F598-SUM($F600:BX600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BZ$3>($E598+$D600),$F598-SUM($F600:BY600),$F598/$E598))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E598=\"n/a\",\"n/a\",IF(H$3>($E598+$D601),$G598-SUM($F601:G601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(I$3>($E598+$D601),$G598-SUM($F601:H601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(J$3>($E598+$D601),$G598-SUM($F601:I601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(K$3>($E598+$D601),$G598-SUM($F601:J601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(L$3>($E598+$D601),$G598-SUM($F601:K601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(M$3>($E598+$D601),$G598-SUM($F601:L601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(N$3>($E598+$D601),$G598-SUM($F601:M601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(O$3>($E598+$D601),$G598-SUM($F601:N601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(P$3>($E598+$D601),$G598-SUM($F601:O601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Q$3>($E598+$D601),$G598-SUM($F601:P601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(R$3>($E598+$D601),$G598-SUM($F601:Q601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(S$3>($E598+$D601),$G598-SUM($F601:R601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(T$3>($E598+$D601),$G598-SUM($F601:S601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(U$3>($E598+$D601),$G598-SUM($F601:T601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(V$3>($E598+$D601),$G598-SUM($F601:U601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(W$3>($E598+$D601),$G598-SUM($F601:V601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(X$3>($E598+$D601),$G598-SUM($F601:W601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Y$3>($E598+$D601),$G598-SUM($F601:X601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Z$3>($E598+$D601),$G598-SUM($F601:Y601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AA$3>($E598+$D601),$G598-SUM($F601:Z601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AB$3>($E598+$D601),$G598-SUM($F601:AA601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AC$3>($E598+$D601),$G598-SUM($F601:AB601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AD$3>($E598+$D601),$G598-SUM($F601:AC601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AE$3>($E598+$D601),$G598-SUM($F601:AD601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AF$3>($E598+$D601),$G598-SUM($F601:AE601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AG$3>($E598+$D601),$G598-SUM($F601:AF601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AH$3>($E598+$D601),$G598-SUM($F601:AG601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AI$3>($E598+$D601),$G598-SUM($F601:AH601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AJ$3>($E598+$D601),$G598-SUM($F601:AI601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AK$3>($E598+$D601),$G598-SUM($F601:AJ601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AL$3>($E598+$D601),$G598-SUM($F601:AK601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AM$3>($E598+$D601),$G598-SUM($F601:AL601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AN$3>($E598+$D601),$G598-SUM($F601:AM601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AO$3>($E598+$D601),$G598-SUM($F601:AN601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AP$3>($E598+$D601),$G598-SUM($F601:AO601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AQ$3>($E598+$D601),$G598-SUM($F601:AP601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AR$3>($E598+$D601),$G598-SUM($F601:AQ601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AS$3>($E598+$D601),$G598-SUM($F601:AR601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AT$3>($E598+$D601),$G598-SUM($F601:AS601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AU$3>($E598+$D601),$G598-SUM($F601:AT601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AV$3>($E598+$D601),$G598-SUM($F601:AU601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AW$3>($E598+$D601),$G598-SUM($F601:AV601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AX$3>($E598+$D601),$G598-SUM($F601:AW601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AY$3>($E598+$D601),$G598-SUM($F601:AX601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AZ$3>($E598+$D601),$G598-SUM($F601:AY601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BA$3>($E598+$D601),$G598-SUM($F601:AZ601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BB$3>($E598+$D601),$G598-SUM($F601:BA601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BC$3>($E598+$D601),$G598-SUM($F601:BB601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BD$3>($E598+$D601),$G598-SUM($F601:BC601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BE$3>($E598+$D601),$G598-SUM($F601:BD601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BF$3>($E598+$D601),$G598-SUM($F601:BE601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BG$3>($E598+$D601),$G598-SUM($F601:BF601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BH$3>($E598+$D601),$G598-SUM($F601:BG601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BI$3>($E598+$D601),$G598-SUM($F601:BH601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BJ$3>($E598+$D601),$G598-SUM($F601:BI601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BK$3>($E598+$D601),$G598-SUM($F601:BJ601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BL$3>($E598+$D601),$G598-SUM($F601:BK601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BM$3>($E598+$D601),$G598-SUM($F601:BL601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BN$3>($E598+$D601),$G598-SUM($F601:BM601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BO$3>($E598+$D601),$G598-SUM($F601:BN601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BP$3>($E598+$D601),$G598-SUM($F601:BO601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BQ$3>($E598+$D601),$G598-SUM($F601:BP601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BR$3>($E598+$D601),$G598-SUM($F601:BQ601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BS$3>($E598+$D601),$G598-SUM($F601:BR601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BT$3>($E598+$D601),$G598-SUM($F601:BS601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BU$3>($E598+$D601),$G598-SUM($F601:BT601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BV$3>($E598+$D601),$G598-SUM($F601:BU601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BW$3>($E598+$D601),$G598-SUM($F601:BV601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BX$3>($E598+$D601),$G598-SUM($F601:BW601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BY$3>($E598+$D601),$G598-SUM($F601:BX601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BZ$3>($E598+$D601),$G598-SUM($F601:BY601),$G598/$E598))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E598=\"n/a\",\"n/a\",IF(I$3>($E598+$D602),$H598-SUM($F602:H602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(J$3>($E598+$D602),$H598-SUM($F602:I602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(K$3>($E598+$D602),$H598-SUM($F602:J602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(L$3>($E598+$D602),$H598-SUM($F602:K602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(M$3>($E598+$D602),$H598-SUM($F602:L602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(N$3>($E598+$D602),$H598-SUM($F602:M602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(O$3>($E598+$D602),$H598-SUM($F602:N602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(P$3>($E598+$D602),$H598-SUM($F602:O602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Q$3>($E598+$D602),$H598-SUM($F602:P602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(R$3>($E598+$D602),$H598-SUM($F602:Q602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(S$3>($E598+$D602),$H598-SUM($F602:R602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(T$3>($E598+$D602),$H598-SUM($F602:S602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(U$3>($E598+$D602),$H598-SUM($F602:T602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(V$3>($E598+$D602),$H598-SUM($F602:U602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(W$3>($E598+$D602),$H598-SUM($F602:V602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(X$3>($E598+$D602),$H598-SUM($F602:W602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Y$3>($E598+$D602),$H598-SUM($F602:X602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Z$3>($E598+$D602),$H598-SUM($F602:Y602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AA$3>($E598+$D602),$H598-SUM($F602:Z602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AB$3>($E598+$D602),$H598-SUM($F602:AA602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AC$3>($E598+$D602),$H598-SUM($F602:AB602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AD$3>($E598+$D602),$H598-SUM($F602:AC602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AE$3>($E598+$D602),$H598-SUM($F602:AD602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AF$3>($E598+$D602),$H598-SUM($F602:AE602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AG$3>($E598+$D602),$H598-SUM($F602:AF602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AH$3>($E598+$D602),$H598-SUM($F602:AG602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AI$3>($E598+$D602),$H598-SUM($F602:AH602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AJ$3>($E598+$D602),$H598-SUM($F602:AI602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AK$3>($E598+$D602),$H598-SUM($F602:AJ602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AL$3>($E598+$D602),$H598-SUM($F602:AK602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AM$3>($E598+$D602),$H598-SUM($F602:AL602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AN$3>($E598+$D602),$H598-SUM($F602:AM602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AO$3>($E598+$D602),$H598-SUM($F602:AN602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AP$3>($E598+$D602),$H598-SUM($F602:AO602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AQ$3>($E598+$D602),$H598-SUM($F602:AP602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AR$3>($E598+$D602),$H598-SUM($F602:AQ602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AS$3>($E598+$D602),$H598-SUM($F602:AR602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AT$3>($E598+$D602),$H598-SUM($F602:AS602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AU$3>($E598+$D602),$H598-SUM($F602:AT602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AV$3>($E598+$D602),$H598-SUM($F602:AU602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AW$3>($E598+$D602),$H598-SUM($F602:AV602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AX$3>($E598+$D602),$H598-SUM($F602:AW602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AY$3>($E598+$D602),$H598-SUM($F602:AX602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AZ$3>($E598+$D602),$H598-SUM($F602:AY602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BA$3>($E598+$D602),$H598-SUM($F602:AZ602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BB$3>($E598+$D602),$H598-SUM($F602:BA602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BC$3>($E598+$D602),$H598-SUM($F602:BB602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BD$3>($E598+$D602),$H598-SUM($F602:BC602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BE$3>($E598+$D602),$H598-SUM($F602:BD602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BF$3>($E598+$D602),$H598-SUM($F602:BE602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BG$3>($E598+$D602),$H598-SUM($F602:BF602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BH$3>($E598+$D602),$H598-SUM($F602:BG602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BI$3>($E598+$D602),$H598-SUM($F602:BH602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BJ$3>($E598+$D602),$H598-SUM($F602:BI602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BK$3>($E598+$D602),$H598-SUM($F602:BJ602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BL$3>($E598+$D602),$H598-SUM($F602:BK602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BM$3>($E598+$D602),$H598-SUM($F602:BL602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BN$3>($E598+$D602),$H598-SUM($F602:BM602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BO$3>($E598+$D602),$H598-SUM($F602:BN602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BP$3>($E598+$D602),$H598-SUM($F602:BO602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BQ$3>($E598+$D602),$H598-SUM($F602:BP602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BR$3>($E598+$D602),$H598-SUM($F602:BQ602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BS$3>($E598+$D602),$H598-SUM($F602:BR602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BT$3>($E598+$D602),$H598-SUM($F602:BS602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BU$3>($E598+$D602),$H598-SUM($F602:BT602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BV$3>($E598+$D602),$H598-SUM($F602:BU602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BW$3>($E598+$D602),$H598-SUM($F602:BV602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BX$3>($E598+$D602),$H598-SUM($F602:BW602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BY$3>($E598+$D602),$H598-SUM($F602:BX602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BZ$3>($E598+$D602),$H598-SUM($F602:BY602),$H598/$E598))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E598=\"n/a\",\"n/a\",IF(J$3>($E598+$D603),$I598-SUM($F603:I603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(K$3>($E598+$D603),$I598-SUM($F603:J603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(L$3>($E598+$D603),$I598-SUM($F603:K603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(M$3>($E598+$D603),$I598-SUM($F603:L603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(N$3>($E598+$D603),$I598-SUM($F603:M603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(O$3>($E598+$D603),$I598-SUM($F603:N603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(P$3>($E598+$D603),$I598-SUM($F603:O603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Q$3>($E598+$D603),$I598-SUM($F603:P603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(R$3>($E598+$D603),$I598-SUM($F603:Q603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(S$3>($E598+$D603),$I598-SUM($F603:R603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(T$3>($E598+$D603),$I598-SUM($F603:S603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(U$3>($E598+$D603),$I598-SUM($F603:T603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(V$3>($E598+$D603),$I598-SUM($F603:U603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(W$3>($E598+$D603),$I598-SUM($F603:V603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(X$3>($E598+$D603),$I598-SUM($F603:W603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Y$3>($E598+$D603),$I598-SUM($F603:X603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Z$3>($E598+$D603),$I598-SUM($F603:Y603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AA$3>($E598+$D603),$I598-SUM($F603:Z603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AB$3>($E598+$D603),$I598-SUM($F603:AA603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AC$3>($E598+$D603),$I598-SUM($F603:AB603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AD$3>($E598+$D603),$I598-SUM($F603:AC603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AE$3>($E598+$D603),$I598-SUM($F603:AD603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AF$3>($E598+$D603),$I598-SUM($F603:AE603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AG$3>($E598+$D603),$I598-SUM($F603:AF603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AH$3>($E598+$D603),$I598-SUM($F603:AG603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AI$3>($E598+$D603),$I598-SUM($F603:AH603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AJ$3>($E598+$D603),$I598-SUM($F603:AI603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AK$3>($E598+$D603),$I598-SUM($F603:AJ603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AL$3>($E598+$D603),$I598-SUM($F603:AK603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AM$3>($E598+$D603),$I598-SUM($F603:AL603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AN$3>($E598+$D603),$I598-SUM($F603:AM603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AO$3>($E598+$D603),$I598-SUM($F603:AN603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AP$3>($E598+$D603),$I598-SUM($F603:AO603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AQ$3>($E598+$D603),$I598-SUM($F603:AP603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AR$3>($E598+$D603),$I598-SUM($F603:AQ603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AS$3>($E598+$D603),$I598-SUM($F603:AR603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AT$3>($E598+$D603),$I598-SUM($F603:AS603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AU$3>($E598+$D603),$I598-SUM($F603:AT603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AV$3>($E598+$D603),$I598-SUM($F603:AU603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AW$3>($E598+$D603),$I598-SUM($F603:AV603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AX$3>($E598+$D603),$I598-SUM($F603:AW603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AY$3>($E598+$D603),$I598-SUM($F603:AX603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AZ$3>($E598+$D603),$I598-SUM($F603:AY603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BA$3>($E598+$D603),$I598-SUM($F603:AZ603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BB$3>($E598+$D603),$I598-SUM($F603:BA603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BC$3>($E598+$D603),$I598-SUM($F603:BB603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BD$3>($E598+$D603),$I598-SUM($F603:BC603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BE$3>($E598+$D603),$I598-SUM($F603:BD603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BF$3>($E598+$D603),$I598-SUM($F603:BE603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BG$3>($E598+$D603),$I598-SUM($F603:BF603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BH$3>($E598+$D603),$I598-SUM($F603:BG603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BI$3>($E598+$D603),$I598-SUM($F603:BH603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BJ$3>($E598+$D603),$I598-SUM($F603:BI603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BK$3>($E598+$D603),$I598-SUM($F603:BJ603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BL$3>($E598+$D603),$I598-SUM($F603:BK603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BM$3>($E598+$D603),$I598-SUM($F603:BL603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BN$3>($E598+$D603),$I598-SUM($F603:BM603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BO$3>($E598+$D603),$I598-SUM($F603:BN603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BP$3>($E598+$D603),$I598-SUM($F603:BO603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BQ$3>($E598+$D603),$I598-SUM($F603:BP603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BR$3>($E598+$D603),$I598-SUM($F603:BQ603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BS$3>($E598+$D603),$I598-SUM($F603:BR603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BT$3>($E598+$D603),$I598-SUM($F603:BS603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BU$3>($E598+$D603),$I598-SUM($F603:BT603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BV$3>($E598+$D603),$I598-SUM($F603:BU603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BW$3>($E598+$D603),$I598-SUM($F603:BV603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BX$3>($E598+$D603),$I598-SUM($F603:BW603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BY$3>($E598+$D603),$I598-SUM($F603:BX603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BZ$3>($E598+$D603),$I598-SUM($F603:BY603),$I598/$E598))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E598=\"n/a\",\"n/a\",IF(K$3>($E598+$D604),$J598-SUM($F604:J604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(L$3>($E598+$D604),$J598-SUM($F604:K604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(M$3>($E598+$D604),$J598-SUM($F604:L604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(N$3>($E598+$D604),$J598-SUM($F604:M604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(O$3>($E598+$D604),$J598-SUM($F604:N604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(P$3>($E598+$D604),$J598-SUM($F604:O604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Q$3>($E598+$D604),$J598-SUM($F604:P604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(R$3>($E598+$D604),$J598-SUM($F604:Q604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(S$3>($E598+$D604),$J598-SUM($F604:R604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(T$3>($E598+$D604),$J598-SUM($F604:S604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(U$3>($E598+$D604),$J598-SUM($F604:T604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(V$3>($E598+$D604),$J598-SUM($F604:U604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(W$3>($E598+$D604),$J598-SUM($F604:V604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(X$3>($E598+$D604),$J598-SUM($F604:W604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Y$3>($E598+$D604),$J598-SUM($F604:X604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Z$3>($E598+$D604),$J598-SUM($F604:Y604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AA$3>($E598+$D604),$J598-SUM($F604:Z604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AB$3>($E598+$D604),$J598-SUM($F604:AA604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AC$3>($E598+$D604),$J598-SUM($F604:AB604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AD$3>($E598+$D604),$J598-SUM($F604:AC604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AE$3>($E598+$D604),$J598-SUM($F604:AD604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AF$3>($E598+$D604),$J598-SUM($F604:AE604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AG$3>($E598+$D604),$J598-SUM($F604:AF604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AH$3>($E598+$D604),$J598-SUM($F604:AG604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AI$3>($E598+$D604),$J598-SUM($F604:AH604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AJ$3>($E598+$D604),$J598-SUM($F604:AI604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AK$3>($E598+$D604),$J598-SUM($F604:AJ604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AL$3>($E598+$D604),$J598-SUM($F604:AK604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AM$3>($E598+$D604),$J598-SUM($F604:AL604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AN$3>($E598+$D604),$J598-SUM($F604:AM604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AO$3>($E598+$D604),$J598-SUM($F604:AN604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AP$3>($E598+$D604),$J598-SUM($F604:AO604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AQ$3>($E598+$D604),$J598-SUM($F604:AP604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AR$3>($E598+$D604),$J598-SUM($F604:AQ604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AS$3>($E598+$D604),$J598-SUM($F604:AR604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AT$3>($E598+$D604),$J598-SUM($F604:AS604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AU$3>($E598+$D604),$J598-SUM($F604:AT604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AV$3>($E598+$D604),$J598-SUM($F604:AU604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AW$3>($E598+$D604),$J598-SUM($F604:AV604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AX$3>($E598+$D604),$J598-SUM($F604:AW604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AY$3>($E598+$D604),$J598-SUM($F604:AX604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AZ$3>($E598+$D604),$J598-SUM($F604:AY604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BA$3>($E598+$D604),$J598-SUM($F604:AZ604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BB$3>($E598+$D604),$J598-SUM($F604:BA604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BC$3>($E598+$D604),$J598-SUM($F604:BB604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BD$3>($E598+$D604),$J598-SUM($F604:BC604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BE$3>($E598+$D604),$J598-SUM($F604:BD604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BF$3>($E598+$D604),$J598-SUM($F604:BE604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BG$3>($E598+$D604),$J598-SUM($F604:BF604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BH$3>($E598+$D604),$J598-SUM($F604:BG604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BI$3>($E598+$D604),$J598-SUM($F604:BH604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BJ$3>($E598+$D604),$J598-SUM($F604:BI604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BK$3>($E598+$D604),$J598-SUM($F604:BJ604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BL$3>($E598+$D604),$J598-SUM($F604:BK604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BM$3>($E598+$D604),$J598-SUM($F604:BL604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BN$3>($E598+$D604),$J598-SUM($F604:BM604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BO$3>($E598+$D604),$J598-SUM($F604:BN604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BP$3>($E598+$D604),$J598-SUM($F604:BO604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BQ$3>($E598+$D604),$J598-SUM($F604:BP604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BR$3>($E598+$D604),$J598-SUM($F604:BQ604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BS$3>($E598+$D604),$J598-SUM($F604:BR604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BT$3>($E598+$D604),$J598-SUM($F604:BS604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BU$3>($E598+$D604),$J598-SUM($F604:BT604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BV$3>($E598+$D604),$J598-SUM($F604:BU604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BW$3>($E598+$D604),$J598-SUM($F604:BV604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BX$3>($E598+$D604),$J598-SUM($F604:BW604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BY$3>($E598+$D604),$J598-SUM($F604:BX604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BZ$3>($E598+$D604),$J598-SUM($F604:BY604),$J598/$E598))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(L$3>($D598+$D605),$K598-SUM($F605:K605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(M$3>($D598+$D605),$K598-SUM($F605:L605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(N$3>($D598+$D605),$K598-SUM($F605:M605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(O$3>($D598+$D605),$K598-SUM($F605:N605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(P$3>($D598+$D605),$K598-SUM($F605:O605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Q$3>($D598+$D605),$K598-SUM($F605:P605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(R$3>($D598+$D605),$K598-SUM($F605:Q605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(S$3>($D598+$D605),$K598-SUM($F605:R605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(T$3>($D598+$D605),$K598-SUM($F605:S605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D605),$K598-SUM($F605:T605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D605),$K598-SUM($F605:U605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D605),$K598-SUM($F605:V605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D605),$K598-SUM($F605:W605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D605),$K598-SUM($F605:X605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D605),$K598-SUM($F605:Y605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D605),$K598-SUM($F605:Z605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D605),$K598-SUM($F605:AA605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D605),$K598-SUM($F605:AB605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D605),$K598-SUM($F605:AC605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D605),$K598-SUM($F605:AD605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D605),$K598-SUM($F605:AE605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D605),$K598-SUM($F605:AF605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D605),$K598-SUM($F605:AG605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D605),$K598-SUM($F605:AH605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D605),$K598-SUM($F605:AI605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D605),$K598-SUM($F605:AJ605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D605),$K598-SUM($F605:AK605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D605),$K598-SUM($F605:AL605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D605),$K598-SUM($F605:AM605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D605),$K598-SUM($F605:AN605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D605),$K598-SUM($F605:AO605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D605),$K598-SUM($F605:AP605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D605),$K598-SUM($F605:AQ605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D605),$K598-SUM($F605:AR605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D605),$K598-SUM($F605:AS605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D605),$K598-SUM($F605:AT605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D605),$K598-SUM($F605:AU605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D605),$K598-SUM($F605:AV605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D605),$K598-SUM($F605:AW605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D605),$K598-SUM($F605:AX605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D605),$K598-SUM($F605:AY605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D605),$K598-SUM($F605:AZ605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D605),$K598-SUM($F605:BA605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D605),$K598-SUM($F605:BB605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D605),$K598-SUM($F605:BC605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D605),$K598-SUM($F605:BD605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D605),$K598-SUM($F605:BE605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D605),$K598-SUM($F605:BF605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D605),$K598-SUM($F605:BG605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D605),$K598-SUM($F605:BH605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D605),$K598-SUM($F605:BI605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D605),$K598-SUM($F605:BJ605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D605),$K598-SUM($F605:BK605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D605),$K598-SUM($F605:BL605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D605),$K598-SUM($F605:BM605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D605),$K598-SUM($F605:BN605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D605),$K598-SUM($F605:BO605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D605),$K598-SUM($F605:BP605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D605),$K598-SUM($F605:BQ605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D605),$K598-SUM($F605:BR605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D605),$K598-SUM($F605:BS605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D605),$K598-SUM($F605:BT605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D605),$K598-SUM($F605:BU605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D605),$K598-SUM($F605:BV605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D605),$K598-SUM($F605:BW605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D605),$K598-SUM($F605:BX605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D605),$K598-SUM($F605:BY605),$K598/$D598))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(M$3>($D598+$D606),$L598-SUM($F606:L606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(N$3>($D598+$D606),$L598-SUM($F606:M606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(O$3>($D598+$D606),$L598-SUM($F606:N606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(P$3>($D598+$D606),$L598-SUM($F606:O606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Q$3>($D598+$D606),$L598-SUM($F606:P606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(R$3>($D598+$D606),$L598-SUM($F606:Q606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(S$3>($D598+$D606),$L598-SUM($F606:R606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(T$3>($D598+$D606),$L598-SUM($F606:S606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D606),$L598-SUM($F606:T606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D606),$L598-SUM($F606:U606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D606),$L598-SUM($F606:V606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D606),$L598-SUM($F606:W606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D606),$L598-SUM($F606:X606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D606),$L598-SUM($F606:Y606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D606),$L598-SUM($F606:Z606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D606),$L598-SUM($F606:AA606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D606),$L598-SUM($F606:AB606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D606),$L598-SUM($F606:AC606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D606),$L598-SUM($F606:AD606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D606),$L598-SUM($F606:AE606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D606),$L598-SUM($F606:AF606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D606),$L598-SUM($F606:AG606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D606),$L598-SUM($F606:AH606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D606),$L598-SUM($F606:AI606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D606),$L598-SUM($F606:AJ606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D606),$L598-SUM($F606:AK606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D606),$L598-SUM($F606:AL606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D606),$L598-SUM($F606:AM606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D606),$L598-SUM($F606:AN606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D606),$L598-SUM($F606:AO606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D606),$L598-SUM($F606:AP606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D606),$L598-SUM($F606:AQ606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D606),$L598-SUM($F606:AR606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D606),$L598-SUM($F606:AS606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D606),$L598-SUM($F606:AT606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D606),$L598-SUM($F606:AU606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D606),$L598-SUM($F606:AV606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D606),$L598-SUM($F606:AW606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D606),$L598-SUM($F606:AX606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D606),$L598-SUM($F606:AY606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D606),$L598-SUM($F606:AZ606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D606),$L598-SUM($F606:BA606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D606),$L598-SUM($F606:BB606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D606),$L598-SUM($F606:BC606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D606),$L598-SUM($F606:BD606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D606),$L598-SUM($F606:BE606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D606),$L598-SUM($F606:BF606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D606),$L598-SUM($F606:BG606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D606),$L598-SUM($F606:BH606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D606),$L598-SUM($F606:BI606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D606),$L598-SUM($F606:BJ606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D606),$L598-SUM($F606:BK606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D606),$L598-SUM($F606:BL606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D606),$L598-SUM($F606:BM606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D606),$L598-SUM($F606:BN606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D606),$L598-SUM($F606:BO606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D606),$L598-SUM($F606:BP606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D606),$L598-SUM($F606:BQ606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D606),$L598-SUM($F606:BR606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D606),$L598-SUM($F606:BS606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D606),$L598-SUM($F606:BT606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D606),$L598-SUM($F606:BU606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D606),$L598-SUM($F606:BV606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D606),$L598-SUM($F606:BW606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D606),$L598-SUM($F606:BX606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D606),$L598-SUM($F606:BY606),$L598/$D598))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(N$3>($D598+$D607),$M598-SUM($F607:M607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(O$3>($D598+$D607),$M598-SUM($F607:N607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(P$3>($D598+$D607),$M598-SUM($F607:O607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Q$3>($D598+$D607),$M598-SUM($F607:P607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(R$3>($D598+$D607),$M598-SUM($F607:Q607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(S$3>($D598+$D607),$M598-SUM($F607:R607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(T$3>($D598+$D607),$M598-SUM($F607:S607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D607),$M598-SUM($F607:T607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D607),$M598-SUM($F607:U607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D607),$M598-SUM($F607:V607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D607),$M598-SUM($F607:W607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D607),$M598-SUM($F607:X607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D607),$M598-SUM($F607:Y607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D607),$M598-SUM($F607:Z607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D607),$M598-SUM($F607:AA607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D607),$M598-SUM($F607:AB607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D607),$M598-SUM($F607:AC607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D607),$M598-SUM($F607:AD607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D607),$M598-SUM($F607:AE607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D607),$M598-SUM($F607:AF607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D607),$M598-SUM($F607:AG607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D607),$M598-SUM($F607:AH607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D607),$M598-SUM($F607:AI607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D607),$M598-SUM($F607:AJ607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D607),$M598-SUM($F607:AK607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D607),$M598-SUM($F607:AL607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D607),$M598-SUM($F607:AM607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D607),$M598-SUM($F607:AN607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D607),$M598-SUM($F607:AO607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D607),$M598-SUM($F607:AP607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D607),$M598-SUM($F607:AQ607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D607),$M598-SUM($F607:AR607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D607),$M598-SUM($F607:AS607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D607),$M598-SUM($F607:AT607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D607),$M598-SUM($F607:AU607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D607),$M598-SUM($F607:AV607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D607),$M598-SUM($F607:AW607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D607),$M598-SUM($F607:AX607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D607),$M598-SUM($F607:AY607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D607),$M598-SUM($F607:AZ607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D607),$M598-SUM($F607:BA607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D607),$M598-SUM($F607:BB607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D607),$M598-SUM($F607:BC607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D607),$M598-SUM($F607:BD607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D607),$M598-SUM($F607:BE607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D607),$M598-SUM($F607:BF607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D607),$M598-SUM($F607:BG607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D607),$M598-SUM($F607:BH607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D607),$M598-SUM($F607:BI607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D607),$M598-SUM($F607:BJ607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D607),$M598-SUM($F607:BK607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D607),$M598-SUM($F607:BL607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D607),$M598-SUM($F607:BM607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D607),$M598-SUM($F607:BN607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D607),$M598-SUM($F607:BO607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D607),$M598-SUM($F607:BP607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D607),$M598-SUM($F607:BQ607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D607),$M598-SUM($F607:BR607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D607),$M598-SUM($F607:BS607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D607),$M598-SUM($F607:BT607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D607),$M598-SUM($F607:BU607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D607),$M598-SUM($F607:BV607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D607),$M598-SUM($F607:BW607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D607),$M598-SUM($F607:BX607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D607),$M598-SUM($F607:BY607),$M598/$D598))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(O$3>($D598+$D608),$N598-SUM($F608:N608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(P$3>($D598+$D608),$N598-SUM($F608:O608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Q$3>($D598+$D608),$N598-SUM($F608:P608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(R$3>($D598+$D608),$N598-SUM($F608:Q608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(S$3>($D598+$D608),$N598-SUM($F608:R608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(T$3>($D598+$D608),$N598-SUM($F608:S608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D608),$N598-SUM($F608:T608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D608),$N598-SUM($F608:U608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D608),$N598-SUM($F608:V608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D608),$N598-SUM($F608:W608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D608),$N598-SUM($F608:X608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D608),$N598-SUM($F608:Y608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D608),$N598-SUM($F608:Z608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D608),$N598-SUM($F608:AA608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D608),$N598-SUM($F608:AB608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D608),$N598-SUM($F608:AC608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D608),$N598-SUM($F608:AD608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D608),$N598-SUM($F608:AE608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D608),$N598-SUM($F608:AF608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D608),$N598-SUM($F608:AG608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D608),$N598-SUM($F608:AH608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D608),$N598-SUM($F608:AI608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D608),$N598-SUM($F608:AJ608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D608),$N598-SUM($F608:AK608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D608),$N598-SUM($F608:AL608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D608),$N598-SUM($F608:AM608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D608),$N598-SUM($F608:AN608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D608),$N598-SUM($F608:AO608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D608),$N598-SUM($F608:AP608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D608),$N598-SUM($F608:AQ608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D608),$N598-SUM($F608:AR608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D608),$N598-SUM($F608:AS608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D608),$N598-SUM($F608:AT608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D608),$N598-SUM($F608:AU608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D608),$N598-SUM($F608:AV608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D608),$N598-SUM($F608:AW608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D608),$N598-SUM($F608:AX608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D608),$N598-SUM($F608:AY608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D608),$N598-SUM($F608:AZ608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D608),$N598-SUM($F608:BA608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D608),$N598-SUM($F608:BB608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D608),$N598-SUM($F608:BC608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D608),$N598-SUM($F608:BD608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D608),$N598-SUM($F608:BE608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D608),$N598-SUM($F608:BF608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D608),$N598-SUM($F608:BG608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D608),$N598-SUM($F608:BH608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D608),$N598-SUM($F608:BI608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D608),$N598-SUM($F608:BJ608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D608),$N598-SUM($F608:BK608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D608),$N598-SUM($F608:BL608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D608),$N598-SUM($F608:BM608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D608),$N598-SUM($F608:BN608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D608),$N598-SUM($F608:BO608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D608),$N598-SUM($F608:BP608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D608),$N598-SUM($F608:BQ608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D608),$N598-SUM($F608:BR608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D608),$N598-SUM($F608:BS608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D608),$N598-SUM($F608:BT608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D608),$N598-SUM($F608:BU608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D608),$N598-SUM($F608:BV608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D608),$N598-SUM($F608:BW608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D608),$N598-SUM($F608:BX608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D608),$N598-SUM($F608:BY608),$N598/$D598))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(P$3>($D598+$D609),$O598-SUM($F609:O609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Q$3>($D598+$D609),$O598-SUM($F609:P609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(R$3>($D598+$D609),$O598-SUM($F609:Q609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(S$3>($D598+$D609),$O598-SUM($F609:R609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(T$3>($D598+$D609),$O598-SUM($F609:S609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D609),$O598-SUM($F609:T609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D609),$O598-SUM($F609:U609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D609),$O598-SUM($F609:V609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D609),$O598-SUM($F609:W609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D609),$O598-SUM($F609:X609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D609),$O598-SUM($F609:Y609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D609),$O598-SUM($F609:Z609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D609),$O598-SUM($F609:AA609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D609),$O598-SUM($F609:AB609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D609),$O598-SUM($F609:AC609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D609),$O598-SUM($F609:AD609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D609),$O598-SUM($F609:AE609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D609),$O598-SUM($F609:AF609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D609),$O598-SUM($F609:AG609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D609),$O598-SUM($F609:AH609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D609),$O598-SUM($F609:AI609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D609),$O598-SUM($F609:AJ609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D609),$O598-SUM($F609:AK609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D609),$O598-SUM($F609:AL609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D609),$O598-SUM($F609:AM609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D609),$O598-SUM($F609:AN609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D609),$O598-SUM($F609:AO609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D609),$O598-SUM($F609:AP609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D609),$O598-SUM($F609:AQ609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D609),$O598-SUM($F609:AR609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D609),$O598-SUM($F609:AS609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D609),$O598-SUM($F609:AT609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D609),$O598-SUM($F609:AU609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D609),$O598-SUM($F609:AV609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D609),$O598-SUM($F609:AW609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D609),$O598-SUM($F609:AX609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D609),$O598-SUM($F609:AY609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D609),$O598-SUM($F609:AZ609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D609),$O598-SUM($F609:BA609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D609),$O598-SUM($F609:BB609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D609),$O598-SUM($F609:BC609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D609),$O598-SUM($F609:BD609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D609),$O598-SUM($F609:BE609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D609),$O598-SUM($F609:BF609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D609),$O598-SUM($F609:BG609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D609),$O598-SUM($F609:BH609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D609),$O598-SUM($F609:BI609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D609),$O598-SUM($F609:BJ609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D609),$O598-SUM($F609:BK609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D609),$O598-SUM($F609:BL609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D609),$O598-SUM($F609:BM609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D609),$O598-SUM($F609:BN609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D609),$O598-SUM($F609:BO609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D609),$O598-SUM($F609:BP609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D609),$O598-SUM($F609:BQ609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D609),$O598-SUM($F609:BR609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D609),$O598-SUM($F609:BS609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D609),$O598-SUM($F609:BT609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D609),$O598-SUM($F609:BU609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D609),$O598-SUM($F609:BV609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D609),$O598-SUM($F609:BW609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D609),$O598-SUM($F609:BX609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D609),$O598-SUM($F609:BY609),$O598/$D598))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Q$3>($D598+$D610),$P598-SUM($F610:P610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(R$3>($D598+$D610),$P598-SUM($F610:Q610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(S$3>($D598+$D610),$P598-SUM($F610:R610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(T$3>($D598+$D610),$P598-SUM($F610:S610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D610),$P598-SUM($F610:T610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D610),$P598-SUM($F610:U610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D610),$P598-SUM($F610:V610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D610),$P598-SUM($F610:W610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D610),$P598-SUM($F610:X610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D610),$P598-SUM($F610:Y610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D610),$P598-SUM($F610:Z610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D610),$P598-SUM($F610:AA610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D610),$P598-SUM($F610:AB610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D610),$P598-SUM($F610:AC610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D610),$P598-SUM($F610:AD610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D610),$P598-SUM($F610:AE610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D610),$P598-SUM($F610:AF610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D610),$P598-SUM($F610:AG610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D610),$P598-SUM($F610:AH610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D610),$P598-SUM($F610:AI610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D610),$P598-SUM($F610:AJ610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D610),$P598-SUM($F610:AK610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D610),$P598-SUM($F610:AL610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D610),$P598-SUM($F610:AM610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D610),$P598-SUM($F610:AN610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D610),$P598-SUM($F610:AO610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D610),$P598-SUM($F610:AP610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D610),$P598-SUM($F610:AQ610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D610),$P598-SUM($F610:AR610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D610),$P598-SUM($F610:AS610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D610),$P598-SUM($F610:AT610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D610),$P598-SUM($F610:AU610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D610),$P598-SUM($F610:AV610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D610),$P598-SUM($F610:AW610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D610),$P598-SUM($F610:AX610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D610),$P598-SUM($F610:AY610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D610),$P598-SUM($F610:AZ610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D610),$P598-SUM($F610:BA610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D610),$P598-SUM($F610:BB610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D610),$P598-SUM($F610:BC610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D610),$P598-SUM($F610:BD610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D610),$P598-SUM($F610:BE610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D610),$P598-SUM($F610:BF610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D610),$P598-SUM($F610:BG610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D610),$P598-SUM($F610:BH610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D610),$P598-SUM($F610:BI610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D610),$P598-SUM($F610:BJ610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D610),$P598-SUM($F610:BK610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D610),$P598-SUM($F610:BL610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D610),$P598-SUM($F610:BM610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D610),$P598-SUM($F610:BN610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D610),$P598-SUM($F610:BO610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D610),$P598-SUM($F610:BP610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D610),$P598-SUM($F610:BQ610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D610),$P598-SUM($F610:BR610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D610),$P598-SUM($F610:BS610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D610),$P598-SUM($F610:BT610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D610),$P598-SUM($F610:BU610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D610),$P598-SUM($F610:BV610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D610),$P598-SUM($F610:BW610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D610),$P598-SUM($F610:BX610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D610),$P598-SUM($F610:BY610),$P598/$D598))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(R$3>($D598+$D611),$Q598-SUM($F611:Q611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(S$3>($D598+$D611),$Q598-SUM($F611:R611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(T$3>($D598+$D611),$Q598-SUM($F611:S611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D611),$Q598-SUM($F611:T611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D611),$Q598-SUM($F611:U611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D611),$Q598-SUM($F611:V611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D611),$Q598-SUM($F611:W611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D611),$Q598-SUM($F611:X611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D611),$Q598-SUM($F611:Y611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D611),$Q598-SUM($F611:Z611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D611),$Q598-SUM($F611:AA611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D611),$Q598-SUM($F611:AB611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D611),$Q598-SUM($F611:AC611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D611),$Q598-SUM($F611:AD611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D611),$Q598-SUM($F611:AE611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D611),$Q598-SUM($F611:AF611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D611),$Q598-SUM($F611:AG611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D611),$Q598-SUM($F611:AH611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D611),$Q598-SUM($F611:AI611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D611),$Q598-SUM($F611:AJ611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D611),$Q598-SUM($F611:AK611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D611),$Q598-SUM($F611:AL611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D611),$Q598-SUM($F611:AM611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D611),$Q598-SUM($F611:AN611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D611),$Q598-SUM($F611:AO611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D611),$Q598-SUM($F611:AP611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D611),$Q598-SUM($F611:AQ611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D611),$Q598-SUM($F611:AR611),$Q598/$D598))","v":1105.3682492900698},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D611),$Q598-SUM($F611:AS611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D611),$Q598-SUM($F611:AT611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D611),$Q598-SUM($F611:AU611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D611),$Q598-SUM($F611:AV611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D611),$Q598-SUM($F611:AW611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D611),$Q598-SUM($F611:AX611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D611),$Q598-SUM($F611:AY611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D611),$Q598-SUM($F611:AZ611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D611),$Q598-SUM($F611:BA611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D611),$Q598-SUM($F611:BB611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D611),$Q598-SUM($F611:BC611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D611),$Q598-SUM($F611:BD611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D611),$Q598-SUM($F611:BE611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D611),$Q598-SUM($F611:BF611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D611),$Q598-SUM($F611:BG611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D611),$Q598-SUM($F611:BH611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D611),$Q598-SUM($F611:BI611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D611),$Q598-SUM($F611:BJ611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D611),$Q598-SUM($F611:BK611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D611),$Q598-SUM($F611:BL611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D611),$Q598-SUM($F611:BM611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D611),$Q598-SUM($F611:BN611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D611),$Q598-SUM($F611:BO611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D611),$Q598-SUM($F611:BP611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D611),$Q598-SUM($F611:BQ611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D611),$Q598-SUM($F611:BR611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D611),$Q598-SUM($F611:BS611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D611),$Q598-SUM($F611:BT611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D611),$Q598-SUM($F611:BU611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D611),$Q598-SUM($F611:BV611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D611),$Q598-SUM($F611:BW611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D611),$Q598-SUM($F611:BX611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D611),$Q598-SUM($F611:BY611),$Q598/$D598))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(S$3>($D598+$D612),$R598-SUM($F612:R612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(T$3>($D598+$D612),$R598-SUM($F612:S612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D612),$R598-SUM($F612:T612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D612),$R598-SUM($F612:U612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D612),$R598-SUM($F612:V612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D612),$R598-SUM($F612:W612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D612),$R598-SUM($F612:X612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D612),$R598-SUM($F612:Y612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D612),$R598-SUM($F612:Z612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D612),$R598-SUM($F612:AA612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D612),$R598-SUM($F612:AB612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D612),$R598-SUM($F612:AC612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D612),$R598-SUM($F612:AD612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D612),$R598-SUM($F612:AE612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D612),$R598-SUM($F612:AF612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D612),$R598-SUM($F612:AG612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D612),$R598-SUM($F612:AH612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D612),$R598-SUM($F612:AI612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D612),$R598-SUM($F612:AJ612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D612),$R598-SUM($F612:AK612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D612),$R598-SUM($F612:AL612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D612),$R598-SUM($F612:AM612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D612),$R598-SUM($F612:AN612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D612),$R598-SUM($F612:AO612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D612),$R598-SUM($F612:AP612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D612),$R598-SUM($F612:AQ612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D612),$R598-SUM($F612:AR612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D612),$R598-SUM($F612:AS612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D612),$R598-SUM($F612:AT612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D612),$R598-SUM($F612:AU612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D612),$R598-SUM($F612:AV612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D612),$R598-SUM($F612:AW612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D612),$R598-SUM($F612:AX612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D612),$R598-SUM($F612:AY612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D612),$R598-SUM($F612:AZ612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D612),$R598-SUM($F612:BA612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D612),$R598-SUM($F612:BB612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D612),$R598-SUM($F612:BC612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D612),$R598-SUM($F612:BD612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D612),$R598-SUM($F612:BE612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D612),$R598-SUM($F612:BF612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D612),$R598-SUM($F612:BG612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D612),$R598-SUM($F612:BH612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D612),$R598-SUM($F612:BI612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D612),$R598-SUM($F612:BJ612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D612),$R598-SUM($F612:BK612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D612),$R598-SUM($F612:BL612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D612),$R598-SUM($F612:BM612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D612),$R598-SUM($F612:BN612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D612),$R598-SUM($F612:BO612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D612),$R598-SUM($F612:BP612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D612),$R598-SUM($F612:BQ612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D612),$R598-SUM($F612:BR612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D612),$R598-SUM($F612:BS612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D612),$R598-SUM($F612:BT612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D612),$R598-SUM($F612:BU612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D612),$R598-SUM($F612:BV612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D612),$R598-SUM($F612:BW612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D612),$R598-SUM($F612:BX612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D612),$R598-SUM($F612:BY612),$R598/$D598))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(T$3>($D598+$D613),$S598-SUM($F613:S613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D613),$S598-SUM($F613:T613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D613),$S598-SUM($F613:U613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D613),$S598-SUM($F613:V613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D613),$S598-SUM($F613:W613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D613),$S598-SUM($F613:X613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D613),$S598-SUM($F613:Y613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D613),$S598-SUM($F613:Z613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D613),$S598-SUM($F613:AA613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D613),$S598-SUM($F613:AB613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D613),$S598-SUM($F613:AC613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D613),$S598-SUM($F613:AD613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D613),$S598-SUM($F613:AE613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D613),$S598-SUM($F613:AF613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D613),$S598-SUM($F613:AG613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D613),$S598-SUM($F613:AH613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D613),$S598-SUM($F613:AI613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D613),$S598-SUM($F613:AJ613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D613),$S598-SUM($F613:AK613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D613),$S598-SUM($F613:AL613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D613),$S598-SUM($F613:AM613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D613),$S598-SUM($F613:AN613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D613),$S598-SUM($F613:AO613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D613),$S598-SUM($F613:AP613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D613),$S598-SUM($F613:AQ613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D613),$S598-SUM($F613:AR613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D613),$S598-SUM($F613:AS613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D613),$S598-SUM($F613:AT613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D613),$S598-SUM($F613:AU613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D613),$S598-SUM($F613:AV613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D613),$S598-SUM($F613:AW613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D613),$S598-SUM($F613:AX613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D613),$S598-SUM($F613:AY613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D613),$S598-SUM($F613:AZ613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D613),$S598-SUM($F613:BA613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D613),$S598-SUM($F613:BB613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D613),$S598-SUM($F613:BC613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D613),$S598-SUM($F613:BD613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D613),$S598-SUM($F613:BE613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D613),$S598-SUM($F613:BF613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D613),$S598-SUM($F613:BG613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D613),$S598-SUM($F613:BH613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D613),$S598-SUM($F613:BI613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D613),$S598-SUM($F613:BJ613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D613),$S598-SUM($F613:BK613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D613),$S598-SUM($F613:BL613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D613),$S598-SUM($F613:BM613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D613),$S598-SUM($F613:BN613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D613),$S598-SUM($F613:BO613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D613),$S598-SUM($F613:BP613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D613),$S598-SUM($F613:BQ613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D613),$S598-SUM($F613:BR613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D613),$S598-SUM($F613:BS613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D613),$S598-SUM($F613:BT613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D613),$S598-SUM($F613:BU613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D613),$S598-SUM($F613:BV613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D613),$S598-SUM($F613:BW613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D613),$S598-SUM($F613:BX613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D613),$S598-SUM($F613:BY613),$S598/$D598))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D614),$T598-SUM($F614:T614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D614),$T598-SUM($F614:U614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D614),$T598-SUM($F614:V614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D614),$T598-SUM($F614:W614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D614),$T598-SUM($F614:X614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D614),$T598-SUM($F614:Y614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D614),$T598-SUM($F614:Z614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D614),$T598-SUM($F614:AA614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D614),$T598-SUM($F614:AB614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D614),$T598-SUM($F614:AC614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D614),$T598-SUM($F614:AD614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D614),$T598-SUM($F614:AE614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D614),$T598-SUM($F614:AF614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D614),$T598-SUM($F614:AG614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D614),$T598-SUM($F614:AH614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D614),$T598-SUM($F614:AI614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D614),$T598-SUM($F614:AJ614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D614),$T598-SUM($F614:AK614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D614),$T598-SUM($F614:AL614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D614),$T598-SUM($F614:AM614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D614),$T598-SUM($F614:AN614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D614),$T598-SUM($F614:AO614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D614),$T598-SUM($F614:AP614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D614),$T598-SUM($F614:AQ614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D614),$T598-SUM($F614:AR614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D614),$T598-SUM($F614:AS614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D614),$T598-SUM($F614:AT614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D614),$T598-SUM($F614:AU614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D614),$T598-SUM($F614:AV614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D614),$T598-SUM($F614:AW614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D614),$T598-SUM($F614:AX614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D614),$T598-SUM($F614:AY614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D614),$T598-SUM($F614:AZ614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D614),$T598-SUM($F614:BA614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D614),$T598-SUM($F614:BB614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D614),$T598-SUM($F614:BC614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D614),$T598-SUM($F614:BD614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D614),$T598-SUM($F614:BE614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D614),$T598-SUM($F614:BF614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D614),$T598-SUM($F614:BG614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D614),$T598-SUM($F614:BH614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D614),$T598-SUM($F614:BI614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D614),$T598-SUM($F614:BJ614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D614),$T598-SUM($F614:BK614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D614),$T598-SUM($F614:BL614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D614),$T598-SUM($F614:BM614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D614),$T598-SUM($F614:BN614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D614),$T598-SUM($F614:BO614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D614),$T598-SUM($F614:BP614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D614),$T598-SUM($F614:BQ614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D614),$T598-SUM($F614:BR614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D614),$T598-SUM($F614:BS614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D614),$T598-SUM($F614:BT614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D614),$T598-SUM($F614:BU614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D614),$T598-SUM($F614:BV614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D614),$T598-SUM($F614:BW614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D614),$T598-SUM($F614:BX614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D614),$T598-SUM($F614:BY614),$T598/$D598))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D615),$U598-SUM($F615:U615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D615),$U598-SUM($F615:V615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D615),$U598-SUM($F615:W615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D615),$U598-SUM($F615:X615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D615),$U598-SUM($F615:Y615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D615),$U598-SUM($F615:Z615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D615),$U598-SUM($F615:AA615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D615),$U598-SUM($F615:AB615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D615),$U598-SUM($F615:AC615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D615),$U598-SUM($F615:AD615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D615),$U598-SUM($F615:AE615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D615),$U598-SUM($F615:AF615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D615),$U598-SUM($F615:AG615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D615),$U598-SUM($F615:AH615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D615),$U598-SUM($F615:AI615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D615),$U598-SUM($F615:AJ615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D615),$U598-SUM($F615:AK615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D615),$U598-SUM($F615:AL615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D615),$U598-SUM($F615:AM615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D615),$U598-SUM($F615:AN615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D615),$U598-SUM($F615:AO615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D615),$U598-SUM($F615:AP615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D615),$U598-SUM($F615:AQ615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D615),$U598-SUM($F615:AR615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D615),$U598-SUM($F615:AS615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D615),$U598-SUM($F615:AT615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D615),$U598-SUM($F615:AU615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D615),$U598-SUM($F615:AV615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D615),$U598-SUM($F615:AW615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D615),$U598-SUM($F615:AX615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D615),$U598-SUM($F615:AY615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D615),$U598-SUM($F615:AZ615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D615),$U598-SUM($F615:BA615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D615),$U598-SUM($F615:BB615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D615),$U598-SUM($F615:BC615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D615),$U598-SUM($F615:BD615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D615),$U598-SUM($F615:BE615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D615),$U598-SUM($F615:BF615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D615),$U598-SUM($F615:BG615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D615),$U598-SUM($F615:BH615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D615),$U598-SUM($F615:BI615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D615),$U598-SUM($F615:BJ615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D615),$U598-SUM($F615:BK615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D615),$U598-SUM($F615:BL615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D615),$U598-SUM($F615:BM615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D615),$U598-SUM($F615:BN615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D615),$U598-SUM($F615:BO615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D615),$U598-SUM($F615:BP615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D615),$U598-SUM($F615:BQ615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D615),$U598-SUM($F615:BR615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D615),$U598-SUM($F615:BS615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D615),$U598-SUM($F615:BT615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D615),$U598-SUM($F615:BU615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D615),$U598-SUM($F615:BV615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D615),$U598-SUM($F615:BW615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D615),$U598-SUM($F615:BX615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D615),$U598-SUM($F615:BY615),$U598/$D598))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D616),$V598-SUM($F616:V616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D616),$V598-SUM($F616:W616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D616),$V598-SUM($F616:X616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D616),$V598-SUM($F616:Y616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D616),$V598-SUM($F616:Z616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D616),$V598-SUM($F616:AA616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D616),$V598-SUM($F616:AB616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D616),$V598-SUM($F616:AC616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D616),$V598-SUM($F616:AD616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D616),$V598-SUM($F616:AE616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D616),$V598-SUM($F616:AF616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D616),$V598-SUM($F616:AG616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D616),$V598-SUM($F616:AH616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D616),$V598-SUM($F616:AI616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D616),$V598-SUM($F616:AJ616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D616),$V598-SUM($F616:AK616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D616),$V598-SUM($F616:AL616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D616),$V598-SUM($F616:AM616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D616),$V598-SUM($F616:AN616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D616),$V598-SUM($F616:AO616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D616),$V598-SUM($F616:AP616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D616),$V598-SUM($F616:AQ616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D616),$V598-SUM($F616:AR616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D616),$V598-SUM($F616:AS616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D616),$V598-SUM($F616:AT616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D616),$V598-SUM($F616:AU616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D616),$V598-SUM($F616:AV616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D616),$V598-SUM($F616:AW616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D616),$V598-SUM($F616:AX616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D616),$V598-SUM($F616:AY616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D616),$V598-SUM($F616:AZ616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D616),$V598-SUM($F616:BA616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D616),$V598-SUM($F616:BB616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D616),$V598-SUM($F616:BC616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D616),$V598-SUM($F616:BD616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D616),$V598-SUM($F616:BE616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D616),$V598-SUM($F616:BF616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D616),$V598-SUM($F616:BG616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D616),$V598-SUM($F616:BH616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D616),$V598-SUM($F616:BI616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D616),$V598-SUM($F616:BJ616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D616),$V598-SUM($F616:BK616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D616),$V598-SUM($F616:BL616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D616),$V598-SUM($F616:BM616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D616),$V598-SUM($F616:BN616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D616),$V598-SUM($F616:BO616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D616),$V598-SUM($F616:BP616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D616),$V598-SUM($F616:BQ616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D616),$V598-SUM($F616:BR616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D616),$V598-SUM($F616:BS616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D616),$V598-SUM($F616:BT616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D616),$V598-SUM($F616:BU616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D616),$V598-SUM($F616:BV616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D616),$V598-SUM($F616:BW616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D616),$V598-SUM($F616:BX616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D616),$V598-SUM($F616:BY616),$V598/$D598))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D617),$W598-SUM($F617:W617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D617),$W598-SUM($F617:X617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D617),$W598-SUM($F617:Y617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D617),$W598-SUM($F617:Z617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D617),$W598-SUM($F617:AA617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D617),$W598-SUM($F617:AB617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D617),$W598-SUM($F617:AC617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D617),$W598-SUM($F617:AD617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D617),$W598-SUM($F617:AE617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D617),$W598-SUM($F617:AF617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D617),$W598-SUM($F617:AG617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D617),$W598-SUM($F617:AH617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D617),$W598-SUM($F617:AI617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D617),$W598-SUM($F617:AJ617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D617),$W598-SUM($F617:AK617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D617),$W598-SUM($F617:AL617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D617),$W598-SUM($F617:AM617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D617),$W598-SUM($F617:AN617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D617),$W598-SUM($F617:AO617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D617),$W598-SUM($F617:AP617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D617),$W598-SUM($F617:AQ617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D617),$W598-SUM($F617:AR617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D617),$W598-SUM($F617:AS617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D617),$W598-SUM($F617:AT617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D617),$W598-SUM($F617:AU617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D617),$W598-SUM($F617:AV617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D617),$W598-SUM($F617:AW617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D617),$W598-SUM($F617:AX617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D617),$W598-SUM($F617:AY617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D617),$W598-SUM($F617:AZ617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D617),$W598-SUM($F617:BA617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D617),$W598-SUM($F617:BB617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D617),$W598-SUM($F617:BC617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D617),$W598-SUM($F617:BD617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D617),$W598-SUM($F617:BE617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D617),$W598-SUM($F617:BF617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D617),$W598-SUM($F617:BG617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D617),$W598-SUM($F617:BH617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D617),$W598-SUM($F617:BI617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D617),$W598-SUM($F617:BJ617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D617),$W598-SUM($F617:BK617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D617),$W598-SUM($F617:BL617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D617),$W598-SUM($F617:BM617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D617),$W598-SUM($F617:BN617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D617),$W598-SUM($F617:BO617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D617),$W598-SUM($F617:BP617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D617),$W598-SUM($F617:BQ617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D617),$W598-SUM($F617:BR617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D617),$W598-SUM($F617:BS617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D617),$W598-SUM($F617:BT617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D617),$W598-SUM($F617:BU617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D617),$W598-SUM($F617:BV617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D617),$W598-SUM($F617:BW617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D617),$W598-SUM($F617:BX617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D617),$W598-SUM($F617:BY617),$W598/$D598))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D618),$X598-SUM($F618:X618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D618),$X598-SUM($F618:Y618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D618),$X598-SUM($F618:Z618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D618),$X598-SUM($F618:AA618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D618),$X598-SUM($F618:AB618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D618),$X598-SUM($F618:AC618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D618),$X598-SUM($F618:AD618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D618),$X598-SUM($F618:AE618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D618),$X598-SUM($F618:AF618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D618),$X598-SUM($F618:AG618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D618),$X598-SUM($F618:AH618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D618),$X598-SUM($F618:AI618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D618),$X598-SUM($F618:AJ618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D618),$X598-SUM($F618:AK618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D618),$X598-SUM($F618:AL618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D618),$X598-SUM($F618:AM618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D618),$X598-SUM($F618:AN618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D618),$X598-SUM($F618:AO618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D618),$X598-SUM($F618:AP618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D618),$X598-SUM($F618:AQ618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D618),$X598-SUM($F618:AR618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D618),$X598-SUM($F618:AS618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D618),$X598-SUM($F618:AT618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D618),$X598-SUM($F618:AU618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D618),$X598-SUM($F618:AV618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D618),$X598-SUM($F618:AW618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D618),$X598-SUM($F618:AX618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D618),$X598-SUM($F618:AY618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D618),$X598-SUM($F618:AZ618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D618),$X598-SUM($F618:BA618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D618),$X598-SUM($F618:BB618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D618),$X598-SUM($F618:BC618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D618),$X598-SUM($F618:BD618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D618),$X598-SUM($F618:BE618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D618),$X598-SUM($F618:BF618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D618),$X598-SUM($F618:BG618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D618),$X598-SUM($F618:BH618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D618),$X598-SUM($F618:BI618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D618),$X598-SUM($F618:BJ618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D618),$X598-SUM($F618:BK618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D618),$X598-SUM($F618:BL618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D618),$X598-SUM($F618:BM618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D618),$X598-SUM($F618:BN618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D618),$X598-SUM($F618:BO618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D618),$X598-SUM($F618:BP618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D618),$X598-SUM($F618:BQ618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D618),$X598-SUM($F618:BR618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D618),$X598-SUM($F618:BS618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D618),$X598-SUM($F618:BT618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D618),$X598-SUM($F618:BU618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D618),$X598-SUM($F618:BV618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D618),$X598-SUM($F618:BW618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D618),$X598-SUM($F618:BX618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D618),$X598-SUM($F618:BY618),$X598/$D598))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D619),$Y598-SUM($F619:Y619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D619),$Y598-SUM($F619:Z619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D619),$Y598-SUM($F619:AA619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D619),$Y598-SUM($F619:AB619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D619),$Y598-SUM($F619:AC619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D619),$Y598-SUM($F619:AD619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D619),$Y598-SUM($F619:AE619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D619),$Y598-SUM($F619:AF619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D619),$Y598-SUM($F619:AG619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D619),$Y598-SUM($F619:AH619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D619),$Y598-SUM($F619:AI619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D619),$Y598-SUM($F619:AJ619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D619),$Y598-SUM($F619:AK619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D619),$Y598-SUM($F619:AL619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D619),$Y598-SUM($F619:AM619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D619),$Y598-SUM($F619:AN619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D619),$Y598-SUM($F619:AO619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D619),$Y598-SUM($F619:AP619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D619),$Y598-SUM($F619:AQ619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D619),$Y598-SUM($F619:AR619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D619),$Y598-SUM($F619:AS619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D619),$Y598-SUM($F619:AT619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D619),$Y598-SUM($F619:AU619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D619),$Y598-SUM($F619:AV619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D619),$Y598-SUM($F619:AW619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D619),$Y598-SUM($F619:AX619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D619),$Y598-SUM($F619:AY619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D619),$Y598-SUM($F619:AZ619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D619),$Y598-SUM($F619:BA619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D619),$Y598-SUM($F619:BB619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D619),$Y598-SUM($F619:BC619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D619),$Y598-SUM($F619:BD619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D619),$Y598-SUM($F619:BE619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D619),$Y598-SUM($F619:BF619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D619),$Y598-SUM($F619:BG619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D619),$Y598-SUM($F619:BH619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D619),$Y598-SUM($F619:BI619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D619),$Y598-SUM($F619:BJ619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D619),$Y598-SUM($F619:BK619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D619),$Y598-SUM($F619:BL619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D619),$Y598-SUM($F619:BM619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D619),$Y598-SUM($F619:BN619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D619),$Y598-SUM($F619:BO619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D619),$Y598-SUM($F619:BP619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D619),$Y598-SUM($F619:BQ619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D619),$Y598-SUM($F619:BR619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D619),$Y598-SUM($F619:BS619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D619),$Y598-SUM($F619:BT619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D619),$Y598-SUM($F619:BU619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D619),$Y598-SUM($F619:BV619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D619),$Y598-SUM($F619:BW619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D619),$Y598-SUM($F619:BX619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D619),$Y598-SUM($F619:BY619),$Y598/$D598))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D620),$Z598-SUM($F620:Z620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D620),$Z598-SUM($F620:AA620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D620),$Z598-SUM($F620:AB620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D620),$Z598-SUM($F620:AC620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D620),$Z598-SUM($F620:AD620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D620),$Z598-SUM($F620:AE620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D620),$Z598-SUM($F620:AF620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D620),$Z598-SUM($F620:AG620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D620),$Z598-SUM($F620:AH620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D620),$Z598-SUM($F620:AI620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D620),$Z598-SUM($F620:AJ620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D620),$Z598-SUM($F620:AK620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D620),$Z598-SUM($F620:AL620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D620),$Z598-SUM($F620:AM620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D620),$Z598-SUM($F620:AN620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D620),$Z598-SUM($F620:AO620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D620),$Z598-SUM($F620:AP620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D620),$Z598-SUM($F620:AQ620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D620),$Z598-SUM($F620:AR620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D620),$Z598-SUM($F620:AS620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D620),$Z598-SUM($F620:AT620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D620),$Z598-SUM($F620:AU620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D620),$Z598-SUM($F620:AV620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D620),$Z598-SUM($F620:AW620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D620),$Z598-SUM($F620:AX620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D620),$Z598-SUM($F620:AY620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D620),$Z598-SUM($F620:AZ620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D620),$Z598-SUM($F620:BA620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D620),$Z598-SUM($F620:BB620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D620),$Z598-SUM($F620:BC620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D620),$Z598-SUM($F620:BD620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D620),$Z598-SUM($F620:BE620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D620),$Z598-SUM($F620:BF620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D620),$Z598-SUM($F620:BG620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D620),$Z598-SUM($F620:BH620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D620),$Z598-SUM($F620:BI620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D620),$Z598-SUM($F620:BJ620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D620),$Z598-SUM($F620:BK620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D620),$Z598-SUM($F620:BL620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D620),$Z598-SUM($F620:BM620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D620),$Z598-SUM($F620:BN620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D620),$Z598-SUM($F620:BO620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D620),$Z598-SUM($F620:BP620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D620),$Z598-SUM($F620:BQ620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D620),$Z598-SUM($F620:BR620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D620),$Z598-SUM($F620:BS620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D620),$Z598-SUM($F620:BT620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D620),$Z598-SUM($F620:BU620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D620),$Z598-SUM($F620:BV620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D620),$Z598-SUM($F620:BW620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D620),$Z598-SUM($F620:BX620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D620),$Z598-SUM($F620:BY620),$Z598/$D598))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D621),$AA598-SUM($F621:AA621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D621),$AA598-SUM($F621:AB621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D621),$AA598-SUM($F621:AC621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D621),$AA598-SUM($F621:AD621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D621),$AA598-SUM($F621:AE621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D621),$AA598-SUM($F621:AF621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D621),$AA598-SUM($F621:AG621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D621),$AA598-SUM($F621:AH621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D621),$AA598-SUM($F621:AI621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D621),$AA598-SUM($F621:AJ621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D621),$AA598-SUM($F621:AK621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D621),$AA598-SUM($F621:AL621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D621),$AA598-SUM($F621:AM621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D621),$AA598-SUM($F621:AN621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D621),$AA598-SUM($F621:AO621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D621),$AA598-SUM($F621:AP621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D621),$AA598-SUM($F621:AQ621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D621),$AA598-SUM($F621:AR621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D621),$AA598-SUM($F621:AS621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D621),$AA598-SUM($F621:AT621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D621),$AA598-SUM($F621:AU621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D621),$AA598-SUM($F621:AV621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D621),$AA598-SUM($F621:AW621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D621),$AA598-SUM($F621:AX621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D621),$AA598-SUM($F621:AY621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D621),$AA598-SUM($F621:AZ621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D621),$AA598-SUM($F621:BA621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D621),$AA598-SUM($F621:BB621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D621),$AA598-SUM($F621:BC621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D621),$AA598-SUM($F621:BD621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D621),$AA598-SUM($F621:BE621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D621),$AA598-SUM($F621:BF621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D621),$AA598-SUM($F621:BG621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D621),$AA598-SUM($F621:BH621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D621),$AA598-SUM($F621:BI621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D621),$AA598-SUM($F621:BJ621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D621),$AA598-SUM($F621:BK621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D621),$AA598-SUM($F621:BL621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D621),$AA598-SUM($F621:BM621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D621),$AA598-SUM($F621:BN621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D621),$AA598-SUM($F621:BO621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D621),$AA598-SUM($F621:BP621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D621),$AA598-SUM($F621:BQ621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D621),$AA598-SUM($F621:BR621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D621),$AA598-SUM($F621:BS621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D621),$AA598-SUM($F621:BT621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D621),$AA598-SUM($F621:BU621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D621),$AA598-SUM($F621:BV621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D621),$AA598-SUM($F621:BW621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D621),$AA598-SUM($F621:BX621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D621),$AA598-SUM($F621:BY621),$AA598/$D598))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D622),$AB598-SUM($F622:AB622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D622),$AB598-SUM($F622:AC622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D622),$AB598-SUM($F622:AD622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D622),$AB598-SUM($F622:AE622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D622),$AB598-SUM($F622:AF622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D622),$AB598-SUM($F622:AG622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D622),$AB598-SUM($F622:AH622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D622),$AB598-SUM($F622:AI622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D622),$AB598-SUM($F622:AJ622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D622),$AB598-SUM($F622:AK622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D622),$AB598-SUM($F622:AL622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D622),$AB598-SUM($F622:AM622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D622),$AB598-SUM($F622:AN622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D622),$AB598-SUM($F622:AO622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D622),$AB598-SUM($F622:AP622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D622),$AB598-SUM($F622:AQ622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D622),$AB598-SUM($F622:AR622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D622),$AB598-SUM($F622:AS622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D622),$AB598-SUM($F622:AT622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D622),$AB598-SUM($F622:AU622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D622),$AB598-SUM($F622:AV622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D622),$AB598-SUM($F622:AW622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D622),$AB598-SUM($F622:AX622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D622),$AB598-SUM($F622:AY622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D622),$AB598-SUM($F622:AZ622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D622),$AB598-SUM($F622:BA622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D622),$AB598-SUM($F622:BB622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D622),$AB598-SUM($F622:BC622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D622),$AB598-SUM($F622:BD622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D622),$AB598-SUM($F622:BE622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D622),$AB598-SUM($F622:BF622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D622),$AB598-SUM($F622:BG622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D622),$AB598-SUM($F622:BH622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D622),$AB598-SUM($F622:BI622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D622),$AB598-SUM($F622:BJ622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D622),$AB598-SUM($F622:BK622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D622),$AB598-SUM($F622:BL622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D622),$AB598-SUM($F622:BM622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D622),$AB598-SUM($F622:BN622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D622),$AB598-SUM($F622:BO622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D622),$AB598-SUM($F622:BP622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D622),$AB598-SUM($F622:BQ622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D622),$AB598-SUM($F622:BR622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D622),$AB598-SUM($F622:BS622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D622),$AB598-SUM($F622:BT622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D622),$AB598-SUM($F622:BU622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D622),$AB598-SUM($F622:BV622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D622),$AB598-SUM($F622:BW622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D622),$AB598-SUM($F622:BX622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D622),$AB598-SUM($F622:BY622),$AB598/$D598))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D623),$AC598-SUM($F623:AC623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D623),$AC598-SUM($F623:AD623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D623),$AC598-SUM($F623:AE623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D623),$AC598-SUM($F623:AF623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D623),$AC598-SUM($F623:AG623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D623),$AC598-SUM($F623:AH623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D623),$AC598-SUM($F623:AI623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D623),$AC598-SUM($F623:AJ623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D623),$AC598-SUM($F623:AK623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D623),$AC598-SUM($F623:AL623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D623),$AC598-SUM($F623:AM623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D623),$AC598-SUM($F623:AN623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D623),$AC598-SUM($F623:AO623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D623),$AC598-SUM($F623:AP623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D623),$AC598-SUM($F623:AQ623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D623),$AC598-SUM($F623:AR623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D623),$AC598-SUM($F623:AS623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D623),$AC598-SUM($F623:AT623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D623),$AC598-SUM($F623:AU623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D623),$AC598-SUM($F623:AV623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D623),$AC598-SUM($F623:AW623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D623),$AC598-SUM($F623:AX623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D623),$AC598-SUM($F623:AY623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D623),$AC598-SUM($F623:AZ623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D623),$AC598-SUM($F623:BA623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D623),$AC598-SUM($F623:BB623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D623),$AC598-SUM($F623:BC623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D623),$AC598-SUM($F623:BD623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D623),$AC598-SUM($F623:BE623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D623),$AC598-SUM($F623:BF623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D623),$AC598-SUM($F623:BG623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D623),$AC598-SUM($F623:BH623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D623),$AC598-SUM($F623:BI623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D623),$AC598-SUM($F623:BJ623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D623),$AC598-SUM($F623:BK623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D623),$AC598-SUM($F623:BL623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D623),$AC598-SUM($F623:BM623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D623),$AC598-SUM($F623:BN623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D623),$AC598-SUM($F623:BO623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D623),$AC598-SUM($F623:BP623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D623),$AC598-SUM($F623:BQ623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D623),$AC598-SUM($F623:BR623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D623),$AC598-SUM($F623:BS623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D623),$AC598-SUM($F623:BT623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D623),$AC598-SUM($F623:BU623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D623),$AC598-SUM($F623:BV623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D623),$AC598-SUM($F623:BW623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D623),$AC598-SUM($F623:BX623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D623),$AC598-SUM($F623:BY623),$AC598/$D598))","v":0}]
[null,null,null,25]
[null,{"$f":"A54","v":"Equity Raising costs (2003-08)"},null,null,null,{"$f":"SUM(F599:F624)","v":0},0,0,0,0,0,0,0,0,0,0,0,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,{"$f":"SUM(AL599:AL624)","v":1936.838212989258},1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1105.3682492900698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B654","v":0},{"$f":"VLOOKUP(C627,$A$124:$D$140,4,FALSE)","v":"n/a"},{"$f":"VLOOKUP(C627,$A$124:$D$140,3,FALSE)","v":"n/a"},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C627,$A$61:$A$77,0),FALSE))","v":0},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C627,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C627,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E627=\"n/a\",\"n/a\",IF(G$3>($E627+$D629),$F627-SUM($F629:F629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(H$3>($E627+$D629),$F627-SUM($F629:G629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(I$3>($E627+$D629),$F627-SUM($F629:H629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(J$3>($E627+$D629),$F627-SUM($F629:I629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(K$3>($E627+$D629),$F627-SUM($F629:J629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(L$3>($E627+$D629),$F627-SUM($F629:K629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(M$3>($E627+$D629),$F627-SUM($F629:L629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(N$3>($E627+$D629),$F627-SUM($F629:M629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(O$3>($E627+$D629),$F627-SUM($F629:N629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(P$3>($E627+$D629),$F627-SUM($F629:O629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Q$3>($E627+$D629),$F627-SUM($F629:P629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(R$3>($E627+$D629),$F627-SUM($F629:Q629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(S$3>($E627+$D629),$F627-SUM($F629:R629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(T$3>($E627+$D629),$F627-SUM($F629:S629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(U$3>($E627+$D629),$F627-SUM($F629:T629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(V$3>($E627+$D629),$F627-SUM($F629:U629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(W$3>($E627+$D629),$F627-SUM($F629:V629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(X$3>($E627+$D629),$F627-SUM($F629:W629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Y$3>($E627+$D629),$F627-SUM($F629:X629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Z$3>($E627+$D629),$F627-SUM($F629:Y629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AA$3>($E627+$D629),$F627-SUM($F629:Z629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AB$3>($E627+$D629),$F627-SUM($F629:AA629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AC$3>($E627+$D629),$F627-SUM($F629:AB629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AD$3>($E627+$D629),$F627-SUM($F629:AC629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AE$3>($E627+$D629),$F627-SUM($F629:AD629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AF$3>($E627+$D629),$F627-SUM($F629:AE629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AG$3>($E627+$D629),$F627-SUM($F629:AF629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AH$3>($E627+$D629),$F627-SUM($F629:AG629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AI$3>($E627+$D629),$F627-SUM($F629:AH629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AJ$3>($E627+$D629),$F627-SUM($F629:AI629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AK$3>($E627+$D629),$F627-SUM($F629:AJ629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AL$3>($E627+$D629),$F627-SUM($F629:AK629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AM$3>($E627+$D629),$F627-SUM($F629:AL629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AN$3>($E627+$D629),$F627-SUM($F629:AM629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AO$3>($E627+$D629),$F627-SUM($F629:AN629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AP$3>($E627+$D629),$F627-SUM($F629:AO629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AQ$3>($E627+$D629),$F627-SUM($F629:AP629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AR$3>($E627+$D629),$F627-SUM($F629:AQ629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AS$3>($E627+$D629),$F627-SUM($F629:AR629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AT$3>($E627+$D629),$F627-SUM($F629:AS629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AU$3>($E627+$D629),$F627-SUM($F629:AT629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AV$3>($E627+$D629),$F627-SUM($F629:AU629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AW$3>($E627+$D629),$F627-SUM($F629:AV629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AX$3>($E627+$D629),$F627-SUM($F629:AW629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AY$3>($E627+$D629),$F627-SUM($F629:AX629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AZ$3>($E627+$D629),$F627-SUM($F629:AY629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BA$3>($E627+$D629),$F627-SUM($F629:AZ629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BB$3>($E627+$D629),$F627-SUM($F629:BA629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BC$3>($E627+$D629),$F627-SUM($F629:BB629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BD$3>($E627+$D629),$F627-SUM($F629:BC629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BE$3>($E627+$D629),$F627-SUM($F629:BD629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BF$3>($E627+$D629),$F627-SUM($F629:BE629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BG$3>($E627+$D629),$F627-SUM($F629:BF629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BH$3>($E627+$D629),$F627-SUM($F629:BG629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BI$3>($E627+$D629),$F627-SUM($F629:BH629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BJ$3>($E627+$D629),$F627-SUM($F629:BI629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BK$3>($E627+$D629),$F627-SUM($F629:BJ629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BL$3>($E627+$D629),$F627-SUM($F629:BK629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BM$3>($E627+$D629),$F627-SUM($F629:BL629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BN$3>($E627+$D629),$F627-SUM($F629:BM629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BO$3>($E627+$D629),$F627-SUM($F629:BN629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BP$3>($E627+$D629),$F627-SUM($F629:BO629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BQ$3>($E627+$D629),$F627-SUM($F629:BP629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BR$3>($E627+$D629),$F627-SUM($F629:BQ629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BS$3>($E627+$D629),$F627-SUM($F629:BR629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BT$3>($E627+$D629),$F627-SUM($F629:BS629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BU$3>($E627+$D629),$F627-SUM($F629:BT629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BV$3>($E627+$D629),$F627-SUM($F629:BU629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BW$3>($E627+$D629),$F627-SUM($F629:BV629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BX$3>($E627+$D629),$F627-SUM($F629:BW629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BY$3>($E627+$D629),$F627-SUM($F629:BX629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BZ$3>($E627+$D629),$F627-SUM($F629:BY629),$F627/$E627))","v":"n/a"}]
[null,null,null,2,null,null,null,{"$f":"IF($E627=\"n/a\",\"n/a\",IF(H$3>($E627+$D630),$G627-SUM($F630:G630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(I$3>($E627+$D630),$G627-SUM($F630:H630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(J$3>($E627+$D630),$G627-SUM($F630:I630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(K$3>($E627+$D630),$G627-SUM($F630:J630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(L$3>($E627+$D630),$G627-SUM($F630:K630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(M$3>($E627+$D630),$G627-SUM($F630:L630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(N$3>($E627+$D630),$G627-SUM($F630:M630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(O$3>($E627+$D630),$G627-SUM($F630:N630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(P$3>($E627+$D630),$G627-SUM($F630:O630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Q$3>($E627+$D630),$G627-SUM($F630:P630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(R$3>($E627+$D630),$G627-SUM($F630:Q630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(S$3>($E627+$D630),$G627-SUM($F630:R630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(T$3>($E627+$D630),$G627-SUM($F630:S630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(U$3>($E627+$D630),$G627-SUM($F630:T630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(V$3>($E627+$D630),$G627-SUM($F630:U630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(W$3>($E627+$D630),$G627-SUM($F630:V630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(X$3>($E627+$D630),$G627-SUM($F630:W630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Y$3>($E627+$D630),$G627-SUM($F630:X630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Z$3>($E627+$D630),$G627-SUM($F630:Y630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AA$3>($E627+$D630),$G627-SUM($F630:Z630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AB$3>($E627+$D630),$G627-SUM($F630:AA630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AC$3>($E627+$D630),$G627-SUM($F630:AB630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AD$3>($E627+$D630),$G627-SUM($F630:AC630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AE$3>($E627+$D630),$G627-SUM($F630:AD630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AF$3>($E627+$D630),$G627-SUM($F630:AE630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AG$3>($E627+$D630),$G627-SUM($F630:AF630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AH$3>($E627+$D630),$G627-SUM($F630:AG630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AI$3>($E627+$D630),$G627-SUM($F630:AH630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AJ$3>($E627+$D630),$G627-SUM($F630:AI630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AK$3>($E627+$D630),$G627-SUM($F630:AJ630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AL$3>($E627+$D630),$G627-SUM($F630:AK630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AM$3>($E627+$D630),$G627-SUM($F630:AL630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AN$3>($E627+$D630),$G627-SUM($F630:AM630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AO$3>($E627+$D630),$G627-SUM($F630:AN630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AP$3>($E627+$D630),$G627-SUM($F630:AO630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AQ$3>($E627+$D630),$G627-SUM($F630:AP630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AR$3>($E627+$D630),$G627-SUM($F630:AQ630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AS$3>($E627+$D630),$G627-SUM($F630:AR630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AT$3>($E627+$D630),$G627-SUM($F630:AS630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AU$3>($E627+$D630),$G627-SUM($F630:AT630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AV$3>($E627+$D630),$G627-SUM($F630:AU630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AW$3>($E627+$D630),$G627-SUM($F630:AV630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AX$3>($E627+$D630),$G627-SUM($F630:AW630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AY$3>($E627+$D630),$G627-SUM($F630:AX630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AZ$3>($E627+$D630),$G627-SUM($F630:AY630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BA$3>($E627+$D630),$G627-SUM($F630:AZ630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BB$3>($E627+$D630),$G627-SUM($F630:BA630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BC$3>($E627+$D630),$G627-SUM($F630:BB630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BD$3>($E627+$D630),$G627-SUM($F630:BC630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BE$3>($E627+$D630),$G627-SUM($F630:BD630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BF$3>($E627+$D630),$G627-SUM($F630:BE630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BG$3>($E627+$D630),$G627-SUM($F630:BF630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BH$3>($E627+$D630),$G627-SUM($F630:BG630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BI$3>($E627+$D630),$G627-SUM($F630:BH630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BJ$3>($E627+$D630),$G627-SUM($F630:BI630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BK$3>($E627+$D630),$G627-SUM($F630:BJ630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BL$3>($E627+$D630),$G627-SUM($F630:BK630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BM$3>($E627+$D630),$G627-SUM($F630:BL630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BN$3>($E627+$D630),$G627-SUM($F630:BM630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BO$3>($E627+$D630),$G627-SUM($F630:BN630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BP$3>($E627+$D630),$G627-SUM($F630:BO630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BQ$3>($E627+$D630),$G627-SUM($F630:BP630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BR$3>($E627+$D630),$G627-SUM($F630:BQ630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BS$3>($E627+$D630),$G627-SUM($F630:BR630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BT$3>($E627+$D630),$G627-SUM($F630:BS630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BU$3>($E627+$D630),$G627-SUM($F630:BT630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BV$3>($E627+$D630),$G627-SUM($F630:BU630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BW$3>($E627+$D630),$G627-SUM($F630:BV630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BX$3>($E627+$D630),$G627-SUM($F630:BW630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BY$3>($E627+$D630),$G627-SUM($F630:BX630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BZ$3>($E627+$D630),$G627-SUM($F630:BY630),$G627/$E627))","v":"n/a"}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E627=\"n/a\",\"n/a\",IF(I$3>($E627+$D631),$H627-SUM($F631:H631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(J$3>($E627+$D631),$H627-SUM($F631:I631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(K$3>($E627+$D631),$H627-SUM($F631:J631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(L$3>($E627+$D631),$H627-SUM($F631:K631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(M$3>($E627+$D631),$H627-SUM($F631:L631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(N$3>($E627+$D631),$H627-SUM($F631:M631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(O$3>($E627+$D631),$H627-SUM($F631:N631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(P$3>($E627+$D631),$H627-SUM($F631:O631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Q$3>($E627+$D631),$H627-SUM($F631:P631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(R$3>($E627+$D631),$H627-SUM($F631:Q631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(S$3>($E627+$D631),$H627-SUM($F631:R631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(T$3>($E627+$D631),$H627-SUM($F631:S631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(U$3>($E627+$D631),$H627-SUM($F631:T631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(V$3>($E627+$D631),$H627-SUM($F631:U631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(W$3>($E627+$D631),$H627-SUM($F631:V631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(X$3>($E627+$D631),$H627-SUM($F631:W631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Y$3>($E627+$D631),$H627-SUM($F631:X631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Z$3>($E627+$D631),$H627-SUM($F631:Y631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AA$3>($E627+$D631),$H627-SUM($F631:Z631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AB$3>($E627+$D631),$H627-SUM($F631:AA631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AC$3>($E627+$D631),$H627-SUM($F631:AB631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AD$3>($E627+$D631),$H627-SUM($F631:AC631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AE$3>($E627+$D631),$H627-SUM($F631:AD631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AF$3>($E627+$D631),$H627-SUM($F631:AE631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AG$3>($E627+$D631),$H627-SUM($F631:AF631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AH$3>($E627+$D631),$H627-SUM($F631:AG631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AI$3>($E627+$D631),$H627-SUM($F631:AH631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AJ$3>($E627+$D631),$H627-SUM($F631:AI631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AK$3>($E627+$D631),$H627-SUM($F631:AJ631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AL$3>($E627+$D631),$H627-SUM($F631:AK631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AM$3>($E627+$D631),$H627-SUM($F631:AL631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AN$3>($E627+$D631),$H627-SUM($F631:AM631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AO$3>($E627+$D631),$H627-SUM($F631:AN631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AP$3>($E627+$D631),$H627-SUM($F631:AO631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AQ$3>($E627+$D631),$H627-SUM($F631:AP631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AR$3>($E627+$D631),$H627-SUM($F631:AQ631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AS$3>($E627+$D631),$H627-SUM($F631:AR631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AT$3>($E627+$D631),$H627-SUM($F631:AS631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AU$3>($E627+$D631),$H627-SUM($F631:AT631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AV$3>($E627+$D631),$H627-SUM($F631:AU631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AW$3>($E627+$D631),$H627-SUM($F631:AV631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AX$3>($E627+$D631),$H627-SUM($F631:AW631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AY$3>($E627+$D631),$H627-SUM($F631:AX631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AZ$3>($E627+$D631),$H627-SUM($F631:AY631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BA$3>($E627+$D631),$H627-SUM($F631:AZ631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BB$3>($E627+$D631),$H627-SUM($F631:BA631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BC$3>($E627+$D631),$H627-SUM($F631:BB631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BD$3>($E627+$D631),$H627-SUM($F631:BC631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BE$3>($E627+$D631),$H627-SUM($F631:BD631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BF$3>($E627+$D631),$H627-SUM($F631:BE631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BG$3>($E627+$D631),$H627-SUM($F631:BF631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BH$3>($E627+$D631),$H627-SUM($F631:BG631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BI$3>($E627+$D631),$H627-SUM($F631:BH631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BJ$3>($E627+$D631),$H627-SUM($F631:BI631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BK$3>($E627+$D631),$H627-SUM($F631:BJ631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BL$3>($E627+$D631),$H627-SUM($F631:BK631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BM$3>($E627+$D631),$H627-SUM($F631:BL631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BN$3>($E627+$D631),$H627-SUM($F631:BM631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BO$3>($E627+$D631),$H627-SUM($F631:BN631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BP$3>($E627+$D631),$H627-SUM($F631:BO631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BQ$3>($E627+$D631),$H627-SUM($F631:BP631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BR$3>($E627+$D631),$H627-SUM($F631:BQ631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BS$3>($E627+$D631),$H627-SUM($F631:BR631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BT$3>($E627+$D631),$H627-SUM($F631:BS631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BU$3>($E627+$D631),$H627-SUM($F631:BT631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BV$3>($E627+$D631),$H627-SUM($F631:BU631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BW$3>($E627+$D631),$H627-SUM($F631:BV631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BX$3>($E627+$D631),$H627-SUM($F631:BW631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BY$3>($E627+$D631),$H627-SUM($F631:BX631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BZ$3>($E627+$D631),$H627-SUM($F631:BY631),$H627/$E627))","v":"n/a"}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E627=\"n/a\",\"n/a\",IF(J$3>($E627+$D632),$I627-SUM($F632:I632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(K$3>($E627+$D632),$I627-SUM($F632:J632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(L$3>($E627+$D632),$I627-SUM($F632:K632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(M$3>($E627+$D632),$I627-SUM($F632:L632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(N$3>($E627+$D632),$I627-SUM($F632:M632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(O$3>($E627+$D632),$I627-SUM($F632:N632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(P$3>($E627+$D632),$I627-SUM($F632:O632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Q$3>($E627+$D632),$I627-SUM($F632:P632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(R$3>($E627+$D632),$I627-SUM($F632:Q632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(S$3>($E627+$D632),$I627-SUM($F632:R632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(T$3>($E627+$D632),$I627-SUM($F632:S632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(U$3>($E627+$D632),$I627-SUM($F632:T632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(V$3>($E627+$D632),$I627-SUM($F632:U632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(W$3>($E627+$D632),$I627-SUM($F632:V632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(X$3>($E627+$D632),$I627-SUM($F632:W632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Y$3>($E627+$D632),$I627-SUM($F632:X632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Z$3>($E627+$D632),$I627-SUM($F632:Y632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AA$3>($E627+$D632),$I627-SUM($F632:Z632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AB$3>($E627+$D632),$I627-SUM($F632:AA632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AC$3>($E627+$D632),$I627-SUM($F632:AB632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AD$3>($E627+$D632),$I627-SUM($F632:AC632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AE$3>($E627+$D632),$I627-SUM($F632:AD632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AF$3>($E627+$D632),$I627-SUM($F632:AE632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AG$3>($E627+$D632),$I627-SUM($F632:AF632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AH$3>($E627+$D632),$I627-SUM($F632:AG632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AI$3>($E627+$D632),$I627-SUM($F632:AH632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AJ$3>($E627+$D632),$I627-SUM($F632:AI632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AK$3>($E627+$D632),$I627-SUM($F632:AJ632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AL$3>($E627+$D632),$I627-SUM($F632:AK632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AM$3>($E627+$D632),$I627-SUM($F632:AL632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AN$3>($E627+$D632),$I627-SUM($F632:AM632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AO$3>($E627+$D632),$I627-SUM($F632:AN632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AP$3>($E627+$D632),$I627-SUM($F632:AO632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AQ$3>($E627+$D632),$I627-SUM($F632:AP632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AR$3>($E627+$D632),$I627-SUM($F632:AQ632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AS$3>($E627+$D632),$I627-SUM($F632:AR632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AT$3>($E627+$D632),$I627-SUM($F632:AS632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AU$3>($E627+$D632),$I627-SUM($F632:AT632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AV$3>($E627+$D632),$I627-SUM($F632:AU632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AW$3>($E627+$D632),$I627-SUM($F632:AV632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AX$3>($E627+$D632),$I627-SUM($F632:AW632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AY$3>($E627+$D632),$I627-SUM($F632:AX632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AZ$3>($E627+$D632),$I627-SUM($F632:AY632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BA$3>($E627+$D632),$I627-SUM($F632:AZ632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BB$3>($E627+$D632),$I627-SUM($F632:BA632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BC$3>($E627+$D632),$I627-SUM($F632:BB632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BD$3>($E627+$D632),$I627-SUM($F632:BC632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BE$3>($E627+$D632),$I627-SUM($F632:BD632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BF$3>($E627+$D632),$I627-SUM($F632:BE632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BG$3>($E627+$D632),$I627-SUM($F632:BF632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BH$3>($E627+$D632),$I627-SUM($F632:BG632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BI$3>($E627+$D632),$I627-SUM($F632:BH632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BJ$3>($E627+$D632),$I627-SUM($F632:BI632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BK$3>($E627+$D632),$I627-SUM($F632:BJ632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BL$3>($E627+$D632),$I627-SUM($F632:BK632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BM$3>($E627+$D632),$I627-SUM($F632:BL632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BN$3>($E627+$D632),$I627-SUM($F632:BM632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BO$3>($E627+$D632),$I627-SUM($F632:BN632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BP$3>($E627+$D632),$I627-SUM($F632:BO632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BQ$3>($E627+$D632),$I627-SUM($F632:BP632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BR$3>($E627+$D632),$I627-SUM($F632:BQ632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BS$3>($E627+$D632),$I627-SUM($F632:BR632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BT$3>($E627+$D632),$I627-SUM($F632:BS632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BU$3>($E627+$D632),$I627-SUM($F632:BT632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BV$3>($E627+$D632),$I627-SUM($F632:BU632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BW$3>($E627+$D632),$I627-SUM($F632:BV632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BX$3>($E627+$D632),$I627-SUM($F632:BW632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BY$3>($E627+$D632),$I627-SUM($F632:BX632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BZ$3>($E627+$D632),$I627-SUM($F632:BY632),$I627/$E627))","v":"n/a"}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E627=\"n/a\",\"n/a\",IF(K$3>($E627+$D633),$J627-SUM($F633:J633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(L$3>($E627+$D633),$J627-SUM($F633:K633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(M$3>($E627+$D633),$J627-SUM($F633:L633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(N$3>($E627+$D633),$J627-SUM($F633:M633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(O$3>($E627+$D633),$J627-SUM($F633:N633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(P$3>($E627+$D633),$J627-SUM($F633:O633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Q$3>($E627+$D633),$J627-SUM($F633:P633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(R$3>($E627+$D633),$J627-SUM($F633:Q633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(S$3>($E627+$D633),$J627-SUM($F633:R633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(T$3>($E627+$D633),$J627-SUM($F633:S633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(U$3>($E627+$D633),$J627-SUM($F633:T633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(V$3>($E627+$D633),$J627-SUM($F633:U633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(W$3>($E627+$D633),$J627-SUM($F633:V633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(X$3>($E627+$D633),$J627-SUM($F633:W633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Y$3>($E627+$D633),$J627-SUM($F633:X633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Z$3>($E627+$D633),$J627-SUM($F633:Y633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AA$3>($E627+$D633),$J627-SUM($F633:Z633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AB$3>($E627+$D633),$J627-SUM($F633:AA633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AC$3>($E627+$D633),$J627-SUM($F633:AB633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AD$3>($E627+$D633),$J627-SUM($F633:AC633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AE$3>($E627+$D633),$J627-SUM($F633:AD633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AF$3>($E627+$D633),$J627-SUM($F633:AE633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AG$3>($E627+$D633),$J627-SUM($F633:AF633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AH$3>($E627+$D633),$J627-SUM($F633:AG633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AI$3>($E627+$D633),$J627-SUM($F633:AH633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AJ$3>($E627+$D633),$J627-SUM($F633:AI633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AK$3>($E627+$D633),$J627-SUM($F633:AJ633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AL$3>($E627+$D633),$J627-SUM($F633:AK633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AM$3>($E627+$D633),$J627-SUM($F633:AL633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AN$3>($E627+$D633),$J627-SUM($F633:AM633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AO$3>($E627+$D633),$J627-SUM($F633:AN633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AP$3>($E627+$D633),$J627-SUM($F633:AO633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AQ$3>($E627+$D633),$J627-SUM($F633:AP633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AR$3>($E627+$D633),$J627-SUM($F633:AQ633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AS$3>($E627+$D633),$J627-SUM($F633:AR633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AT$3>($E627+$D633),$J627-SUM($F633:AS633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AU$3>($E627+$D633),$J627-SUM($F633:AT633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AV$3>($E627+$D633),$J627-SUM($F633:AU633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AW$3>($E627+$D633),$J627-SUM($F633:AV633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AX$3>($E627+$D633),$J627-SUM($F633:AW633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AY$3>($E627+$D633),$J627-SUM($F633:AX633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AZ$3>($E627+$D633),$J627-SUM($F633:AY633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BA$3>($E627+$D633),$J627-SUM($F633:AZ633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BB$3>($E627+$D633),$J627-SUM($F633:BA633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BC$3>($E627+$D633),$J627-SUM($F633:BB633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BD$3>($E627+$D633),$J627-SUM($F633:BC633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BE$3>($E627+$D633),$J627-SUM($F633:BD633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BF$3>($E627+$D633),$J627-SUM($F633:BE633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BG$3>($E627+$D633),$J627-SUM($F633:BF633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BH$3>($E627+$D633),$J627-SUM($F633:BG633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BI$3>($E627+$D633),$J627-SUM($F633:BH633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BJ$3>($E627+$D633),$J627-SUM($F633:BI633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BK$3>($E627+$D633),$J627-SUM($F633:BJ633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BL$3>($E627+$D633),$J627-SUM($F633:BK633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BM$3>($E627+$D633),$J627-SUM($F633:BL633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BN$3>($E627+$D633),$J627-SUM($F633:BM633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BO$3>($E627+$D633),$J627-SUM($F633:BN633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BP$3>($E627+$D633),$J627-SUM($F633:BO633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BQ$3>($E627+$D633),$J627-SUM($F633:BP633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BR$3>($E627+$D633),$J627-SUM($F633:BQ633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BS$3>($E627+$D633),$J627-SUM($F633:BR633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BT$3>($E627+$D633),$J627-SUM($F633:BS633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BU$3>($E627+$D633),$J627-SUM($F633:BT633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BV$3>($E627+$D633),$J627-SUM($F633:BU633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BW$3>($E627+$D633),$J627-SUM($F633:BV633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BX$3>($E627+$D633),$J627-SUM($F633:BW633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BY$3>($E627+$D633),$J627-SUM($F633:BX633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BZ$3>($E627+$D633),$J627-SUM($F633:BY633),$J627/$E627))","v":"n/a"}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(L$3>($D627+$D634),$K627-SUM($F634:K634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(M$3>($D627+$D634),$K627-SUM($F634:L634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(N$3>($D627+$D634),$K627-SUM($F634:M634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(O$3>($D627+$D634),$K627-SUM($F634:N634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(P$3>($D627+$D634),$K627-SUM($F634:O634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Q$3>($D627+$D634),$K627-SUM($F634:P634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(R$3>($D627+$D634),$K627-SUM($F634:Q634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(S$3>($D627+$D634),$K627-SUM($F634:R634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(T$3>($D627+$D634),$K627-SUM($F634:S634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D634),$K627-SUM($F634:T634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D634),$K627-SUM($F634:U634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D634),$K627-SUM($F634:V634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D634),$K627-SUM($F634:W634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D634),$K627-SUM($F634:X634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D634),$K627-SUM($F634:Y634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D634),$K627-SUM($F634:Z634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D634),$K627-SUM($F634:AA634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D634),$K627-SUM($F634:AB634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D634),$K627-SUM($F634:AC634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D634),$K627-SUM($F634:AD634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D634),$K627-SUM($F634:AE634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D634),$K627-SUM($F634:AF634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D634),$K627-SUM($F634:AG634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D634),$K627-SUM($F634:AH634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D634),$K627-SUM($F634:AI634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D634),$K627-SUM($F634:AJ634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D634),$K627-SUM($F634:AK634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D634),$K627-SUM($F634:AL634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D634),$K627-SUM($F634:AM634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D634),$K627-SUM($F634:AN634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D634),$K627-SUM($F634:AO634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D634),$K627-SUM($F634:AP634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D634),$K627-SUM($F634:AQ634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D634),$K627-SUM($F634:AR634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D634),$K627-SUM($F634:AS634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D634),$K627-SUM($F634:AT634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D634),$K627-SUM($F634:AU634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D634),$K627-SUM($F634:AV634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D634),$K627-SUM($F634:AW634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D634),$K627-SUM($F634:AX634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D634),$K627-SUM($F634:AY634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D634),$K627-SUM($F634:AZ634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D634),$K627-SUM($F634:BA634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D634),$K627-SUM($F634:BB634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D634),$K627-SUM($F634:BC634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D634),$K627-SUM($F634:BD634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D634),$K627-SUM($F634:BE634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D634),$K627-SUM($F634:BF634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D634),$K627-SUM($F634:BG634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D634),$K627-SUM($F634:BH634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D634),$K627-SUM($F634:BI634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D634),$K627-SUM($F634:BJ634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D634),$K627-SUM($F634:BK634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D634),$K627-SUM($F634:BL634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D634),$K627-SUM($F634:BM634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D634),$K627-SUM($F634:BN634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D634),$K627-SUM($F634:BO634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D634),$K627-SUM($F634:BP634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D634),$K627-SUM($F634:BQ634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D634),$K627-SUM($F634:BR634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D634),$K627-SUM($F634:BS634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D634),$K627-SUM($F634:BT634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D634),$K627-SUM($F634:BU634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D634),$K627-SUM($F634:BV634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D634),$K627-SUM($F634:BW634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D634),$K627-SUM($F634:BX634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D634),$K627-SUM($F634:BY634),$K627/$D627))","v":"n/a"}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(M$3>($D627+$D635),$L627-SUM($F635:L635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(N$3>($D627+$D635),$L627-SUM($F635:M635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(O$3>($D627+$D635),$L627-SUM($F635:N635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(P$3>($D627+$D635),$L627-SUM($F635:O635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Q$3>($D627+$D635),$L627-SUM($F635:P635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(R$3>($D627+$D635),$L627-SUM($F635:Q635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(S$3>($D627+$D635),$L627-SUM($F635:R635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(T$3>($D627+$D635),$L627-SUM($F635:S635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D635),$L627-SUM($F635:T635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D635),$L627-SUM($F635:U635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D635),$L627-SUM($F635:V635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D635),$L627-SUM($F635:W635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D635),$L627-SUM($F635:X635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D635),$L627-SUM($F635:Y635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D635),$L627-SUM($F635:Z635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D635),$L627-SUM($F635:AA635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D635),$L627-SUM($F635:AB635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D635),$L627-SUM($F635:AC635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D635),$L627-SUM($F635:AD635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D635),$L627-SUM($F635:AE635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D635),$L627-SUM($F635:AF635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D635),$L627-SUM($F635:AG635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D635),$L627-SUM($F635:AH635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D635),$L627-SUM($F635:AI635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D635),$L627-SUM($F635:AJ635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D635),$L627-SUM($F635:AK635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D635),$L627-SUM($F635:AL635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D635),$L627-SUM($F635:AM635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D635),$L627-SUM($F635:AN635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D635),$L627-SUM($F635:AO635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D635),$L627-SUM($F635:AP635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D635),$L627-SUM($F635:AQ635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D635),$L627-SUM($F635:AR635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D635),$L627-SUM($F635:AS635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D635),$L627-SUM($F635:AT635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D635),$L627-SUM($F635:AU635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D635),$L627-SUM($F635:AV635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D635),$L627-SUM($F635:AW635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D635),$L627-SUM($F635:AX635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D635),$L627-SUM($F635:AY635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D635),$L627-SUM($F635:AZ635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D635),$L627-SUM($F635:BA635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D635),$L627-SUM($F635:BB635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D635),$L627-SUM($F635:BC635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D635),$L627-SUM($F635:BD635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D635),$L627-SUM($F635:BE635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D635),$L627-SUM($F635:BF635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D635),$L627-SUM($F635:BG635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D635),$L627-SUM($F635:BH635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D635),$L627-SUM($F635:BI635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D635),$L627-SUM($F635:BJ635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D635),$L627-SUM($F635:BK635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D635),$L627-SUM($F635:BL635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D635),$L627-SUM($F635:BM635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D635),$L627-SUM($F635:BN635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D635),$L627-SUM($F635:BO635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D635),$L627-SUM($F635:BP635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D635),$L627-SUM($F635:BQ635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D635),$L627-SUM($F635:BR635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D635),$L627-SUM($F635:BS635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D635),$L627-SUM($F635:BT635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D635),$L627-SUM($F635:BU635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D635),$L627-SUM($F635:BV635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D635),$L627-SUM($F635:BW635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D635),$L627-SUM($F635:BX635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D635),$L627-SUM($F635:BY635),$L627/$D627))","v":"n/a"}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(N$3>($D627+$D636),$M627-SUM($F636:M636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(O$3>($D627+$D636),$M627-SUM($F636:N636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(P$3>($D627+$D636),$M627-SUM($F636:O636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Q$3>($D627+$D636),$M627-SUM($F636:P636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(R$3>($D627+$D636),$M627-SUM($F636:Q636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(S$3>($D627+$D636),$M627-SUM($F636:R636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(T$3>($D627+$D636),$M627-SUM($F636:S636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D636),$M627-SUM($F636:T636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D636),$M627-SUM($F636:U636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D636),$M627-SUM($F636:V636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D636),$M627-SUM($F636:W636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D636),$M627-SUM($F636:X636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D636),$M627-SUM($F636:Y636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D636),$M627-SUM($F636:Z636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D636),$M627-SUM($F636:AA636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D636),$M627-SUM($F636:AB636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D636),$M627-SUM($F636:AC636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D636),$M627-SUM($F636:AD636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D636),$M627-SUM($F636:AE636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D636),$M627-SUM($F636:AF636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D636),$M627-SUM($F636:AG636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D636),$M627-SUM($F636:AH636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D636),$M627-SUM($F636:AI636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D636),$M627-SUM($F636:AJ636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D636),$M627-SUM($F636:AK636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D636),$M627-SUM($F636:AL636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D636),$M627-SUM($F636:AM636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D636),$M627-SUM($F636:AN636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D636),$M627-SUM($F636:AO636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D636),$M627-SUM($F636:AP636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D636),$M627-SUM($F636:AQ636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D636),$M627-SUM($F636:AR636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D636),$M627-SUM($F636:AS636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D636),$M627-SUM($F636:AT636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D636),$M627-SUM($F636:AU636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D636),$M627-SUM($F636:AV636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D636),$M627-SUM($F636:AW636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D636),$M627-SUM($F636:AX636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D636),$M627-SUM($F636:AY636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D636),$M627-SUM($F636:AZ636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D636),$M627-SUM($F636:BA636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D636),$M627-SUM($F636:BB636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D636),$M627-SUM($F636:BC636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D636),$M627-SUM($F636:BD636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D636),$M627-SUM($F636:BE636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D636),$M627-SUM($F636:BF636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D636),$M627-SUM($F636:BG636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D636),$M627-SUM($F636:BH636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D636),$M627-SUM($F636:BI636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D636),$M627-SUM($F636:BJ636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D636),$M627-SUM($F636:BK636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D636),$M627-SUM($F636:BL636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D636),$M627-SUM($F636:BM636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D636),$M627-SUM($F636:BN636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D636),$M627-SUM($F636:BO636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D636),$M627-SUM($F636:BP636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D636),$M627-SUM($F636:BQ636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D636),$M627-SUM($F636:BR636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D636),$M627-SUM($F636:BS636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D636),$M627-SUM($F636:BT636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D636),$M627-SUM($F636:BU636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D636),$M627-SUM($F636:BV636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D636),$M627-SUM($F636:BW636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D636),$M627-SUM($F636:BX636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D636),$M627-SUM($F636:BY636),$M627/$D627))","v":"n/a"}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(O$3>($D627+$D637),$N627-SUM($F637:N637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(P$3>($D627+$D637),$N627-SUM($F637:O637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Q$3>($D627+$D637),$N627-SUM($F637:P637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(R$3>($D627+$D637),$N627-SUM($F637:Q637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(S$3>($D627+$D637),$N627-SUM($F637:R637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(T$3>($D627+$D637),$N627-SUM($F637:S637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D637),$N627-SUM($F637:T637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D637),$N627-SUM($F637:U637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D637),$N627-SUM($F637:V637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D637),$N627-SUM($F637:W637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D637),$N627-SUM($F637:X637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D637),$N627-SUM($F637:Y637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D637),$N627-SUM($F637:Z637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D637),$N627-SUM($F637:AA637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D637),$N627-SUM($F637:AB637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D637),$N627-SUM($F637:AC637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D637),$N627-SUM($F637:AD637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D637),$N627-SUM($F637:AE637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D637),$N627-SUM($F637:AF637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D637),$N627-SUM($F637:AG637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D637),$N627-SUM($F637:AH637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D637),$N627-SUM($F637:AI637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D637),$N627-SUM($F637:AJ637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D637),$N627-SUM($F637:AK637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D637),$N627-SUM($F637:AL637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D637),$N627-SUM($F637:AM637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D637),$N627-SUM($F637:AN637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D637),$N627-SUM($F637:AO637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D637),$N627-SUM($F637:AP637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D637),$N627-SUM($F637:AQ637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D637),$N627-SUM($F637:AR637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D637),$N627-SUM($F637:AS637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D637),$N627-SUM($F637:AT637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D637),$N627-SUM($F637:AU637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D637),$N627-SUM($F637:AV637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D637),$N627-SUM($F637:AW637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D637),$N627-SUM($F637:AX637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D637),$N627-SUM($F637:AY637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D637),$N627-SUM($F637:AZ637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D637),$N627-SUM($F637:BA637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D637),$N627-SUM($F637:BB637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D637),$N627-SUM($F637:BC637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D637),$N627-SUM($F637:BD637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D637),$N627-SUM($F637:BE637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D637),$N627-SUM($F637:BF637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D637),$N627-SUM($F637:BG637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D637),$N627-SUM($F637:BH637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D637),$N627-SUM($F637:BI637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D637),$N627-SUM($F637:BJ637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D637),$N627-SUM($F637:BK637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D637),$N627-SUM($F637:BL637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D637),$N627-SUM($F637:BM637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D637),$N627-SUM($F637:BN637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D637),$N627-SUM($F637:BO637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D637),$N627-SUM($F637:BP637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D637),$N627-SUM($F637:BQ637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D637),$N627-SUM($F637:BR637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D637),$N627-SUM($F637:BS637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D637),$N627-SUM($F637:BT637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D637),$N627-SUM($F637:BU637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D637),$N627-SUM($F637:BV637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D637),$N627-SUM($F637:BW637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D637),$N627-SUM($F637:BX637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D637),$N627-SUM($F637:BY637),$N627/$D627))","v":"n/a"}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(P$3>($D627+$D638),$O627-SUM($F638:O638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Q$3>($D627+$D638),$O627-SUM($F638:P638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(R$3>($D627+$D638),$O627-SUM($F638:Q638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(S$3>($D627+$D638),$O627-SUM($F638:R638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(T$3>($D627+$D638),$O627-SUM($F638:S638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D638),$O627-SUM($F638:T638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D638),$O627-SUM($F638:U638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D638),$O627-SUM($F638:V638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D638),$O627-SUM($F638:W638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D638),$O627-SUM($F638:X638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D638),$O627-SUM($F638:Y638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D638),$O627-SUM($F638:Z638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D638),$O627-SUM($F638:AA638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D638),$O627-SUM($F638:AB638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D638),$O627-SUM($F638:AC638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D638),$O627-SUM($F638:AD638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D638),$O627-SUM($F638:AE638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D638),$O627-SUM($F638:AF638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D638),$O627-SUM($F638:AG638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D638),$O627-SUM($F638:AH638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D638),$O627-SUM($F638:AI638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D638),$O627-SUM($F638:AJ638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D638),$O627-SUM($F638:AK638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D638),$O627-SUM($F638:AL638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D638),$O627-SUM($F638:AM638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D638),$O627-SUM($F638:AN638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D638),$O627-SUM($F638:AO638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D638),$O627-SUM($F638:AP638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D638),$O627-SUM($F638:AQ638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D638),$O627-SUM($F638:AR638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D638),$O627-SUM($F638:AS638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D638),$O627-SUM($F638:AT638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D638),$O627-SUM($F638:AU638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D638),$O627-SUM($F638:AV638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D638),$O627-SUM($F638:AW638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D638),$O627-SUM($F638:AX638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D638),$O627-SUM($F638:AY638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D638),$O627-SUM($F638:AZ638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D638),$O627-SUM($F638:BA638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D638),$O627-SUM($F638:BB638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D638),$O627-SUM($F638:BC638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D638),$O627-SUM($F638:BD638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D638),$O627-SUM($F638:BE638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D638),$O627-SUM($F638:BF638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D638),$O627-SUM($F638:BG638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D638),$O627-SUM($F638:BH638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D638),$O627-SUM($F638:BI638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D638),$O627-SUM($F638:BJ638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D638),$O627-SUM($F638:BK638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D638),$O627-SUM($F638:BL638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D638),$O627-SUM($F638:BM638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D638),$O627-SUM($F638:BN638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D638),$O627-SUM($F638:BO638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D638),$O627-SUM($F638:BP638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D638),$O627-SUM($F638:BQ638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D638),$O627-SUM($F638:BR638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D638),$O627-SUM($F638:BS638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D638),$O627-SUM($F638:BT638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D638),$O627-SUM($F638:BU638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D638),$O627-SUM($F638:BV638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D638),$O627-SUM($F638:BW638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D638),$O627-SUM($F638:BX638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D638),$O627-SUM($F638:BY638),$O627/$D627))","v":"n/a"}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Q$3>($D627+$D639),$P627-SUM($F639:P639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(R$3>($D627+$D639),$P627-SUM($F639:Q639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(S$3>($D627+$D639),$P627-SUM($F639:R639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(T$3>($D627+$D639),$P627-SUM($F639:S639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D639),$P627-SUM($F639:T639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D639),$P627-SUM($F639:U639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D639),$P627-SUM($F639:V639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D639),$P627-SUM($F639:W639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D639),$P627-SUM($F639:X639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D639),$P627-SUM($F639:Y639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D639),$P627-SUM($F639:Z639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D639),$P627-SUM($F639:AA639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D639),$P627-SUM($F639:AB639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D639),$P627-SUM($F639:AC639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D639),$P627-SUM($F639:AD639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D639),$P627-SUM($F639:AE639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D639),$P627-SUM($F639:AF639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D639),$P627-SUM($F639:AG639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D639),$P627-SUM($F639:AH639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D639),$P627-SUM($F639:AI639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D639),$P627-SUM($F639:AJ639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D639),$P627-SUM($F639:AK639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D639),$P627-SUM($F639:AL639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D639),$P627-SUM($F639:AM639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D639),$P627-SUM($F639:AN639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D639),$P627-SUM($F639:AO639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D639),$P627-SUM($F639:AP639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D639),$P627-SUM($F639:AQ639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D639),$P627-SUM($F639:AR639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D639),$P627-SUM($F639:AS639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D639),$P627-SUM($F639:AT639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D639),$P627-SUM($F639:AU639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D639),$P627-SUM($F639:AV639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D639),$P627-SUM($F639:AW639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D639),$P627-SUM($F639:AX639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D639),$P627-SUM($F639:AY639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D639),$P627-SUM($F639:AZ639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D639),$P627-SUM($F639:BA639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D639),$P627-SUM($F639:BB639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D639),$P627-SUM($F639:BC639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D639),$P627-SUM($F639:BD639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D639),$P627-SUM($F639:BE639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D639),$P627-SUM($F639:BF639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D639),$P627-SUM($F639:BG639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D639),$P627-SUM($F639:BH639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D639),$P627-SUM($F639:BI639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D639),$P627-SUM($F639:BJ639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D639),$P627-SUM($F639:BK639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D639),$P627-SUM($F639:BL639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D639),$P627-SUM($F639:BM639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D639),$P627-SUM($F639:BN639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D639),$P627-SUM($F639:BO639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D639),$P627-SUM($F639:BP639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D639),$P627-SUM($F639:BQ639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D639),$P627-SUM($F639:BR639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D639),$P627-SUM($F639:BS639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D639),$P627-SUM($F639:BT639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D639),$P627-SUM($F639:BU639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D639),$P627-SUM($F639:BV639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D639),$P627-SUM($F639:BW639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D639),$P627-SUM($F639:BX639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D639),$P627-SUM($F639:BY639),$P627/$D627))","v":"n/a"}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(R$3>($D627+$D640),$Q627-SUM($F640:Q640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(S$3>($D627+$D640),$Q627-SUM($F640:R640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(T$3>($D627+$D640),$Q627-SUM($F640:S640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D640),$Q627-SUM($F640:T640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D640),$Q627-SUM($F640:U640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D640),$Q627-SUM($F640:V640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D640),$Q627-SUM($F640:W640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D640),$Q627-SUM($F640:X640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D640),$Q627-SUM($F640:Y640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D640),$Q627-SUM($F640:Z640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D640),$Q627-SUM($F640:AA640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D640),$Q627-SUM($F640:AB640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D640),$Q627-SUM($F640:AC640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D640),$Q627-SUM($F640:AD640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D640),$Q627-SUM($F640:AE640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D640),$Q627-SUM($F640:AF640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D640),$Q627-SUM($F640:AG640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D640),$Q627-SUM($F640:AH640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D640),$Q627-SUM($F640:AI640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D640),$Q627-SUM($F640:AJ640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D640),$Q627-SUM($F640:AK640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D640),$Q627-SUM($F640:AL640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D640),$Q627-SUM($F640:AM640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D640),$Q627-SUM($F640:AN640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D640),$Q627-SUM($F640:AO640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D640),$Q627-SUM($F640:AP640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D640),$Q627-SUM($F640:AQ640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D640),$Q627-SUM($F640:AR640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D640),$Q627-SUM($F640:AS640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D640),$Q627-SUM($F640:AT640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D640),$Q627-SUM($F640:AU640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D640),$Q627-SUM($F640:AV640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D640),$Q627-SUM($F640:AW640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D640),$Q627-SUM($F640:AX640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D640),$Q627-SUM($F640:AY640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D640),$Q627-SUM($F640:AZ640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D640),$Q627-SUM($F640:BA640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D640),$Q627-SUM($F640:BB640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D640),$Q627-SUM($F640:BC640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D640),$Q627-SUM($F640:BD640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D640),$Q627-SUM($F640:BE640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D640),$Q627-SUM($F640:BF640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D640),$Q627-SUM($F640:BG640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D640),$Q627-SUM($F640:BH640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D640),$Q627-SUM($F640:BI640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D640),$Q627-SUM($F640:BJ640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D640),$Q627-SUM($F640:BK640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D640),$Q627-SUM($F640:BL640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D640),$Q627-SUM($F640:BM640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D640),$Q627-SUM($F640:BN640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D640),$Q627-SUM($F640:BO640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D640),$Q627-SUM($F640:BP640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D640),$Q627-SUM($F640:BQ640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D640),$Q627-SUM($F640:BR640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D640),$Q627-SUM($F640:BS640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D640),$Q627-SUM($F640:BT640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D640),$Q627-SUM($F640:BU640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D640),$Q627-SUM($F640:BV640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D640),$Q627-SUM($F640:BW640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D640),$Q627-SUM($F640:BX640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D640),$Q627-SUM($F640:BY640),$Q627/$D627))","v":"n/a"}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(S$3>($D627+$D641),$R627-SUM($F641:R641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(T$3>($D627+$D641),$R627-SUM($F641:S641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D641),$R627-SUM($F641:T641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D641),$R627-SUM($F641:U641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D641),$R627-SUM($F641:V641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D641),$R627-SUM($F641:W641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D641),$R627-SUM($F641:X641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D641),$R627-SUM($F641:Y641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D641),$R627-SUM($F641:Z641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D641),$R627-SUM($F641:AA641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D641),$R627-SUM($F641:AB641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D641),$R627-SUM($F641:AC641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D641),$R627-SUM($F641:AD641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D641),$R627-SUM($F641:AE641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D641),$R627-SUM($F641:AF641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D641),$R627-SUM($F641:AG641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D641),$R627-SUM($F641:AH641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D641),$R627-SUM($F641:AI641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D641),$R627-SUM($F641:AJ641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D641),$R627-SUM($F641:AK641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D641),$R627-SUM($F641:AL641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D641),$R627-SUM($F641:AM641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D641),$R627-SUM($F641:AN641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D641),$R627-SUM($F641:AO641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D641),$R627-SUM($F641:AP641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D641),$R627-SUM($F641:AQ641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D641),$R627-SUM($F641:AR641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D641),$R627-SUM($F641:AS641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D641),$R627-SUM($F641:AT641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D641),$R627-SUM($F641:AU641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D641),$R627-SUM($F641:AV641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D641),$R627-SUM($F641:AW641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D641),$R627-SUM($F641:AX641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D641),$R627-SUM($F641:AY641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D641),$R627-SUM($F641:AZ641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D641),$R627-SUM($F641:BA641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D641),$R627-SUM($F641:BB641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D641),$R627-SUM($F641:BC641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D641),$R627-SUM($F641:BD641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D641),$R627-SUM($F641:BE641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D641),$R627-SUM($F641:BF641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D641),$R627-SUM($F641:BG641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D641),$R627-SUM($F641:BH641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D641),$R627-SUM($F641:BI641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D641),$R627-SUM($F641:BJ641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D641),$R627-SUM($F641:BK641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D641),$R627-SUM($F641:BL641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D641),$R627-SUM($F641:BM641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D641),$R627-SUM($F641:BN641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D641),$R627-SUM($F641:BO641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D641),$R627-SUM($F641:BP641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D641),$R627-SUM($F641:BQ641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D641),$R627-SUM($F641:BR641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D641),$R627-SUM($F641:BS641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D641),$R627-SUM($F641:BT641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D641),$R627-SUM($F641:BU641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D641),$R627-SUM($F641:BV641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D641),$R627-SUM($F641:BW641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D641),$R627-SUM($F641:BX641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D641),$R627-SUM($F641:BY641),$R627/$D627))","v":"n/a"}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(T$3>($D627+$D642),$S627-SUM($F642:S642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D642),$S627-SUM($F642:T642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D642),$S627-SUM($F642:U642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D642),$S627-SUM($F642:V642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D642),$S627-SUM($F642:W642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D642),$S627-SUM($F642:X642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D642),$S627-SUM($F642:Y642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D642),$S627-SUM($F642:Z642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D642),$S627-SUM($F642:AA642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D642),$S627-SUM($F642:AB642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D642),$S627-SUM($F642:AC642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D642),$S627-SUM($F642:AD642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D642),$S627-SUM($F642:AE642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D642),$S627-SUM($F642:AF642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D642),$S627-SUM($F642:AG642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D642),$S627-SUM($F642:AH642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D642),$S627-SUM($F642:AI642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D642),$S627-SUM($F642:AJ642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D642),$S627-SUM($F642:AK642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D642),$S627-SUM($F642:AL642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D642),$S627-SUM($F642:AM642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D642),$S627-SUM($F642:AN642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D642),$S627-SUM($F642:AO642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D642),$S627-SUM($F642:AP642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D642),$S627-SUM($F642:AQ642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D642),$S627-SUM($F642:AR642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D642),$S627-SUM($F642:AS642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D642),$S627-SUM($F642:AT642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D642),$S627-SUM($F642:AU642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D642),$S627-SUM($F642:AV642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D642),$S627-SUM($F642:AW642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D642),$S627-SUM($F642:AX642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D642),$S627-SUM($F642:AY642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D642),$S627-SUM($F642:AZ642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D642),$S627-SUM($F642:BA642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D642),$S627-SUM($F642:BB642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D642),$S627-SUM($F642:BC642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D642),$S627-SUM($F642:BD642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D642),$S627-SUM($F642:BE642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D642),$S627-SUM($F642:BF642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D642),$S627-SUM($F642:BG642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D642),$S627-SUM($F642:BH642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D642),$S627-SUM($F642:BI642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D642),$S627-SUM($F642:BJ642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D642),$S627-SUM($F642:BK642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D642),$S627-SUM($F642:BL642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D642),$S627-SUM($F642:BM642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D642),$S627-SUM($F642:BN642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D642),$S627-SUM($F642:BO642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D642),$S627-SUM($F642:BP642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D642),$S627-SUM($F642:BQ642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D642),$S627-SUM($F642:BR642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D642),$S627-SUM($F642:BS642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D642),$S627-SUM($F642:BT642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D642),$S627-SUM($F642:BU642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D642),$S627-SUM($F642:BV642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D642),$S627-SUM($F642:BW642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D642),$S627-SUM($F642:BX642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D642),$S627-SUM($F642:BY642),$S627/$D627))","v":"n/a"}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D643),$T627-SUM($F643:T643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D643),$T627-SUM($F643:U643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D643),$T627-SUM($F643:V643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D643),$T627-SUM($F643:W643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D643),$T627-SUM($F643:X643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D643),$T627-SUM($F643:Y643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D643),$T627-SUM($F643:Z643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D643),$T627-SUM($F643:AA643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D643),$T627-SUM($F643:AB643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D643),$T627-SUM($F643:AC643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D643),$T627-SUM($F643:AD643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D643),$T627-SUM($F643:AE643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D643),$T627-SUM($F643:AF643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D643),$T627-SUM($F643:AG643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D643),$T627-SUM($F643:AH643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D643),$T627-SUM($F643:AI643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D643),$T627-SUM($F643:AJ643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D643),$T627-SUM($F643:AK643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D643),$T627-SUM($F643:AL643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D643),$T627-SUM($F643:AM643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D643),$T627-SUM($F643:AN643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D643),$T627-SUM($F643:AO643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D643),$T627-SUM($F643:AP643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D643),$T627-SUM($F643:AQ643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D643),$T627-SUM($F643:AR643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D643),$T627-SUM($F643:AS643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D643),$T627-SUM($F643:AT643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D643),$T627-SUM($F643:AU643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D643),$T627-SUM($F643:AV643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D643),$T627-SUM($F643:AW643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D643),$T627-SUM($F643:AX643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D643),$T627-SUM($F643:AY643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D643),$T627-SUM($F643:AZ643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D643),$T627-SUM($F643:BA643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D643),$T627-SUM($F643:BB643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D643),$T627-SUM($F643:BC643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D643),$T627-SUM($F643:BD643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D643),$T627-SUM($F643:BE643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D643),$T627-SUM($F643:BF643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D643),$T627-SUM($F643:BG643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D643),$T627-SUM($F643:BH643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D643),$T627-SUM($F643:BI643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D643),$T627-SUM($F643:BJ643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D643),$T627-SUM($F643:BK643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D643),$T627-SUM($F643:BL643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D643),$T627-SUM($F643:BM643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D643),$T627-SUM($F643:BN643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D643),$T627-SUM($F643:BO643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D643),$T627-SUM($F643:BP643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D643),$T627-SUM($F643:BQ643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D643),$T627-SUM($F643:BR643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D643),$T627-SUM($F643:BS643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D643),$T627-SUM($F643:BT643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D643),$T627-SUM($F643:BU643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D643),$T627-SUM($F643:BV643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D643),$T627-SUM($F643:BW643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D643),$T627-SUM($F643:BX643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D643),$T627-SUM($F643:BY643),$T627/$D627))","v":"n/a"}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D644),$U627-SUM($F644:U644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D644),$U627-SUM($F644:V644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D644),$U627-SUM($F644:W644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D644),$U627-SUM($F644:X644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D644),$U627-SUM($F644:Y644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D644),$U627-SUM($F644:Z644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D644),$U627-SUM($F644:AA644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D644),$U627-SUM($F644:AB644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D644),$U627-SUM($F644:AC644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D644),$U627-SUM($F644:AD644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D644),$U627-SUM($F644:AE644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D644),$U627-SUM($F644:AF644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D644),$U627-SUM($F644:AG644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D644),$U627-SUM($F644:AH644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D644),$U627-SUM($F644:AI644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D644),$U627-SUM($F644:AJ644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D644),$U627-SUM($F644:AK644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D644),$U627-SUM($F644:AL644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D644),$U627-SUM($F644:AM644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D644),$U627-SUM($F644:AN644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D644),$U627-SUM($F644:AO644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D644),$U627-SUM($F644:AP644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D644),$U627-SUM($F644:AQ644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D644),$U627-SUM($F644:AR644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D644),$U627-SUM($F644:AS644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D644),$U627-SUM($F644:AT644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D644),$U627-SUM($F644:AU644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D644),$U627-SUM($F644:AV644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D644),$U627-SUM($F644:AW644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D644),$U627-SUM($F644:AX644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D644),$U627-SUM($F644:AY644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D644),$U627-SUM($F644:AZ644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D644),$U627-SUM($F644:BA644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D644),$U627-SUM($F644:BB644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D644),$U627-SUM($F644:BC644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D644),$U627-SUM($F644:BD644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D644),$U627-SUM($F644:BE644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D644),$U627-SUM($F644:BF644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D644),$U627-SUM($F644:BG644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D644),$U627-SUM($F644:BH644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D644),$U627-SUM($F644:BI644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D644),$U627-SUM($F644:BJ644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D644),$U627-SUM($F644:BK644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D644),$U627-SUM($F644:BL644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D644),$U627-SUM($F644:BM644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D644),$U627-SUM($F644:BN644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D644),$U627-SUM($F644:BO644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D644),$U627-SUM($F644:BP644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D644),$U627-SUM($F644:BQ644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D644),$U627-SUM($F644:BR644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D644),$U627-SUM($F644:BS644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D644),$U627-SUM($F644:BT644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D644),$U627-SUM($F644:BU644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D644),$U627-SUM($F644:BV644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D644),$U627-SUM($F644:BW644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D644),$U627-SUM($F644:BX644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D644),$U627-SUM($F644:BY644),$U627/$D627))","v":"n/a"}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D645),$V627-SUM($F645:V645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D645),$V627-SUM($F645:W645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D645),$V627-SUM($F645:X645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D645),$V627-SUM($F645:Y645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D645),$V627-SUM($F645:Z645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D645),$V627-SUM($F645:AA645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D645),$V627-SUM($F645:AB645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D645),$V627-SUM($F645:AC645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D645),$V627-SUM($F645:AD645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D645),$V627-SUM($F645:AE645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D645),$V627-SUM($F645:AF645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D645),$V627-SUM($F645:AG645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D645),$V627-SUM($F645:AH645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D645),$V627-SUM($F645:AI645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D645),$V627-SUM($F645:AJ645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D645),$V627-SUM($F645:AK645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D645),$V627-SUM($F645:AL645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D645),$V627-SUM($F645:AM645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D645),$V627-SUM($F645:AN645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D645),$V627-SUM($F645:AO645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D645),$V627-SUM($F645:AP645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D645),$V627-SUM($F645:AQ645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D645),$V627-SUM($F645:AR645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D645),$V627-SUM($F645:AS645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D645),$V627-SUM($F645:AT645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D645),$V627-SUM($F645:AU645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D645),$V627-SUM($F645:AV645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D645),$V627-SUM($F645:AW645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D645),$V627-SUM($F645:AX645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D645),$V627-SUM($F645:AY645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D645),$V627-SUM($F645:AZ645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D645),$V627-SUM($F645:BA645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D645),$V627-SUM($F645:BB645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D645),$V627-SUM($F645:BC645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D645),$V627-SUM($F645:BD645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D645),$V627-SUM($F645:BE645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D645),$V627-SUM($F645:BF645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D645),$V627-SUM($F645:BG645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D645),$V627-SUM($F645:BH645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D645),$V627-SUM($F645:BI645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D645),$V627-SUM($F645:BJ645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D645),$V627-SUM($F645:BK645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D645),$V627-SUM($F645:BL645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D645),$V627-SUM($F645:BM645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D645),$V627-SUM($F645:BN645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D645),$V627-SUM($F645:BO645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D645),$V627-SUM($F645:BP645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D645),$V627-SUM($F645:BQ645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D645),$V627-SUM($F645:BR645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D645),$V627-SUM($F645:BS645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D645),$V627-SUM($F645:BT645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D645),$V627-SUM($F645:BU645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D645),$V627-SUM($F645:BV645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D645),$V627-SUM($F645:BW645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D645),$V627-SUM($F645:BX645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D645),$V627-SUM($F645:BY645),$V627/$D627))","v":"n/a"}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D646),$W627-SUM($F646:W646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D646),$W627-SUM($F646:X646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D646),$W627-SUM($F646:Y646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D646),$W627-SUM($F646:Z646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D646),$W627-SUM($F646:AA646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D646),$W627-SUM($F646:AB646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D646),$W627-SUM($F646:AC646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D646),$W627-SUM($F646:AD646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D646),$W627-SUM($F646:AE646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D646),$W627-SUM($F646:AF646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D646),$W627-SUM($F646:AG646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D646),$W627-SUM($F646:AH646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D646),$W627-SUM($F646:AI646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D646),$W627-SUM($F646:AJ646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D646),$W627-SUM($F646:AK646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D646),$W627-SUM($F646:AL646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D646),$W627-SUM($F646:AM646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D646),$W627-SUM($F646:AN646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D646),$W627-SUM($F646:AO646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D646),$W627-SUM($F646:AP646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D646),$W627-SUM($F646:AQ646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D646),$W627-SUM($F646:AR646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D646),$W627-SUM($F646:AS646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D646),$W627-SUM($F646:AT646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D646),$W627-SUM($F646:AU646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D646),$W627-SUM($F646:AV646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D646),$W627-SUM($F646:AW646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D646),$W627-SUM($F646:AX646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D646),$W627-SUM($F646:AY646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D646),$W627-SUM($F646:AZ646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D646),$W627-SUM($F646:BA646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D646),$W627-SUM($F646:BB646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D646),$W627-SUM($F646:BC646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D646),$W627-SUM($F646:BD646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D646),$W627-SUM($F646:BE646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D646),$W627-SUM($F646:BF646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D646),$W627-SUM($F646:BG646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D646),$W627-SUM($F646:BH646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D646),$W627-SUM($F646:BI646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D646),$W627-SUM($F646:BJ646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D646),$W627-SUM($F646:BK646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D646),$W627-SUM($F646:BL646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D646),$W627-SUM($F646:BM646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D646),$W627-SUM($F646:BN646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D646),$W627-SUM($F646:BO646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D646),$W627-SUM($F646:BP646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D646),$W627-SUM($F646:BQ646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D646),$W627-SUM($F646:BR646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D646),$W627-SUM($F646:BS646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D646),$W627-SUM($F646:BT646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D646),$W627-SUM($F646:BU646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D646),$W627-SUM($F646:BV646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D646),$W627-SUM($F646:BW646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D646),$W627-SUM($F646:BX646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D646),$W627-SUM($F646:BY646),$W627/$D627))","v":"n/a"}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D647),$X627-SUM($F647:X647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D647),$X627-SUM($F647:Y647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D647),$X627-SUM($F647:Z647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D647),$X627-SUM($F647:AA647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D647),$X627-SUM($F647:AB647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D647),$X627-SUM($F647:AC647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D647),$X627-SUM($F647:AD647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D647),$X627-SUM($F647:AE647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D647),$X627-SUM($F647:AF647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D647),$X627-SUM($F647:AG647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D647),$X627-SUM($F647:AH647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D647),$X627-SUM($F647:AI647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D647),$X627-SUM($F647:AJ647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D647),$X627-SUM($F647:AK647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D647),$X627-SUM($F647:AL647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D647),$X627-SUM($F647:AM647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D647),$X627-SUM($F647:AN647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D647),$X627-SUM($F647:AO647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D647),$X627-SUM($F647:AP647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D647),$X627-SUM($F647:AQ647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D647),$X627-SUM($F647:AR647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D647),$X627-SUM($F647:AS647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D647),$X627-SUM($F647:AT647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D647),$X627-SUM($F647:AU647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D647),$X627-SUM($F647:AV647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D647),$X627-SUM($F647:AW647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D647),$X627-SUM($F647:AX647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D647),$X627-SUM($F647:AY647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D647),$X627-SUM($F647:AZ647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D647),$X627-SUM($F647:BA647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D647),$X627-SUM($F647:BB647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D647),$X627-SUM($F647:BC647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D647),$X627-SUM($F647:BD647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D647),$X627-SUM($F647:BE647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D647),$X627-SUM($F647:BF647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D647),$X627-SUM($F647:BG647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D647),$X627-SUM($F647:BH647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D647),$X627-SUM($F647:BI647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D647),$X627-SUM($F647:BJ647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D647),$X627-SUM($F647:BK647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D647),$X627-SUM($F647:BL647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D647),$X627-SUM($F647:BM647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D647),$X627-SUM($F647:BN647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D647),$X627-SUM($F647:BO647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D647),$X627-SUM($F647:BP647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D647),$X627-SUM($F647:BQ647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D647),$X627-SUM($F647:BR647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D647),$X627-SUM($F647:BS647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D647),$X627-SUM($F647:BT647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D647),$X627-SUM($F647:BU647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D647),$X627-SUM($F647:BV647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D647),$X627-SUM($F647:BW647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D647),$X627-SUM($F647:BX647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D647),$X627-SUM($F647:BY647),$X627/$D627))","v":"n/a"}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D648),$Y627-SUM($F648:Y648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D648),$Y627-SUM($F648:Z648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D648),$Y627-SUM($F648:AA648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D648),$Y627-SUM($F648:AB648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D648),$Y627-SUM($F648:AC648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D648),$Y627-SUM($F648:AD648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D648),$Y627-SUM($F648:AE648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D648),$Y627-SUM($F648:AF648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D648),$Y627-SUM($F648:AG648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D648),$Y627-SUM($F648:AH648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D648),$Y627-SUM($F648:AI648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D648),$Y627-SUM($F648:AJ648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D648),$Y627-SUM($F648:AK648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D648),$Y627-SUM($F648:AL648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D648),$Y627-SUM($F648:AM648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D648),$Y627-SUM($F648:AN648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D648),$Y627-SUM($F648:AO648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D648),$Y627-SUM($F648:AP648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D648),$Y627-SUM($F648:AQ648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D648),$Y627-SUM($F648:AR648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D648),$Y627-SUM($F648:AS648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D648),$Y627-SUM($F648:AT648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D648),$Y627-SUM($F648:AU648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D648),$Y627-SUM($F648:AV648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D648),$Y627-SUM($F648:AW648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D648),$Y627-SUM($F648:AX648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D648),$Y627-SUM($F648:AY648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D648),$Y627-SUM($F648:AZ648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D648),$Y627-SUM($F648:BA648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D648),$Y627-SUM($F648:BB648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D648),$Y627-SUM($F648:BC648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D648),$Y627-SUM($F648:BD648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D648),$Y627-SUM($F648:BE648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D648),$Y627-SUM($F648:BF648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D648),$Y627-SUM($F648:BG648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D648),$Y627-SUM($F648:BH648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D648),$Y627-SUM($F648:BI648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D648),$Y627-SUM($F648:BJ648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D648),$Y627-SUM($F648:BK648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D648),$Y627-SUM($F648:BL648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D648),$Y627-SUM($F648:BM648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D648),$Y627-SUM($F648:BN648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D648),$Y627-SUM($F648:BO648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D648),$Y627-SUM($F648:BP648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D648),$Y627-SUM($F648:BQ648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D648),$Y627-SUM($F648:BR648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D648),$Y627-SUM($F648:BS648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D648),$Y627-SUM($F648:BT648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D648),$Y627-SUM($F648:BU648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D648),$Y627-SUM($F648:BV648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D648),$Y627-SUM($F648:BW648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D648),$Y627-SUM($F648:BX648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D648),$Y627-SUM($F648:BY648),$Y627/$D627))","v":"n/a"}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D649),$Z627-SUM($F649:Z649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D649),$Z627-SUM($F649:AA649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D649),$Z627-SUM($F649:AB649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D649),$Z627-SUM($F649:AC649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D649),$Z627-SUM($F649:AD649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D649),$Z627-SUM($F649:AE649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D649),$Z627-SUM($F649:AF649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D649),$Z627-SUM($F649:AG649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D649),$Z627-SUM($F649:AH649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D649),$Z627-SUM($F649:AI649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D649),$Z627-SUM($F649:AJ649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D649),$Z627-SUM($F649:AK649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D649),$Z627-SUM($F649:AL649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D649),$Z627-SUM($F649:AM649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D649),$Z627-SUM($F649:AN649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D649),$Z627-SUM($F649:AO649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D649),$Z627-SUM($F649:AP649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D649),$Z627-SUM($F649:AQ649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D649),$Z627-SUM($F649:AR649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D649),$Z627-SUM($F649:AS649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D649),$Z627-SUM($F649:AT649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D649),$Z627-SUM($F649:AU649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D649),$Z627-SUM($F649:AV649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D649),$Z627-SUM($F649:AW649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D649),$Z627-SUM($F649:AX649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D649),$Z627-SUM($F649:AY649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D649),$Z627-SUM($F649:AZ649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D649),$Z627-SUM($F649:BA649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D649),$Z627-SUM($F649:BB649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D649),$Z627-SUM($F649:BC649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D649),$Z627-SUM($F649:BD649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D649),$Z627-SUM($F649:BE649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D649),$Z627-SUM($F649:BF649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D649),$Z627-SUM($F649:BG649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D649),$Z627-SUM($F649:BH649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D649),$Z627-SUM($F649:BI649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D649),$Z627-SUM($F649:BJ649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D649),$Z627-SUM($F649:BK649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D649),$Z627-SUM($F649:BL649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D649),$Z627-SUM($F649:BM649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D649),$Z627-SUM($F649:BN649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D649),$Z627-SUM($F649:BO649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D649),$Z627-SUM($F649:BP649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D649),$Z627-SUM($F649:BQ649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D649),$Z627-SUM($F649:BR649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D649),$Z627-SUM($F649:BS649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D649),$Z627-SUM($F649:BT649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D649),$Z627-SUM($F649:BU649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D649),$Z627-SUM($F649:BV649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D649),$Z627-SUM($F649:BW649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D649),$Z627-SUM($F649:BX649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D649),$Z627-SUM($F649:BY649),$Z627/$D627))","v":"n/a"}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D650),$AA627-SUM($F650:AA650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D650),$AA627-SUM($F650:AB650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D650),$AA627-SUM($F650:AC650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D650),$AA627-SUM($F650:AD650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D650),$AA627-SUM($F650:AE650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D650),$AA627-SUM($F650:AF650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D650),$AA627-SUM($F650:AG650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D650),$AA627-SUM($F650:AH650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D650),$AA627-SUM($F650:AI650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D650),$AA627-SUM($F650:AJ650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D650),$AA627-SUM($F650:AK650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D650),$AA627-SUM($F650:AL650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D650),$AA627-SUM($F650:AM650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D650),$AA627-SUM($F650:AN650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D650),$AA627-SUM($F650:AO650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D650),$AA627-SUM($F650:AP650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D650),$AA627-SUM($F650:AQ650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D650),$AA627-SUM($F650:AR650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D650),$AA627-SUM($F650:AS650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D650),$AA627-SUM($F650:AT650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D650),$AA627-SUM($F650:AU650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D650),$AA627-SUM($F650:AV650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D650),$AA627-SUM($F650:AW650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D650),$AA627-SUM($F650:AX650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D650),$AA627-SUM($F650:AY650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D650),$AA627-SUM($F650:AZ650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D650),$AA627-SUM($F650:BA650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D650),$AA627-SUM($F650:BB650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D650),$AA627-SUM($F650:BC650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D650),$AA627-SUM($F650:BD650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D650),$AA627-SUM($F650:BE650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D650),$AA627-SUM($F650:BF650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D650),$AA627-SUM($F650:BG650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D650),$AA627-SUM($F650:BH650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D650),$AA627-SUM($F650:BI650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D650),$AA627-SUM($F650:BJ650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D650),$AA627-SUM($F650:BK650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D650),$AA627-SUM($F650:BL650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D650),$AA627-SUM($F650:BM650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D650),$AA627-SUM($F650:BN650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D650),$AA627-SUM($F650:BO650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D650),$AA627-SUM($F650:BP650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D650),$AA627-SUM($F650:BQ650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D650),$AA627-SUM($F650:BR650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D650),$AA627-SUM($F650:BS650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D650),$AA627-SUM($F650:BT650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D650),$AA627-SUM($F650:BU650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D650),$AA627-SUM($F650:BV650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D650),$AA627-SUM($F650:BW650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D650),$AA627-SUM($F650:BX650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D650),$AA627-SUM($F650:BY650),$AA627/$D627))","v":"n/a"}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D651),$AB627-SUM($F651:AB651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D651),$AB627-SUM($F651:AC651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D651),$AB627-SUM($F651:AD651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D651),$AB627-SUM($F651:AE651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D651),$AB627-SUM($F651:AF651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D651),$AB627-SUM($F651:AG651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D651),$AB627-SUM($F651:AH651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D651),$AB627-SUM($F651:AI651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D651),$AB627-SUM($F651:AJ651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D651),$AB627-SUM($F651:AK651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D651),$AB627-SUM($F651:AL651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D651),$AB627-SUM($F651:AM651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D651),$AB627-SUM($F651:AN651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D651),$AB627-SUM($F651:AO651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D651),$AB627-SUM($F651:AP651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D651),$AB627-SUM($F651:AQ651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D651),$AB627-SUM($F651:AR651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D651),$AB627-SUM($F651:AS651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D651),$AB627-SUM($F651:AT651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D651),$AB627-SUM($F651:AU651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D651),$AB627-SUM($F651:AV651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D651),$AB627-SUM($F651:AW651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D651),$AB627-SUM($F651:AX651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D651),$AB627-SUM($F651:AY651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D651),$AB627-SUM($F651:AZ651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D651),$AB627-SUM($F651:BA651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D651),$AB627-SUM($F651:BB651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D651),$AB627-SUM($F651:BC651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D651),$AB627-SUM($F651:BD651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D651),$AB627-SUM($F651:BE651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D651),$AB627-SUM($F651:BF651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D651),$AB627-SUM($F651:BG651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D651),$AB627-SUM($F651:BH651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D651),$AB627-SUM($F651:BI651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D651),$AB627-SUM($F651:BJ651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D651),$AB627-SUM($F651:BK651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D651),$AB627-SUM($F651:BL651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D651),$AB627-SUM($F651:BM651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D651),$AB627-SUM($F651:BN651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D651),$AB627-SUM($F651:BO651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D651),$AB627-SUM($F651:BP651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D651),$AB627-SUM($F651:BQ651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D651),$AB627-SUM($F651:BR651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D651),$AB627-SUM($F651:BS651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D651),$AB627-SUM($F651:BT651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D651),$AB627-SUM($F651:BU651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D651),$AB627-SUM($F651:BV651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D651),$AB627-SUM($F651:BW651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D651),$AB627-SUM($F651:BX651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D651),$AB627-SUM($F651:BY651),$AB627/$D627))","v":"n/a"}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D652),$AC627-SUM($F652:AC652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D652),$AC627-SUM($F652:AD652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D652),$AC627-SUM($F652:AE652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D652),$AC627-SUM($F652:AF652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D652),$AC627-SUM($F652:AG652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D652),$AC627-SUM($F652:AH652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D652),$AC627-SUM($F652:AI652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D652),$AC627-SUM($F652:AJ652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D652),$AC627-SUM($F652:AK652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D652),$AC627-SUM($F652:AL652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D652),$AC627-SUM($F652:AM652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D652),$AC627-SUM($F652:AN652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D652),$AC627-SUM($F652:AO652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D652),$AC627-SUM($F652:AP652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D652),$AC627-SUM($F652:AQ652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D652),$AC627-SUM($F652:AR652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D652),$AC627-SUM($F652:AS652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D652),$AC627-SUM($F652:AT652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D652),$AC627-SUM($F652:AU652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D652),$AC627-SUM($F652:AV652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D652),$AC627-SUM($F652:AW652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D652),$AC627-SUM($F652:AX652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D652),$AC627-SUM($F652:AY652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D652),$AC627-SUM($F652:AZ652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D652),$AC627-SUM($F652:BA652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D652),$AC627-SUM($F652:BB652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D652),$AC627-SUM($F652:BC652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D652),$AC627-SUM($F652:BD652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D652),$AC627-SUM($F652:BE652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D652),$AC627-SUM($F652:BF652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D652),$AC627-SUM($F652:BG652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D652),$AC627-SUM($F652:BH652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D652),$AC627-SUM($F652:BI652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D652),$AC627-SUM($F652:BJ652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D652),$AC627-SUM($F652:BK652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D652),$AC627-SUM($F652:BL652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D652),$AC627-SUM($F652:BM652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D652),$AC627-SUM($F652:BN652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D652),$AC627-SUM($F652:BO652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D652),$AC627-SUM($F652:BP652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D652),$AC627-SUM($F652:BQ652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D652),$AC627-SUM($F652:BR652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D652),$AC627-SUM($F652:BS652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D652),$AC627-SUM($F652:BT652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D652),$AC627-SUM($F652:BU652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D652),$AC627-SUM($F652:BV652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D652),$AC627-SUM($F652:BW652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D652),$AC627-SUM($F652:BX652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D652),$AC627-SUM($F652:BY652),$AC627/$D627))","v":"n/a"}]
[null,null,null,25]
[null,{"$f":"A55","v":0},null,null,null,{"$f":"SUM(F628:F653)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL628:AL653)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Capex Depreciation",null,null,null,{"$f":"F219+F248+F277+F306+F335+F364+F393+F422+F451+F480+F509+F538+F567+F596+F625+F654","v":0},1402.3441482525204,4143.8451481593502,7541.7026835349352,12695.214620730347,16615.457968902192,25400.209193550021,27388.195583137865,32392.491137711928,37401.379400613383,42961.670197244937,46493.966752678876,54954.30908382807,58369.823049631894,66781.337359028461,73184.532038422432,70889.600697454574,66486.732613781569,63926.182639201223,54980.614041978646,49174.275321505556,46861.471682599513,45614.903490979785,44868.91836606896,42751.063937516046,41086.389949724631,39710.932640096667,37728.652887394528,33683.658283135919,31210.539423323877,28712.215740417123,28712.215740417123,28712.215740417123,28712.215740417123,28712.215740417123,28712.215740417123,28712.215740417123,28712.215740417123,28712.215740417123,27880.745776717937,26775.377527427867,26775.377527427867,26749.480447187634,26647.081815295503,26557.073935566325,26612.215557167183,26348.222502192471,25971.49530379221,25170.059497093942,23735.021561684283,21489.967207280846,19321.540889179229,18660.460241323377,17430.442256663977,15695.003010606664,14254.382216330698,12285.090485488343,10220.884335894676,8460.5337111030331,6698.0693577291368,4651.7024062224418,4344.9006731659483,4040.7627723132705,3712.9082565194499,{"$f":"BR219+BR248+BR277+BR306+BR335+BR364+BR393+BR422+BR451+BR480+BR509+BR538+BR567+BR596+BR625+BR654","v":3578.6299726208536},3566.9477386152889,3518.5588850030708,3410.5341974627181,3047.8210555937026,2876.9603646330361,2130.3313200794655,1459.2965741279784,978.73742858007006]
[]
[]
["Total Calculated Depreciation"]
[null,"Total Calculated Depreciation",null,null,null,{"$f":"F2","v":"2002-03"},"2003-04","2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2080-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66",{"$f":"BR2","v":"2066-67"},"2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75"]
[null,{"$f":"A62","v":"Secondary"},null,null,null,{"$f":"SUMIF($B$193:$B$655,$B661,F$193:F$655)+SUMIF($A$62:$A$77,$B661,F$62:F$77)+SUMIF($A$146:$A$161,$B661,F$146:F$161)","v":1501.6006889271346},{"$f":"SUMIF($B$193:$B$655,$B661,G$193:G$655)+SUMIF($A$62:$A$77,$B661,G$62:G$77)+SUMIF($A$146:$A$161,$B661,G$146:G$161)","v":6881.0746011737856},7689.5534174532249,8611.6484776948728,9440.6322898384806,10199.496290867026,21728.788104622723,22300.873531347886,22524.65688478994,23280.465862643257,20825.613980373404,11804.256894041093,{"$f":"SUMIF($B$193:$B$655,$B661,R$193:R$655)+SUMIF($A$62:$A$77,$B661,R$62:R$77)+SUMIF($A$146:$A$161,$B661,R$146:R$161)+SUMIF($A$169:$A$184,$B661,R$169:R$184)","v":15821.118277075122},{"$f":"SUMIF($B$193:$B$655,$B661,S$193:S$655)+SUMIF($A$62:$A$77,$B661,S$62:S$77)+SUMIF($A$146:$A$161,$B661,S$146:S$161)+SUMIF($A$169:$A$184,$B661,S$169:S$184)","v":18537.940448512563},20507.985061306597,22005.023996143231,21854.541576540596,19954.396653330503,18162.29513309223,16742.991479496188,15123.825258068333,13006.084916578466,10374.879739324539,10151.096385882487,9395.2874080291713,8522.934799908915,7562.6784150709082,6183.9057190681133,3467.083547630667,1497.0389348366264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Switchgear",null,null,null,{"$f":"SUMIF($B$193:$B$655,$B662,F$193:F$655)+SUMIF($A$62:$A$77,$B662,F$62:F$77)+SUMIF($A$146:$A$161,$B662,F$146:F$161)","v":4097.8441591701767},16784.186251099789,17024.512065303959,17302.565793088106,18306.208521552053,19472.763813132366,21147.967936518402,21313.767327308062,21981.891411483495,23210.375023907101,24017.044236867921,24730.677828361062,{"$f":"SUMIF($B$193:$B$655,$B662,R$193:R$655)+SUMIF($A$62:$A$77,$B662,R$62:R$77)+SUMIF($A$146:$A$161,$B662,R$146:R$161)+SUMIF($A$169:$A$184,$B662,R$169:R$184)","v":27019.778834631237},27881.207875695032,28849.255609868706,29981.158728247097,29981.158728247097,29981.158728247097,26005.541546119679,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14078.689999737437,14030.718028397443,13975.660353961464,12427.997713963909,11448.852328370762,10138.536037530543,8096.77509209665,7037.6051323577476,6369.4810481823388,5140.9974357587607,4334.3282227979107,3620.694631304752,2961.379893615881,2099.9508525520569,1131.9031183784225,-7.2759576141834259E-12,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transformers",null,null,null,3609.493563178256,14489.072780090286,14935.57354388386,15137.073598114004,15358.120747068891,15576.185011178421,14992.783388742899,15120.062850419057,15275.496163306387,15546.122232026235,15765.659697836549,16519.62108532924,18541.571666418717,18778.756658565984,19425.840610200103,16717.036571799086,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6799.3716336374291,6608.4565639193397,6480.4751958351035,6089.9008994015203,5732.4336824553093,5367.3957306656512,4221.5516945881809,3748.7868435043802,3593.3535306170415,3322.727461897206,3103.1899960868841,2349.2286085941578,1481.353218100895,1244.1682259536269,597.084274319531,-2.1827872842550278E-11,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reactive",null,null,null,1132.2185942126498,4699.5840848633834,4760.9172039460973,4778.7036727573159,4840.4405670763017,4860.7989823504922,5068.4562206522078,5068.5482164793275,5096.7693521227247,5098.0854912221466,5112.4935024112674,5251.0705477641077,5294.2687971680025,5420.1050600195122,5498.5518287616078,5758.2005652768203,5758.2005652768203,5758.2005652768203,5758.2005652768203,5758.2005652768203,5758.2005652768203,5758.2005652768203,5758.2005652768203,5758.2005652768203,4632.637531396922,1255.9484297570486,1255.9484297570486,1255.9484297570486,1255.9484297570486,1255.9484297570486,1255.9484297570486,1255.9484297570486,1255.9484297570486,1255.9484297570486,1255.9484297570486,1255.9484297570486,1255.9484297570486,1255.9484297570486,1255.9484297570486,1255.9484297570486,1255.9484297570486,1255.9484297570486,1230.0513495168168,823.85544653720558,637.91158646460485,693.0532080654632,689.74434462461181,689.16661071013311,658.61701629876234,657.30087719933965,642.89286601021922,504.31582065737723,463.93176810881846,338.09550525730532,259.64873651521361,7.2759576141834259E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Towers and Conductor",null,null,null,10322.385064852217,41216.85523105727,41250.659248596996,41352.677529582113,41379.582306390024,41417.810886182677,42607.130976892062,42715.155664432416,43077.868806301442,43248.729497262102,43995.358541815614,44666.393287767103,45221.057168151732,45631.576755211048,46020.001382808754,46199.794596731786,46199.794596731786,46199.794596731786,46199.794596731786,46199.794596731786,46199.794596731786,46199.794596731786,46199.794596731786,46199.794596731786,46199.794596731786,46199.794596731786,46199.794596731786,46199.794596731786,46199.794596731786,46199.794596731786,46199.794596731786,46199.794596731786,46199.794596731786,35863.152900092799,4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,{"$f":"SUMIF($B$193:$B$655,$B665,BI$193:BI$655)+SUMIF($A$62:$A$77,$B665,BI$62:BI$77)+SUMIF($A$146:$A$161,$B665,BI$146:BI$161)+SUMIF($A$169:$A$184,$B665,BI$169:BI$184)","v":4853.2278101770498},4853.2278101770498,4853.2278101770498,4853.2278101770498,4853.2278101770498,4815.0016094416696,4419.0054080025975,4114.8675071499192,3787.0129913560991,3652.7347074575027,3617.1772179762611,3518.5588850030708,3410.5341974627181,3047.8210555937026,2876.9603646330361,2130.3313200794655,1459.2965741279784,978.73742858007006]
[null,"Establishment",null,null,null,748.01321739449645,3394.3242709661672,3872.6583577009219,4180.6525282149823,4483.6671811560509,4871.834299050638,4541.5873802917495,4869.2051231331679,5149.8294478783155,5307.7122440501362,5462.4776230397156,{"$f":"SUMIF($B$193:$B$655,$B666,Q$193:Q$655)+SUMIF($A$62:$A$77,$B666,Q$62:Q$77)+SUMIF($A$146:$A$161,$B666,Q$146:Q$161)","v":5964.1743748961871},6609.6152153993171,7271.3518069798938,7418.6844745460439,7736.0640333547526,7736.0640333547526,7736.0640333547526,7173.4296074546282,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,{"$f":"SUMIF($B$193:$B$655,$B666,AH$193:AH$655)+SUMIF($A$62:$A$77,$B666,AH$62:AH$77)+SUMIF($A$146:$A$161,$B666,AH$146:AH$161)+SUMIF($A$169:$A$184,$B666,AH$169:AH$184)","v":5485.5263297542433},5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5485.5263297542433,5460.1824409626743,5091.9565890905187,4895.9580001485574,4137.0185457054804,3581.7264451210394,3124.0682642697921,2758.4340911299514,2477.809766384813,2319.9269702130018,2165.1615912234151,1663.464839366954,1126.4488179554207,464.71222637487023,317.379558808703,-9.0949470177292824E-12,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Communications",null,null,null,1660.9345020099131,7366.5069434598863,8061.6572480463237,8283.3920590282542,8741.8002337110865,9044.9144166823826,1897.2066900453221,1923.4653487342869,2077.0950170059864,2968.0172534044709,3311.3014870617581,3292.8893666089552,3955.4358743866405,5283.6083072078054,5786.6825542258102,6787.9673022959305,6698.4074622657554,6462.7126737636181,5941.1000776092424,5596.4991455837253,5561.9674799241766,5468.911339240949,5416.3512095451442,5229.9835612019479,4339.0613248034642,3851.2394093985895,3436.0384846086417,2832.5314279092927,1504.3589950881292,1001.2847480701223,1.8189894035458565E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inventory",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,null,957.67014404910537,4774.6996323274934,4924.629710047805,5431.6649893627382,5047.1473019538425,5178.4090974964929,8559.8505489191557,9182.9773985860847,11404.249119817132,10731.869797460089,12704.838131441284,11579.081843332524,13174.577356219517,10564.47036432887,14796.853896139293,16002.366777186695,14214.502022646418,11127.953726792366,10349.799450139246,3813.9324174968629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,55.790293014765616,192.2018942159437,218.18835687807635,241.76431863068103,284.09081124154886,297.96391464704027,1242.2742806836491,1233.7177187320683,1109.3987701887695,468.60682624678969,496.63754279103102,685.28709672163609,871.82687373245199,743.78734091657884,857.79587612662397,804.23543691371481,828.76868117576703,800.73796463152564,658.34776943986242,417.24587146432356,319.69127968187149,124.66454747529554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",null,null,null,205.34954985263758,889.86084139262778,1182.5252831502501,1537.1359878807414,1864.5388042504667,1940.7202765889765,2114.1561885177789,2162.835172367747,2217.1963242795036,2233.9511683696342,2475.7246153141054,2876.1850584772246,3090.2307867531435,2941.8637234907105,2807.9967064760835,3036.9058131799347,2762.9053016294815,2714.2263177795139,2498.0972648626857,1996.0387177573407,1754.2652708128687,1275.1267950118533,777.1613859703798,453.7530233104934,252.73025882870655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$193:$B$655,$B671,BL$193:BL$655)+SUMIF($A$62:$A$77,$B671,BL$62:BL$77)+SUMIF($A$146:$A$161,$B671,BL$146:BL$161)+SUMIF($A$169:$A$184,$B671,BL$169:BL$184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Premises",null,null,null,231.59106460710453,1007.4694109051524,1059.0459390206845,1129.1901329330731,1921.2085174226133,2241.4259924294615,1573.4222918992346,1571.0020458329243,1479.9396512600422,1094.7988042031716,1110.1334663363511,1024.7154810107338,984.70948060455271,945.03595541626737,441.57060528119803,479.77115128520552,462.21409177884885,464.63433784515922,424.18061076029721,414.7730928439355,399.43843071075599,392.62754548293128,367.03339579410624,321.86965525691477,51.769205437585263,1.1368683772161603E-13,0,0,{"$f":"SUMIF($B$193:$B$655,$B672,AH$193:AH$655)+SUMIF($A$62:$A$77,$B672,AH$62:AH$77)+SUMIF($A$146:$A$161,$B672,AH$146:AH$161)+SUMIF($A$169:$A$184,$B672,AH$169:AH$184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Easements",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising costs (2003-08)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1105.3682492900698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,{"$f":"SUM(F661:F676)","v":24522.890841268458},{"$f":"SUM(G661:G676)","v":101695.83594155179},104979.9203740282,107986.46908728687,111667.43728166135,115102.32298060598,{"$f":"SUM(L661:L676)","v":125473.62400778518},{"$f":"SUM(M661:M676)","v":127461.61039737302},131394.39094843375,133188.73420079512,135277.282825289,128394.35286430985,{"$f":"SUM(R661:R676)","v":142521.02854352971},{"$f":"SUM(S661:S676)","v":145936.54250933352},154348.05681873008,157445.36318540349,145232.76690627402,139936.08944437985,131906.99646811318,109239.90206276937,103417.60905732497,100525.83648191647,97193.847068761141,96415.123963778809,93171.706501345994,88130.343411914699,86754.88610228675,84772.606349584603,80727.611745325994,78254.492885513944,75756.169202607198,75756.169202607198,75756.169202607198,65419.52750596821,34409.602416052468,34409.602416052468,34409.602416052468,34409.602416052468,34409.602416052468,33578.132452353282,32472.764203063209,32472.764203063209,32446.867122822976,32040.671219843367,31854.727359770764,31909.868981371623,31642.329188081119,31090.486559774268,28925.701439989796,26828.833243907942,24583.778889504505,20799.938681789048,18861.985645277946,17631.967660618546,15896.528414561233,14455.907620285267,12486.615889442914,10422.409739849247,8662.0591150576038,6899.5947616837066,4815.0016094416314,4419.0054080025975,4114.8675071499192,3787.0129913560991,3652.7347074575027,3617.1772179762611,3518.5588850030708,3410.5341974627181,3047.8210555937026,2876.9603646330361,2130.3313200794655,1459.2965741279784,978.73742858007006]
[]
["Total Nominal Calculated Depreciation for RFM input"]
[null,"Total Calculated Depreciation - Nominal",null,null,null,{"$f":"F2","v":"2002-03"},"2003-04","2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2080-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66",{"$f":"BR2","v":"2066-67"},"2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75"]
[{"$f":"A62","v":"Secondary"},null,null,null,null,{"$f":"F661/E$18","v":1108.8710724975001},5235.2618043260509,5988.7647908950084,6880.687744433154,7754.1461975865941,8650.0187437611348,18972.945863111228,20190.073208031896,20822.641284062072,22092.70257054958,20376.4340709928,{"$f":"Q661/P$18","v":11804.256894041093},{"$f":"R661/Q$18","v":16163.02849524374},19375.607698641816,21938.386801280092]
["Switchgear",null,null,null,null,3026.0913445326391,12769.750989487635,13259.001258440741,13824.71111171242,15035.965054205999,16514.518675520791,18465.790583553691,19296.397608479634,20320.888435623972,22026.187748111981,23499.0295572492,24730.677828361062,27603.7033281105,29141.065991885574,30861.448679930712]
["Transformers",null,null,null,null,2665.4642796108333,11023.581882511146,11632.097745548788,12094.487723563589,12614.527283426003,13209.896691038579,13091.262439595286,13688.933549212101,14121.244051419064,14752.963133297371,15425.616057294974,16519.62108532924,18942.27360812914,19627.305584198632,20780.764369224318]
["Reactive",null,null,null,null,836.09740999999997,3575.5393571095647,3707.8893630732923,3818.1734752160182,3975.7383473391019,4122.3606644806787,4425.6285726089445,4588.804981352313,4711.6455744334726,4837.982500063983,5002.2240347122006,5251.0705477641077,5408.6832505449147,5665.021398684441,5882.0677168258417]
["Towers and Conductor",null,null,null,null,7622.6617915132583,31358.623527898133,32126.767615462493,33040.696240013611,33987.483141799748,35125.738592780959,37203.307681714745,38672.122809228953,39822.804583594319,41042.190606261378,43046.43904385488,44666.393287767103,46198.329523455599,47693.514408197014,49229.828669827381]
["Establishment",null,null,null,null,552.3773561979167,2582.4710873291183,3016.0971334335159,3340.3319572470755,3682.699395190597,4131.7195282497723,3965.5820234416442,4408.3299141977914,4760.6963256199515,5036.9141506754222,5344.659478229054,5964.1743748961871,6752.4556228048032,7599.9197668237794,7936.1267853816717]
["Communications",null,null,null,null,1226.5326169420832,5604.588624256392,6278.5660573970581,6618.4116049923696,7180.1543542007985,7670.8375598974908,1656.585707773753,1741.4074004530994,1920.1448738264239,2816.5897877904185,3239.881258909445,3292.8893666089552,4040.916806839004,5522.3568161779031,6190.2951358370583]
["Inventory",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["IT",null,null,null,null,707.20047450783852,3632.6887966001368,3835.3916560082453,4339.8880970323617,4145.5187384249248,4391.7203829288428,7474.2125644096486,8313.7992637165225,10542.517462114378,10184.332601419432,12430.812210959215,11579.081843332524,13459.293173348035,11041.843288453751,15828.912652565106]
["Vehicles",null,null,null,null,41.198863656911193,146.2311185139894,169.92908151061775,193.16914625022392,233.34048145578561,252.69811107919384,1084.7177744594032,1116.9450839776612,1025.5700120439724,444.69862827839808,485.92575265240089,685.28709672163609,890.66792601350699,777.39659207783882,917.62587454361312]
["Other",null,null,null,null,151.64229562565322,677.02426497651766,920.97231082359485,1228.1681934338837,1531.455313093099,1645.8917470192944,1846.0197005821856,1958.1206272314021,2049.6597996122428,2119.9755628222815,2422.3266334151735,2876.1850584772246,3157.0137703568462,3074.7966618802711,3003.8503392330858]
["Premises",null,null,null,null,171.0205876205344,766.50326172003736,824.8043400221294,902.22037382640281,1578.0014794325193,1900.9151329001663,1373.8665875095705,1422.3051070510026,1368.111960056397,1038.9424549560033,1086.1894111800768,1024.7154810107338,1005.9900391244939,987.73895536631483,472.36950435525131]
["Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Easements",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity Raising costs (2003-08)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1978.6952274153521,2024.3574249710909,2071.9298244579118]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,{"$f":"SUM(F681:F695)","v":18109.158092705165},77372.264714728706,81760.281352615479,86280.945667721127,91719.029786155195,97616.315829656916,{"$f":"SUM(L681:L696)","v":109559.91949876012},{"$f":"SUM(M681:M696)","v":115397.23955293237},121465.92436240629,126393.47974422625,132359.53750944941,128394.35286430985,145601.05077138593,152530.92458735843,165113.60635346203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY681:BY696)","v":0},0]

{"sheet":"RAB roll forward","index":7,"n_rows":1709,"n_cols":20,"rows_kept":1709,"cut":false,"hidden":false,"merged":[[701,4,711,4],[714,4,724,4],[727,4,737,4],[740,4,750,4],[753,4,763,4],[636,4,646,4],[649,4,659,4],[662,4,672,4],[675,4,685,4],[688,4,698,4],[571,4,581,4],[584,4,594,4],[597,4,607,4],[610,4,620,4],[623,4,633,4],[506,4,516,4],[519,4,529,4],[532,4,542,4],[545,4,555,4],[558,4,568,4],[246,4,256,4],[259,4,269,4],[298,4,308,4],[311,4,321,4],[272,4,282,4],[285,4,295,4],[233,4,243,4],[168,4,178,4],[181,4,191,4],[194,4,204,4],[207,4,217,4],[116,4,126,4],[129,4,139,4],[142,4,152,4],[155,4,165,4],[220,4,230,4],[376,4,386,4],[389,4,399,4],[402,4,412,4],[415,4,425,4],[324,4,334,4],[337,4,347,4],[350,4,360,4],[363,4,373,4],[480,4,490,4],[493,4,503,4],[428,4,438,4],[441,4,451,4],[454,4,464,4],[467,4,477,4]]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Asset Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":" - Asset Roll Forward - TNSP RFM - version 3"}]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G60","v":"2013-14"},{"$f":"'RFM input'!H60","v":"2014-15"},{"$f":"'RFM input'!I60","v":"2015-16"},{"$f":"'RFM input'!J60","v":"2016-17"},{"$f":"'RFM input'!K60","v":"2017-18"},{"$f":"'RFM input'!L60","v":"2018-19"},{"$f":"'RFM input'!M60","v":"2019-20"},{"$f":"'RFM input'!N60","v":"2020-21"},{"$f":"'RFM input'!O60","v":"2021-22"},{"$f":"'RFM input'!P60","v":"2022-23"},{"$f":"'RFM input'!Q60","v":"2023-24"},{"$f":"IF(LEN(Q4)>4,CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1),Q4+1)","v":"2024-25"}]
[]
[null,null,"Actual CPI Inflation Rate",null,null,null,{"$f":"'RFM input'!G385","v":2.74509803921568E-2},{"$f":"'RFM input'!H385","v":2.16110019646365E-2},{"$f":"'RFM input'!I385","v":2.3076923076923217E-2},{"$f":"'RFM input'!J385","v":2.35E-2},{"$f":"'RFM input'!K385","v":2.35E-2},{"$f":"'RFM input'!L385","v":2.35E-2},{"$f":"'RFM input'!M385","v":2.35E-2},{"$f":"'RFM input'!N385","v":2.35E-2},{"$f":"'RFM input'!O385","v":2.35E-2},{"$f":"'RFM input'!P385","v":2.35E-2},{"$f":"'RFM input'!Q385","v":2.35E-2}]
[null,null,"Actual CPI (one year lagged)",null,null,null,{"$f":"'RFM input'!G386","v":1},{"$f":"'RFM input'!H386","v":1.0274509803921568},{"$f":"'RFM input'!I386","v":1.0496552255479794},{"$f":"'RFM input'!J386","v":1.0738780384452407},{"$f":"'RFM input'!K386","v":1.0991141723487039},{"$f":"'RFM input'!L386","v":1.1249433553988986},{"$f":"'RFM input'!M386","v":1.1513795242507727},{"$f":"'RFM input'!N386","v":1.178436943070666},{"$f":"'RFM input'!O386","v":1.2061302112328267},{"$f":"'RFM input'!P386","v":1.2344742711967982},{"$f":"'RFM input'!Q386","v":1.2634844165699231}]
[]
[null,null,{"$f":"\"Asset Values ($m Real \"&G4&\")\"","v":"Asset Values ($m Real 2013-14)"}]
[]
[null,null,"Real Actual Net Capex - As Incurred",null,null,null,null,{"$f":"SUM(H12:H61)","v":152.64743197421302},{"$f":"SUM(I12:I61)","v":143.43279412915612},171.12817143070737,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"'RFM input'!H169*(1+vanilla1)^0.5","v":19.636358998318752},{"$f":"'RFM input'!I169*(1+vanilla2)^0.5","v":29.542226351457838},{"$f":"'RFM input'!J169*(1+vanilla3)^0.5","v":23.022207658472166},{"$f":"'RFM input'!K169*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L169*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M169*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N169*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O169*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P169*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q169*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"'RFM input'!H170*(1+vanilla1)^0.5","v":43.064182221977468},{"$f":"'RFM input'!I170*(1+vanilla2)^0.5","v":35.699058753151071},{"$f":"'RFM input'!J170*(1+vanilla3)^0.5","v":48.558984423049594},{"$f":"'RFM input'!K170*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L170*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M170*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N170*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O170*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P170*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q170*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,{"$f":"'RFM input'!H171*(1+vanilla1)^0.5","v":30.692057093533165},{"$f":"'RFM input'!I171*(1+vanilla2)^0.5","v":24.140414492768198},{"$f":"'RFM input'!J171*(1+vanilla3)^0.5","v":25.966450912313881},{"$f":"'RFM input'!K171*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L171*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M171*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N171*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O171*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P171*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q171*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,{"$f":"'RFM input'!H172*(1+vanilla1)^0.5","v":4.822628171850968},{"$f":"'RFM input'!I172*(1+vanilla2)^0.5","v":3.124512227701933},{"$f":"'RFM input'!J172*(1+vanilla3)^0.5","v":10.346011124419299},{"$f":"'RFM input'!K172*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L172*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M172*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N172*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O172*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P172*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q172*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,{"$f":"'RFM input'!H173*(1+vanilla1)^0.5","v":11.77576099548395},{"$f":"'RFM input'!I173*(1+vanilla2)^0.5","v":22.348520998766073},{"$f":"'RFM input'!J173*(1+vanilla3)^0.5","v":9.4214652588823196},{"$f":"'RFM input'!K173*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L173*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M173*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N173*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O173*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P173*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q173*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,{"$f":"'RFM input'!H174*(1+vanilla1)^0.5","v":10.814917902739971},{"$f":"'RFM input'!I174*(1+vanilla2)^0.5","v":7.1812493393395407},{"$f":"'RFM input'!J174*(1+vanilla3)^0.5","v":15.943879890323702},{"$f":"'RFM input'!K174*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L174*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M174*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N174*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O174*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P174*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q174*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,{"$f":"'RFM input'!H175*(1+vanilla1)^0.5","v":9.3259721469885744},{"$f":"'RFM input'!I175*(1+vanilla2)^0.5","v":7.5428088643961333},{"$f":"'RFM input'!J175*(1+vanilla3)^0.5","v":14.970259453354872},{"$f":"'RFM input'!K175*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L175*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M175*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N175*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O175*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P175*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q175*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,{"$f":"'RFM input'!H176*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I176*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J176*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K176*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L176*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M176*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N176*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O176*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P176*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q176*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,{"$f":"'RFM input'!H177*(1+vanilla1)^0.5","v":19.421346241894277},{"$f":"'RFM input'!I177*(1+vanilla2)^0.5","v":7.8034523238382025},{"$f":"'RFM input'!J177*(1+vanilla3)^0.5","v":18.996331230411275},{"$f":"'RFM input'!K177*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L177*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M177*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N177*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O177*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P177*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q177*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,{"$f":"'RFM input'!H178*(1+vanilla1)^0.5","v":0.78070487143520662},{"$f":"'RFM input'!I178*(1+vanilla2)^0.5","v":1.3593752601145683},{"$f":"'RFM input'!J178*(1+vanilla3)^0.5","v":0.86929611965123066},{"$f":"'RFM input'!K178*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L178*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M178*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N178*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O178*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P178*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q178*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,{"$f":"'RFM input'!H179*(1+vanilla1)^0.5","v":2.1841574940291961},{"$f":"'RFM input'!I179*(1+vanilla2)^0.5","v":2.0016697173810347},{"$f":"'RFM input'!J179*(1+vanilla3)^0.5","v":2.517584048753863},{"$f":"'RFM input'!K179*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L179*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M179*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N179*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O179*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P179*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q179*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,{"$f":"'RFM input'!H180*(1+vanilla1)^0.5","v":0.12934583596152921},{"$f":"'RFM input'!I180*(1+vanilla2)^0.5","v":2.6895058002415073},{"$f":"'RFM input'!J180*(1+vanilla3)^0.5","v":0.51570131107514738},{"$f":"'RFM input'!K180*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L180*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M180*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N180*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O180*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P180*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q180*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,{"$f":"'RFM input'!H181*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I181*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J181*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K181*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L181*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M181*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N181*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O181*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P181*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q181*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,{"$f":"'RFM input'!H182*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I182*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J182*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K182*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L182*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M182*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N182*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O182*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P182*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q182*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,{"$f":"'RFM input'!H183*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I183*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J183*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K183*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L183*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M183*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N183*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O183*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P183*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q183*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!H184*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I184*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J184*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K184*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L184*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M184*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N184*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O184*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P184*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q184*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!H185*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I185*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J185*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K185*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L185*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M185*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N185*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O185*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P185*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q185*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!H186*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I186*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J186*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K186*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L186*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M186*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N186*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O186*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P186*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q186*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!H187*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I187*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J187*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K187*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L187*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M187*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N187*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O187*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P187*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q187*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!H188*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I188*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J188*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K188*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L188*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M188*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N188*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O188*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P188*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q188*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!H189*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I189*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J189*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K189*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L189*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M189*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N189*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O189*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P189*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q189*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!H190*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I190*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J190*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K190*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L190*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M190*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N190*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O190*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P190*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q190*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!H191*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I191*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J191*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K191*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L191*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M191*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N191*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O191*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P191*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q191*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!H192*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I192*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J192*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K192*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L192*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M192*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N192*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O192*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P192*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q192*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!H193*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I193*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J193*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K193*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L193*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M193*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N193*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O193*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P193*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q193*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!H194*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I194*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J194*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K194*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L194*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M194*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N194*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O194*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P194*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q194*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!H195*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I195*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J195*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K195*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L195*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M195*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N195*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O195*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P195*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q195*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!H196*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I196*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J196*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K196*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L196*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M196*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N196*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O196*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P196*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q196*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!H197*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I197*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J197*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K197*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L197*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M197*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N197*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O197*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P197*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q197*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!H198*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I198*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J198*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K198*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L198*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M198*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N198*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O198*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P198*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q198*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!H199*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I199*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J199*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K199*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L199*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M199*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N199*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O199*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P199*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q199*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!H200*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I200*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J200*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K200*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L200*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M200*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N200*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O200*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P200*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q200*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!H201*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I201*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J201*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K201*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L201*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M201*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N201*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O201*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P201*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q201*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!H202*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I202*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J202*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K202*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L202*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M202*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N202*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O202*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P202*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q202*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!H203*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I203*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J203*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K203*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L203*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M203*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N203*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O203*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P203*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q203*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!H204*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I204*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J204*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K204*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L204*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M204*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N204*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O204*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P204*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q204*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!H205*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I205*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J205*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K205*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L205*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M205*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N205*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O205*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P205*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q205*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!H206*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I206*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J206*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K206*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L206*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M206*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N206*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O206*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P206*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q206*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!H207*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I207*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J207*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K207*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L207*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M207*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N207*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O207*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P207*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q207*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!H208*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I208*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J208*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K208*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L208*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M208*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N208*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O208*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P208*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q208*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!H209*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I209*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J209*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K209*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L209*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M209*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N209*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O209*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P209*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q209*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!H210*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I210*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J210*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K210*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L210*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M210*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N210*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O210*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P210*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q210*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!H211*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I211*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J211*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K211*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L211*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M211*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N211*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O211*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P211*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q211*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!H212*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I212*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J212*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K212*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L212*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M212*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N212*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O212*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P212*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q212*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!H213*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I213*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J213*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K213*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L213*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M213*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N213*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O213*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P213*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q213*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!H214*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I214*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J214*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K214*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L214*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M214*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N214*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O214*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P214*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q214*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!H215*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I215*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J215*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K215*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L215*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M215*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N215*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O215*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P215*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q215*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!H216*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I216*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J216*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K216*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L216*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M216*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N216*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O216*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P216*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q216*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!H217*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I217*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J217*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K217*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L217*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M217*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N217*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O217*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P217*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q217*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!H218*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I218*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J218*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K218*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L218*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M218*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N218*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O218*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P218*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q218*(1+vanilla10)^0.5","v":0}]
[]
[null,null,"Real Actual Net Capex - As Commissioned",null,null,null,null,{"$f":"SUM(H64:H113)","v":187.46828995743061},{"$f":"SUM(I64:I113)","v":180.83364648245797},173.05418405130715,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"'RFM input'!H331*(1+vanilla1)^0.5","v":40.520698413211612},{"$f":"'RFM input'!I331*(1+vanilla2)^0.5","v":29.424866284311353},{"$f":"'RFM input'!J331*(1+vanilla3)^0.5","v":22.369232874065847},{"$f":"'RFM input'!K331*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L331*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M331*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N331*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O331*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P331*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q331*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"'RFM input'!H332*(1+vanilla1)^0.5","v":38.543972525290457},{"$f":"'RFM input'!I332*(1+vanilla2)^0.5","v":43.376695557912562},{"$f":"'RFM input'!J332*(1+vanilla3)^0.5","v":50.739771404777784},{"$f":"'RFM input'!K332*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L332*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M332*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N332*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O332*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P332*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q332*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,{"$f":"'RFM input'!H333*(1+vanilla1)^0.5","v":10.61265801933696},{"$f":"'RFM input'!I333*(1+vanilla2)^0.5","v":28.994813560927859},{"$f":"'RFM input'!J333*(1+vanilla3)^0.5","v":26.7654705570231},{"$f":"'RFM input'!K333*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L333*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M333*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N333*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O333*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P333*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q333*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,{"$f":"'RFM input'!H334*(1+vanilla1)^0.5","v":5.0048406407145176},{"$f":"'RFM input'!I334*(1+vanilla2)^0.5","v":3.1245122277019326},{"$f":"'RFM input'!J334*(1+vanilla3)^0.5","v":10.346011124419299},{"$f":"'RFM input'!K334*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L334*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M334*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N334*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O334*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P334*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q334*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,{"$f":"'RFM input'!H335*(1+vanilla1)^0.5","v":24.491172892844137},{"$f":"'RFM input'!I335*(1+vanilla2)^0.5","v":23.206261735131477},{"$f":"'RFM input'!J335*(1+vanilla3)^0.5","v":10.746110011787836},{"$f":"'RFM input'!K335*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L335*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M335*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N335*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O335*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P335*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q335*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,{"$f":"'RFM input'!H336*(1+vanilla1)^0.5","v":29.608889170213235},{"$f":"'RFM input'!I336*(1+vanilla2)^0.5","v":6.6017449771805721},{"$f":"'RFM input'!J336*(1+vanilla3)^0.5","v":14.227159551935813},{"$f":"'RFM input'!K336*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L336*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M336*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N336*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O336*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P336*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q336*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,{"$f":"'RFM input'!H337*(1+vanilla1)^0.5","v":19.809347537315336},{"$f":"'RFM input'!I337*(1+vanilla2)^0.5","v":7.5139884414044245},{"$f":"'RFM input'!J337*(1+vanilla3)^0.5","v":14.961515817405971},{"$f":"'RFM input'!K337*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L337*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M337*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N337*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O337*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P337*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q337*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,{"$f":"'RFM input'!H338*(1+vanilla1)^0.5","v":10.664282060167439},{"$f":"'RFM input'!I338*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J338*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K338*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L338*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M338*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N338*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O338*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P338*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q338*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,{"$f":"'RFM input'!H339*(1+vanilla1)^0.5","v":3.8686564392163896},{"$f":"'RFM input'!I339*(1+vanilla2)^0.5","v":32.540212920150665},{"$f":"'RFM input'!J339*(1+vanilla3)^0.5","v":18.996331230411275},{"$f":"'RFM input'!K339*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L339*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M339*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N339*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O339*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P339*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q339*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,{"$f":"'RFM input'!H340*(1+vanilla1)^0.5","v":0.67900067556855914},{"$f":"'RFM input'!I340*(1+vanilla2)^0.5","v":1.3593752601145686},{"$f":"'RFM input'!J340*(1+vanilla3)^0.5","v":0.86929611965123088},{"$f":"'RFM input'!K340*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L340*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M340*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N340*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O340*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P340*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q340*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,{"$f":"'RFM input'!H341*(1+vanilla1)^0.5","v":3.2157012619191141},{"$f":"'RFM input'!I341*(1+vanilla2)^0.5","v":2.0016697173810347},{"$f":"'RFM input'!J341*(1+vanilla3)^0.5","v":2.5175840487538625},{"$f":"'RFM input'!K341*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L341*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M341*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N341*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O341*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P341*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q341*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,{"$f":"'RFM input'!H342*(1+vanilla1)^0.5","v":0.44907032163286914},{"$f":"'RFM input'!I342*(1+vanilla2)^0.5","v":2.6895058002415073},{"$f":"'RFM input'!J342*(1+vanilla3)^0.5","v":0.51570131107514716},{"$f":"'RFM input'!K342*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L342*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M342*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N342*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O342*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P342*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q342*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,{"$f":"'RFM input'!H343*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I343*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J343*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K343*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L343*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M343*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N343*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O343*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P343*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q343*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,{"$f":"'RFM input'!H344*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I344*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J344*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K344*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L344*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M344*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N344*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O344*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P344*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q344*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,{"$f":"'RFM input'!H345*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I345*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J345*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K345*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L345*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M345*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N345*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O345*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P345*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q345*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!H346*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I346*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J346*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K346*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L346*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M346*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N346*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O346*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P346*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q346*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!H347*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I347*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J347*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K347*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L347*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M347*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N347*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O347*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P347*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q347*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!H348*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I348*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J348*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K348*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L348*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M348*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N348*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O348*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P348*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q348*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!H349*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I349*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J349*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K349*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L349*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M349*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N349*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O349*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P349*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q349*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!H350*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I350*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J350*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K350*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L350*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M350*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N350*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O350*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P350*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q350*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!H351*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I351*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J351*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K351*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L351*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M351*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N351*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O351*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P351*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q351*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!H352*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I352*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J352*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K352*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L352*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M352*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N352*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O352*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P352*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q352*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!H353*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I353*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J353*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K353*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L353*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M353*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N353*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O353*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P353*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q353*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!H354*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I354*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J354*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K354*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L354*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M354*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N354*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O354*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P354*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q354*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!H355*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I355*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J355*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K355*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L355*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M355*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N355*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O355*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P355*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q355*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!H356*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I356*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J356*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K356*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L356*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M356*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N356*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O356*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P356*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q356*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!H357*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I357*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J357*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K357*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L357*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M357*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N357*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O357*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P357*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q357*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!H358*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I358*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J358*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K358*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L358*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M358*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N358*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O358*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P358*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q358*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!H359*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I359*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J359*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K359*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L359*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M359*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N359*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O359*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P359*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q359*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!H360*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I360*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J360*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K360*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L360*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M360*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N360*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O360*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P360*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q360*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!H361*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I361*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J361*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K361*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L361*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M361*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N361*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O361*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P361*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q361*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!H362*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I362*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J362*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K362*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L362*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M362*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N362*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O362*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P362*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q362*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!H363*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I363*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J363*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K363*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L363*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M363*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N363*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O363*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P363*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q363*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!H364*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I364*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J364*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K364*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L364*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M364*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N364*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O364*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P364*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q364*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!H365*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I365*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J365*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K365*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L365*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M365*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N365*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O365*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P365*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q365*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!H366*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I366*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J366*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K366*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L366*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M366*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N366*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O366*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P366*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q366*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!H367*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I367*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J367*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K367*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L367*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M367*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N367*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O367*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P367*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q367*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!H368*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I368*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J368*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K368*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L368*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M368*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N368*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O368*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P368*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q368*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!H369*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I369*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J369*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K369*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L369*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M369*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N369*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O369*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P369*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q369*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!H370*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I370*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J370*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K370*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L370*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M370*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N370*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O370*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P370*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q370*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!H371*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I371*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J371*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K371*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L371*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M371*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N371*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O371*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P371*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q371*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!H372*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I372*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J372*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K372*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L372*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M372*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N372*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O372*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P372*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q372*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!H373*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I373*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J373*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K373*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L373*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M373*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N373*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O373*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P373*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q373*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!H374*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I374*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J374*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K374*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L374*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M374*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N374*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O374*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P374*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q374*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!H375*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I375*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J375*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K375*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L375*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M375*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N375*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O375*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P375*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q375*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!H376*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I376*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J376*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K376*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L376*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M376*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N376*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O376*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P376*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q376*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!H377*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I377*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J377*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K377*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L377*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M377*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N377*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O377*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P377*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q377*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!H378*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I378*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J378*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K378*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L378*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M378*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N378*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O378*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P378*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q378*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!H379*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I379*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J379*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K379*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L379*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M379*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N379*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O379*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P379*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q379*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!H380*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I380*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J380*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K380*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L380*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M380*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N380*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O380*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P380*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q380*(1+vanilla10)^0.5","v":0}]
[]
[null,null,{"$f":"\"Real \"&'RFM input'!$G$397& \" Straight-line Depreciation\"","v":"Real Actual Straight-line Depreciation"},null,null,null,null,{"$f":"H128+H141+H154+H167+H180+H193+H206+H219+H232+H245+H258+H271+H284+H297+H310+H323+H336+H349+H362+H375+H388+H401+H414+H427+H440+H453+H466+H479+H492+H505+H518+H531+H544+H557+H570+H583+H596+H609+H622+H635+H648+H661+H674+H687+H700+H713+H726+H739+H752+H765","v":-2703.8168474641743},{"$f":"I128+I141+I154+I167+I180+I193+I206+I219+I232+I245+I258+I271+I284+I297+I310+I323+I336+I349+I362+I375+I388+I401+I414+I427+I440+I453+I466+I479+I492+I505+I518+I531+I544+I557+I570+I583+I596+I609+I622+I635+I648+I661+I674+I687+I700+I713+I726+I739+I752+I765","v":-7.5428637195273458},-19.396655672843313,0,0,0,{"$f":"N128+N141+N154+N167+N180+N193+N206+N219+N232+N245+N258+N271+N284+N297+N310+N323+N336+N349+N362+N375+N388+N401+N414+N427+N440+N453+N466+N479+N492+N505+N518+N531+N544+N557+N570+N583+N596+N609+N622+N635+N648+N661+N674+N687+N700+N713+N726+N739+N752+N765","v":0},0,0,0,null,null,"This section not used - Real SL Depr comes from AST actual depreciation schedules"]
[null,null,{"$f":"Asset1","v":"Secondary"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A1remlife,A1value-SUM($G116:G116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":132.44142914738333},{"$f":"IF(I$3>A1remlife,A1value-SUM($G116:H116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(J$3>A1remlife,A1value-SUM($G116:I116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(K$3>A1remlife,A1value-SUM($G116:J116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(L$3>A1remlife,A1value-SUM($G116:K116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(M$3>A1remlife,A1value-SUM($G116:L116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(N$3>A1remlife,A1value-SUM($G116:M116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(O$3>A1remlife,A1value-SUM($G116:N116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(P$3>A1remlife,A1value-SUM($G116:O116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(Q$3>A1remlife,A1value-SUM($G116:P116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:H118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":2.7013798942141074},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:I118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":2.7013798942141074},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:J118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":2.7013798942141074},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:K118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":2.7013798942141074},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:L118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":2.7013798942141074},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:M118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":2.7013798942141074},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:N118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":2.7013798942141074},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:O118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":2.7013798942141074},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:P118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":2.7013798942141074}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:I119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":1.9616577522874235},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:J119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":1.9616577522874235},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:K119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":1.9616577522874235},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:L119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":1.9616577522874235},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:M119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":1.9616577522874235},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:N119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":1.9616577522874235},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:O119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":1.9616577522874235},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:P119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":1.9616577522874235}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:J120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":1.4912821916043899},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:K120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":1.4912821916043899},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:L120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":1.4912821916043899},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:M120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":1.4912821916043899},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:N120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":1.4912821916043899},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:O120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":1.4912821916043899},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:P120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":1.4912821916043899}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:K121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:L121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:M121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:N121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:O121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:P121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:L122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:M122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:N122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:O122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:P122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F123),('RFM input'!$M$331*(1+vanilla6)^0.5)-SUM($M123:M123),('RFM input'!$M$331*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F123),('RFM input'!$M$331*(1+vanilla6)^0.5)-SUM($M123:N123),('RFM input'!$M$331*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F123),('RFM input'!$M$331*(1+vanilla6)^0.5)-SUM($M123:O123),('RFM input'!$M$331*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F123),('RFM input'!$M$331*(1+vanilla6)^0.5)-SUM($M123:P123),('RFM input'!$M$331*(1+vanilla6)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F124),('RFM input'!$N$331*(1+vanilla7)^0.5)-SUM($N124:N124),('RFM input'!$N$331*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F124),('RFM input'!$N$331*(1+vanilla7)^0.5)-SUM($N124:O124),('RFM input'!$N$331*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F124),('RFM input'!$N$331*(1+vanilla7)^0.5)-SUM($N124:P124),('RFM input'!$N$331*(1+vanilla7)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F125),('RFM input'!$O$331*(1+vanilla8)^0.5)-SUM($O125:O125),('RFM input'!$O$331*(1+vanilla8)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F125),('RFM input'!$O$331*(1+vanilla8)^0.5)-SUM($O125:P125),('RFM input'!$O$331*(1+vanilla8)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F126),('RFM input'!$P$331*(1+vanilla9)^0.5)-SUM($P126:P126),('RFM input'!$P$331*(1+vanilla9)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H401,-SUM(H116:H127))","v":-132.44142914738333},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I401,-SUM(I116:I127))","v":-2.7013798942141074},{"$f":"IF(COUNT($H128:I128)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J401,-SUM(J116:J127)))","v":-4.6630376465015306},{"$f":"IF(COUNT($H128:J128)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K401,-SUM(K116:K127)))","v":0},{"$f":"IF(COUNT($H128:K128)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L401,-SUM(L116:L127)))","v":0},{"$f":"IF(COUNT($H128:L128)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M401,-SUM(M116:M127)))","v":0},{"$f":"IF(COUNT($H128:M128)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N401,-SUM(N116:N127)))","v":0},{"$f":"IF(COUNT($H128:N128)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O401,-SUM(O116:O127)))","v":0},{"$f":"IF(COUNT($H128:O128)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P401,-SUM(P116:P127)))","v":0},{"$f":"IF(COUNT($H128:P128)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q401,-SUM(Q116:Q127)))","v":0}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A2remlife,A2value-SUM($G129:G129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":568.85379627605039},{"$f":"IF(I$3>A2remlife,A2value-SUM($G129:H129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(J$3>A2remlife,A2value-SUM($G129:I129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(K$3>A2remlife,A2value-SUM($G129:J129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(L$3>A2remlife,A2value-SUM($G129:K129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(M$3>A2remlife,A2value-SUM($G129:L129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(N$3>A2remlife,A2value-SUM($G129:M129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(O$3>A2remlife,A2value-SUM($G129:N129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(P$3>A2remlife,A2value-SUM($G129:O129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(Q$3>A2remlife,A2value-SUM($G129:P129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:H131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.85653272278423231},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:I131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.85653272278423231},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:J131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.85653272278423231},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:K131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.85653272278423231},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:L131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.85653272278423231},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:M131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.85653272278423231},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:N131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.85653272278423231},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:O131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.85653272278423231},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:P131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.85653272278423231}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:I132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.96392656795361253},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:J132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.96392656795361253},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:K132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.96392656795361253},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:L132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.96392656795361253},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:M132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.96392656795361253},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:N132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.96392656795361253},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:O132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.96392656795361253},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:P132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.96392656795361253}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:J133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":1.1275504756617285},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:K133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":1.1275504756617285},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:L133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":1.1275504756617285},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:M133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":1.1275504756617285},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:N133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":1.1275504756617285},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:O133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":1.1275504756617285},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:P133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":1.1275504756617285}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:K134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:L134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:M134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:N134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:O134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:P134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:L135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:M135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:N135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:O135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:P135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F136),('RFM input'!$M$332*(1+vanilla6)^0.5)-SUM($M136:M136),('RFM input'!$M$332*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F136),('RFM input'!$M$332*(1+vanilla6)^0.5)-SUM($M136:N136),('RFM input'!$M$332*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F136),('RFM input'!$M$332*(1+vanilla6)^0.5)-SUM($M136:O136),('RFM input'!$M$332*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F136),('RFM input'!$M$332*(1+vanilla6)^0.5)-SUM($M136:P136),('RFM input'!$M$332*(1+vanilla6)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F137),('RFM input'!$N$332*(1+vanilla7)^0.5)-SUM($N137:N137),('RFM input'!$N$332*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F137),('RFM input'!$N$332*(1+vanilla7)^0.5)-SUM($N137:O137),('RFM input'!$N$332*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F137),('RFM input'!$N$332*(1+vanilla7)^0.5)-SUM($N137:P137),('RFM input'!$N$332*(1+vanilla7)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F138),('RFM input'!$O$332*(1+vanilla8)^0.5)-SUM($O138:O138),('RFM input'!$O$332*(1+vanilla8)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F138),('RFM input'!$O$332*(1+vanilla8)^0.5)-SUM($O138:P138),('RFM input'!$O$332*(1+vanilla8)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F139),('RFM input'!$P$332*(1+vanilla9)^0.5)-SUM($P139:P139),('RFM input'!$P$332*(1+vanilla9)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H402,-SUM(H129:H140))","v":-568.85379627605039},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I402,-SUM(I129:I140))","v":-0.85653272278423231},{"$f":"IF(COUNT($H141:I141)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J402,-SUM(J129:J140)))","v":-1.820459290737845},{"$f":"IF(COUNT($H141:J141)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K402,-SUM(K129:K140)))","v":0},{"$f":"IF(COUNT($H141:K141)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L402,-SUM(L129:L140)))","v":0},{"$f":"IF(COUNT($H141:L141)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M402,-SUM(M129:M140)))","v":0},{"$f":"IF(COUNT($H141:M141)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N402,-SUM(N129:N140)))","v":0},{"$f":"IF(COUNT($H141:N141)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O402,-SUM(O129:O140)))","v":0},{"$f":"IF(COUNT($H141:O141)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P402,-SUM(P129:P140)))","v":0},{"$f":"IF(COUNT($H141:P141)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q402,-SUM(Q129:Q140)))","v":0}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A3remlife,A3value-SUM($G142:G142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":256.8720966026417},{"$f":"IF(I$3>A3remlife,A3value-SUM($G142:H142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(J$3>A3remlife,A3value-SUM($G142:I142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(K$3>A3remlife,A3value-SUM($G142:J142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(L$3>A3remlife,A3value-SUM($G142:K142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(M$3>A3remlife,A3value-SUM($G142:L142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(N$3>A3remlife,A3value-SUM($G142:M142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(O$3>A3remlife,A3value-SUM($G142:N142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(P$3>A3remlife,A3value-SUM($G142:O142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(Q$3>A3remlife,A3value-SUM($G142:P142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:H144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0.23583684487415468},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:I144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0.23583684487415468},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:J144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0.23583684487415468},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:K144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0.23583684487415468},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:L144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0.23583684487415468},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:M144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0.23583684487415468},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:N144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0.23583684487415468},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:O144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0.23583684487415468},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:P144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0.23583684487415468}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:I145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0.6443291902428413},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:J145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0.6443291902428413},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:K145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0.6443291902428413},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:L145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0.6443291902428413},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:M145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0.6443291902428413},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:N145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0.6443291902428413},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:O145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0.6443291902428413},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:P145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0.6443291902428413}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:J146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":0.59478823460051333},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:K146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":0.59478823460051333},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:L146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":0.59478823460051333},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:M146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":0.59478823460051333},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:N146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":0.59478823460051333},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:O146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":0.59478823460051333},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:P146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":0.59478823460051333}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:K147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:L147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:M147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:N147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:O147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:P147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:L148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:M148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:N148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:O148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:P148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F149),('RFM input'!$M$333*(1+vanilla6)^0.5)-SUM($M149:M149),('RFM input'!$M$333*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F149),('RFM input'!$M$333*(1+vanilla6)^0.5)-SUM($M149:N149),('RFM input'!$M$333*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F149),('RFM input'!$M$333*(1+vanilla6)^0.5)-SUM($M149:O149),('RFM input'!$M$333*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F149),('RFM input'!$M$333*(1+vanilla6)^0.5)-SUM($M149:P149),('RFM input'!$M$333*(1+vanilla6)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F150),('RFM input'!$N$333*(1+vanilla7)^0.5)-SUM($N150:N150),('RFM input'!$N$333*(1+vanilla7)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F150),('RFM input'!$N$333*(1+vanilla7)^0.5)-SUM($N150:O150),('RFM input'!$N$333*(1+vanilla7)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F150),('RFM input'!$N$333*(1+vanilla7)^0.5)-SUM($N150:P150),('RFM input'!$N$333*(1+vanilla7)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F151),('RFM input'!$O$333*(1+vanilla8)^0.5)-SUM($O151:O151),('RFM input'!$O$333*(1+vanilla8)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F151),('RFM input'!$O$333*(1+vanilla8)^0.5)-SUM($O151:P151),('RFM input'!$O$333*(1+vanilla8)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F152),('RFM input'!$P$333*(1+vanilla9)^0.5)-SUM($P152:P152),('RFM input'!$P$333*(1+vanilla9)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H403,-SUM(H142:H153))","v":-256.8720966026417},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I403,-SUM(I142:I153))","v":-0.23583684487415468},{"$f":"IF(COUNT($H154:I154)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J403,-SUM(J142:J153)))","v":-0.88016603511699598},{"$f":"IF(COUNT($H154:J154)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K403,-SUM(K142:K153)))","v":0},{"$f":"IF(COUNT($H154:K154)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L403,-SUM(L142:L153)))","v":0},{"$f":"IF(COUNT($H154:L154)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M403,-SUM(M142:M153)))","v":0},{"$f":"IF(COUNT($H154:M154)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N403,-SUM(N142:N153)))","v":0},{"$f":"IF(COUNT($H154:N154)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O403,-SUM(O142:O153)))","v":0},{"$f":"IF(COUNT($H154:O154)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P403,-SUM(P142:P153)))","v":0},{"$f":"IF(COUNT($H154:P154)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q403,-SUM(Q142:Q153)))","v":0}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A4remlife,A4value-SUM($G155:G155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":80.987069121386128},{"$f":"IF(I$3>A4remlife,A4value-SUM($G155:H155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(J$3>A4remlife,A4value-SUM($G155:I155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(K$3>A4remlife,A4value-SUM($G155:J155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(L$3>A4remlife,A4value-SUM($G155:K155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(M$3>A4remlife,A4value-SUM($G155:L155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(N$3>A4remlife,A4value-SUM($G155:M155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(O$3>A4remlife,A4value-SUM($G155:N155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(P$3>A4remlife,A4value-SUM($G155:O155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(Q$3>A4remlife,A4value-SUM($G155:P155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:H157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0.12512101601786293},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:I157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0.12512101601786293},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:J157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0.12512101601786293},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:K157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0.12512101601786293},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:L157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0.12512101601786293},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:M157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0.12512101601786293},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:N157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0.12512101601786293},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:O157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0.12512101601786293},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:P157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0.12512101601786293}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:I158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":7.8112805692548318E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:J158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":7.8112805692548318E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:K158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":7.8112805692548318E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:L158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":7.8112805692548318E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:M158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":7.8112805692548318E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:N158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":7.8112805692548318E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:O158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":7.8112805692548318E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:P158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":7.8112805692548318E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:J159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0.25865027811048247},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:K159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0.25865027811048247},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:L159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0.25865027811048247},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:M159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0.25865027811048247},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:N159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0.25865027811048247},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:O159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0.25865027811048247},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:P159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0.25865027811048247}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:K160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:L160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:M160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:N160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:O160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:P160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:L161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:M161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:N161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:O161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:P161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F162),('RFM input'!$M$334*(1+vanilla6)^0.5)-SUM($M162:M162),('RFM input'!$M$334*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F162),('RFM input'!$M$334*(1+vanilla6)^0.5)-SUM($M162:N162),('RFM input'!$M$334*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F162),('RFM input'!$M$334*(1+vanilla6)^0.5)-SUM($M162:O162),('RFM input'!$M$334*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F162),('RFM input'!$M$334*(1+vanilla6)^0.5)-SUM($M162:P162),('RFM input'!$M$334*(1+vanilla6)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F163),('RFM input'!$N$334*(1+vanilla7)^0.5)-SUM($N163:N163),('RFM input'!$N$334*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F163),('RFM input'!$N$334*(1+vanilla7)^0.5)-SUM($N163:O163),('RFM input'!$N$334*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F163),('RFM input'!$N$334*(1+vanilla7)^0.5)-SUM($N163:P163),('RFM input'!$N$334*(1+vanilla7)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F164),('RFM input'!$O$334*(1+vanilla8)^0.5)-SUM($O164:O164),('RFM input'!$O$334*(1+vanilla8)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F164),('RFM input'!$O$334*(1+vanilla8)^0.5)-SUM($O164:P164),('RFM input'!$O$334*(1+vanilla8)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F165),('RFM input'!$P$334*(1+vanilla9)^0.5)-SUM($P165:P165),('RFM input'!$P$334*(1+vanilla9)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H404,-SUM(H155:H166))","v":-80.987069121386128},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I404,-SUM(I155:I166))","v":-0.12512101601786293},{"$f":"IF(COUNT($H167:I167)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J404,-SUM(J155:J166)))","v":-0.20323382171041127},{"$f":"IF(COUNT($H167:J167)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K404,-SUM(K155:K166)))","v":0},{"$f":"IF(COUNT($H167:K167)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L404,-SUM(L155:L166)))","v":0},{"$f":"IF(COUNT($H167:L167)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M404,-SUM(M155:M166)))","v":0},{"$f":"IF(COUNT($H167:M167)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N404,-SUM(N155:N166)))","v":0},{"$f":"IF(COUNT($H167:N167)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O404,-SUM(O155:O166)))","v":0},{"$f":"IF(COUNT($H167:O167)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P404,-SUM(P155:P166)))","v":0},{"$f":"IF(COUNT($H167:P167)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q404,-SUM(Q155:Q166)))","v":0}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A5remlife,A5value-SUM($G168:G168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1089.4047294776162},{"$f":"IF(I$3>A5remlife,A5value-SUM($G168:H168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(J$3>A5remlife,A5value-SUM($G168:I168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(K$3>A5remlife,A5value-SUM($G168:J168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(L$3>A5remlife,A5value-SUM($G168:K168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(M$3>A5remlife,A5value-SUM($G168:L168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(N$3>A5remlife,A5value-SUM($G168:M168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(O$3>A5remlife,A5value-SUM($G168:N168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(P$3>A5remlife,A5value-SUM($G168:O168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(Q$3>A5remlife,A5value-SUM($G168:P168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:H170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0.40818621488073564},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:I170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0.40818621488073564},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:J170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0.40818621488073564},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:K170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0.40818621488073564},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:L170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0.40818621488073564},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:M170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0.40818621488073564},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:N170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0.40818621488073564},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:O170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0.40818621488073564},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:P170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0.40818621488073564}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:I171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0.38677102891885795},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:J171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0.38677102891885795},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:K171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0.38677102891885795},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:L171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0.38677102891885795},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:M171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0.38677102891885795},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:N171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0.38677102891885795},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:O171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0.38677102891885795},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:P171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0.38677102891885795}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:J172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0.17910183352979728},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:K172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0.17910183352979728},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:L172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0.17910183352979728},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:M172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0.17910183352979728},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:N172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0.17910183352979728},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:O172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0.17910183352979728},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:P172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0.17910183352979728}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:K173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:L173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:M173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:N173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:O173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:P173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:L174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:M174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:N174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:O174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:P174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F175),('RFM input'!$M$335*(1+vanilla6)^0.5)-SUM($M175:M175),('RFM input'!$M$335*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F175),('RFM input'!$M$335*(1+vanilla6)^0.5)-SUM($M175:N175),('RFM input'!$M$335*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F175),('RFM input'!$M$335*(1+vanilla6)^0.5)-SUM($M175:O175),('RFM input'!$M$335*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F175),('RFM input'!$M$335*(1+vanilla6)^0.5)-SUM($M175:P175),('RFM input'!$M$335*(1+vanilla6)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F176),('RFM input'!$N$335*(1+vanilla7)^0.5)-SUM($N176:N176),('RFM input'!$N$335*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F176),('RFM input'!$N$335*(1+vanilla7)^0.5)-SUM($N176:O176),('RFM input'!$N$335*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F176),('RFM input'!$N$335*(1+vanilla7)^0.5)-SUM($N176:P176),('RFM input'!$N$335*(1+vanilla7)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F177),('RFM input'!$O$335*(1+vanilla8)^0.5)-SUM($O177:O177),('RFM input'!$O$335*(1+vanilla8)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F177),('RFM input'!$O$335*(1+vanilla8)^0.5)-SUM($O177:P177),('RFM input'!$O$335*(1+vanilla8)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F178),('RFM input'!$P$335*(1+vanilla9)^0.5)-SUM($P178:P178),('RFM input'!$P$335*(1+vanilla9)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H405,-SUM(H168:H179))","v":-1089.4047294776162},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I405,-SUM(I168:I179))","v":-0.40818621488073564},{"$f":"IF(COUNT($H180:I180)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J405,-SUM(J168:J179)))","v":-0.79495724379959354},{"$f":"IF(COUNT($H180:J180)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K405,-SUM(K168:K179)))","v":0},{"$f":"IF(COUNT($H180:K180)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L405,-SUM(L168:L179)))","v":0},{"$f":"IF(COUNT($H180:L180)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M405,-SUM(M168:M179)))","v":0},{"$f":"IF(COUNT($H180:M180)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N405,-SUM(N168:N179)))","v":0},{"$f":"IF(COUNT($H180:N180)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O405,-SUM(O168:O179)))","v":0},{"$f":"IF(COUNT($H180:O180)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P405,-SUM(P168:P179)))","v":0},{"$f":"IF(COUNT($H180:P180)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q405,-SUM(Q168:Q179)))","v":0}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A6remlife,A6value-SUM($G181:G181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":173.32554283112128},{"$f":"IF(I$3>A6remlife,A6value-SUM($G181:H181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(J$3>A6remlife,A6value-SUM($G181:I181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(K$3>A6remlife,A6value-SUM($G181:J181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(L$3>A6remlife,A6value-SUM($G181:K181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(M$3>A6remlife,A6value-SUM($G181:L181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(N$3>A6remlife,A6value-SUM($G181:M181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(O$3>A6remlife,A6value-SUM($G181:N181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(P$3>A6remlife,A6value-SUM($G181:O181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(Q$3>A6remlife,A6value-SUM($G181:P181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:H183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0.65797531489362748},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:I183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0.65797531489362748},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:J183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0.65797531489362748},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:K183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0.65797531489362748},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:L183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0.65797531489362748},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:M183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0.65797531489362748},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:N183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0.65797531489362748},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:O183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0.65797531489362748},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:P183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0.65797531489362748}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:I184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0.14670544393734605},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:J184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0.14670544393734605},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:K184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0.14670544393734605},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:L184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0.14670544393734605},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:M184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0.14670544393734605},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:N184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0.14670544393734605},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:O184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0.14670544393734605},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:P184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0.14670544393734605}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:J185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0.31615910115412915},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:K185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0.31615910115412915},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:L185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0.31615910115412915},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:M185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0.31615910115412915},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:N185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0.31615910115412915},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:O185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0.31615910115412915},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:P185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0.31615910115412915}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:K186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:L186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:M186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:N186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:O186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:P186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:L187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:M187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:N187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:O187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:P187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F188),('RFM input'!$M$336*(1+vanilla6)^0.5)-SUM($M188:M188),('RFM input'!$M$336*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F188),('RFM input'!$M$336*(1+vanilla6)^0.5)-SUM($M188:N188),('RFM input'!$M$336*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F188),('RFM input'!$M$336*(1+vanilla6)^0.5)-SUM($M188:O188),('RFM input'!$M$336*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F188),('RFM input'!$M$336*(1+vanilla6)^0.5)-SUM($M188:P188),('RFM input'!$M$336*(1+vanilla6)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F189),('RFM input'!$N$336*(1+vanilla7)^0.5)-SUM($N189:N189),('RFM input'!$N$336*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F189),('RFM input'!$N$336*(1+vanilla7)^0.5)-SUM($N189:O189),('RFM input'!$N$336*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F189),('RFM input'!$N$336*(1+vanilla7)^0.5)-SUM($N189:P189),('RFM input'!$N$336*(1+vanilla7)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F190),('RFM input'!$O$336*(1+vanilla8)^0.5)-SUM($O190:O190),('RFM input'!$O$336*(1+vanilla8)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F190),('RFM input'!$O$336*(1+vanilla8)^0.5)-SUM($O190:P190),('RFM input'!$O$336*(1+vanilla8)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F191),('RFM input'!$P$336*(1+vanilla9)^0.5)-SUM($P191:P191),('RFM input'!$P$336*(1+vanilla9)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H406,-SUM(H181:H192))","v":-173.32554283112128},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I406,-SUM(I181:I192))","v":-0.65797531489362748},{"$f":"IF(COUNT($H193:I193)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J406,-SUM(J181:J192)))","v":-0.80468075883097356},{"$f":"IF(COUNT($H193:J193)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K406,-SUM(K181:K192)))","v":0},{"$f":"IF(COUNT($H193:K193)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L406,-SUM(L181:L192)))","v":0},{"$f":"IF(COUNT($H193:L193)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M406,-SUM(M181:M192)))","v":0},{"$f":"IF(COUNT($H193:M193)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N406,-SUM(N181:N192)))","v":0},{"$f":"IF(COUNT($H193:N193)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O406,-SUM(O181:O192)))","v":0},{"$f":"IF(COUNT($H193:O193)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P406,-SUM(P181:P192)))","v":0},{"$f":"IF(COUNT($H193:P193)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q406,-SUM(Q181:Q192)))","v":0}]
[null,null,{"$f":"Asset7","v":"Communications"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A7remlife,A7value-SUM($G194:G194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":26.21199108403621},{"$f":"IF(I$3>A7remlife,A7value-SUM($G194:H194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(J$3>A7remlife,A7value-SUM($G194:I194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(K$3>A7remlife,A7value-SUM($G194:J194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(L$3>A7remlife,A7value-SUM($G194:K194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(M$3>A7remlife,A7value-SUM($G194:L194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(N$3>A7remlife,A7value-SUM($G194:M194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(O$3>A7remlife,A7value-SUM($G194:N194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(P$3>A7remlife,A7value-SUM($G194:O194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(Q$3>A7remlife,A7value-SUM($G194:P194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:H196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.3206231691543557},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:I196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.3206231691543557},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:J196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.3206231691543557},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:K196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.3206231691543557},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:L196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.3206231691543557},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:M196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.3206231691543557},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:N196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.3206231691543557},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:O196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.3206231691543557},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:P196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.3206231691543557}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:I197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0.50093256276029496},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:J197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0.50093256276029496},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:K197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0.50093256276029496},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:L197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0.50093256276029496},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:M197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0.50093256276029496},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:N197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0.50093256276029496},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:O197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0.50093256276029496},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:P197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0.50093256276029496}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:J198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0.99743438782706473},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:K198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0.99743438782706473},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:L198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0.99743438782706473},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:M198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0.99743438782706473},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:N198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0.99743438782706473},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:O198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0.99743438782706473},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:P198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0.99743438782706473}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:K199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:L199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:M199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:N199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:O199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:P199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:L200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:M200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:N200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:O200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:P200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F201),('RFM input'!$M$337*(1+vanilla6)^0.5)-SUM($M201:M201),('RFM input'!$M$337*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F201),('RFM input'!$M$337*(1+vanilla6)^0.5)-SUM($M201:N201),('RFM input'!$M$337*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F201),('RFM input'!$M$337*(1+vanilla6)^0.5)-SUM($M201:O201),('RFM input'!$M$337*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F201),('RFM input'!$M$337*(1+vanilla6)^0.5)-SUM($M201:P201),('RFM input'!$M$337*(1+vanilla6)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F202),('RFM input'!$N$337*(1+vanilla7)^0.5)-SUM($N202:N202),('RFM input'!$N$337*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F202),('RFM input'!$N$337*(1+vanilla7)^0.5)-SUM($N202:O202),('RFM input'!$N$337*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F202),('RFM input'!$N$337*(1+vanilla7)^0.5)-SUM($N202:P202),('RFM input'!$N$337*(1+vanilla7)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F203),('RFM input'!$O$337*(1+vanilla8)^0.5)-SUM($O203:O203),('RFM input'!$O$337*(1+vanilla8)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F203),('RFM input'!$O$337*(1+vanilla8)^0.5)-SUM($O203:P203),('RFM input'!$O$337*(1+vanilla8)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F204),('RFM input'!$P$337*(1+vanilla9)^0.5)-SUM($P204:P204),('RFM input'!$P$337*(1+vanilla9)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H407,-SUM(H194:H205))","v":-26.21199108403621},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I407,-SUM(I194:I205))","v":-1.3206231691543557},{"$f":"IF(COUNT($H206:I206)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J407,-SUM(J194:J205)))","v":-1.8215557319146507},{"$f":"IF(COUNT($H206:J206)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K407,-SUM(K194:K205)))","v":0},{"$f":"IF(COUNT($H206:K206)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L407,-SUM(L194:L205)))","v":0},{"$f":"IF(COUNT($H206:L206)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M407,-SUM(M194:M205)))","v":0},{"$f":"IF(COUNT($H206:M206)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N407,-SUM(N194:N205)))","v":0},{"$f":"IF(COUNT($H206:N206)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O407,-SUM(O194:O205)))","v":0},{"$f":"IF(COUNT($H206:O206)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P407,-SUM(P194:P205)))","v":0},{"$f":"IF(COUNT($H206:P206)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q407,-SUM(Q194:Q205)))","v":0}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A8remlife,A8value-SUM($G207:G207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":8.6366927213280285},{"$f":"IF(I$3>A8remlife,A8value-SUM($G207:H207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(J$3>A8remlife,A8value-SUM($G207:I207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(K$3>A8remlife,A8value-SUM($G207:J207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(L$3>A8remlife,A8value-SUM($G207:K207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(M$3>A8remlife,A8value-SUM($G207:L207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(N$3>A8remlife,A8value-SUM($G207:M207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(O$3>A8remlife,A8value-SUM($G207:N207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(P$3>A8remlife,A8value-SUM($G207:O207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(Q$3>A8remlife,A8value-SUM($G207:P207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:H209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:I209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:J209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:K209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:L209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:M209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:N209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:O209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:P209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:I210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:J210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:K210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:L210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:M210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:N210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:O210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:P210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:J211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:K211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:L211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:M211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:N211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:O211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:P211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:K212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:L212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:M212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:N212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:O212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:P212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:L213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:M213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:N213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:O213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:P213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F214),('RFM input'!$M$338*(1+vanilla6)^0.5)-SUM($M214:M214),('RFM input'!$M$338*(1+vanilla6)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F214),('RFM input'!$M$338*(1+vanilla6)^0.5)-SUM($M214:N214),('RFM input'!$M$338*(1+vanilla6)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F214),('RFM input'!$M$338*(1+vanilla6)^0.5)-SUM($M214:O214),('RFM input'!$M$338*(1+vanilla6)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F214),('RFM input'!$M$338*(1+vanilla6)^0.5)-SUM($M214:P214),('RFM input'!$M$338*(1+vanilla6)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F215),('RFM input'!$N$338*(1+vanilla7)^0.5)-SUM($N215:N215),('RFM input'!$N$338*(1+vanilla7)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F215),('RFM input'!$N$338*(1+vanilla7)^0.5)-SUM($N215:O215),('RFM input'!$N$338*(1+vanilla7)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F215),('RFM input'!$N$338*(1+vanilla7)^0.5)-SUM($N215:P215),('RFM input'!$N$338*(1+vanilla7)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F216),('RFM input'!$O$338*(1+vanilla8)^0.5)-SUM($O216:O216),('RFM input'!$O$338*(1+vanilla8)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F216),('RFM input'!$O$338*(1+vanilla8)^0.5)-SUM($O216:P216),('RFM input'!$O$338*(1+vanilla8)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F217),('RFM input'!$P$338*(1+vanilla9)^0.5)-SUM($P217:P217),('RFM input'!$P$338*(1+vanilla9)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H408,-SUM(H207:H218))","v":-8.6366927213280285},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I408,-SUM(I207:I218))","v":0},{"$f":"IF(COUNT($H219:I219)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J408,-SUM(J207:J218)))","v":0},{"$f":"IF(COUNT($H219:J219)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K408,-SUM(K207:K218)))","v":0},{"$f":"IF(COUNT($H219:K219)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L408,-SUM(L207:L218)))","v":0},{"$f":"IF(COUNT($H219:L219)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M408,-SUM(M207:M218)))","v":0},{"$f":"IF(COUNT($H219:M219)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N408,-SUM(N207:N218)))","v":0},{"$f":"IF(COUNT($H219:N219)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O408,-SUM(O207:O218)))","v":0},{"$f":"IF(COUNT($H219:O219)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P408,-SUM(P207:P218)))","v":0},{"$f":"IF(COUNT($H219:P219)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q408,-SUM(Q207:Q218)))","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A9remlife,A9value-SUM($G220:G220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":51.980009809686841},{"$f":"IF(I$3>A9remlife,A9value-SUM($G220:H220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(J$3>A9remlife,A9value-SUM($G220:I220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(K$3>A9remlife,A9value-SUM($G220:J220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(L$3>A9remlife,A9value-SUM($G220:K220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(M$3>A9remlife,A9value-SUM($G220:L220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(N$3>A9remlife,A9value-SUM($G220:M220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(O$3>A9remlife,A9value-SUM($G220:N220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(P$3>A9remlife,A9value-SUM($G220:O220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(Q$3>A9remlife,A9value-SUM($G220:P220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:H222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0.77373128784327794},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:I222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0.77373128784327794},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:J222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0.77373128784327794},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:K222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0.77373128784327794},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:L222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0.77373128784327794},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:M222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:N222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:O222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:P222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:I223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":6.5080425840301332},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:J223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":6.5080425840301332},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:K223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":6.5080425840301332},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:L223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":6.5080425840301332},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:M223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":6.5080425840301332},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:N223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:O223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:P223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:J224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":3.7992662460822553},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:K224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":3.7992662460822553},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:L224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":3.7992662460822553},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:M224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":3.7992662460822553},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:N224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":3.7992662460822553},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:O224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:P224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:K225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:L225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:M225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:N225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:O225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:P225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:L226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:M226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:N226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:O226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:P226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F227),('RFM input'!$M$339*(1+vanilla6)^0.5)-SUM($M227:M227),('RFM input'!$M$339*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F227),('RFM input'!$M$339*(1+vanilla6)^0.5)-SUM($M227:N227),('RFM input'!$M$339*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F227),('RFM input'!$M$339*(1+vanilla6)^0.5)-SUM($M227:O227),('RFM input'!$M$339*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F227),('RFM input'!$M$339*(1+vanilla6)^0.5)-SUM($M227:P227),('RFM input'!$M$339*(1+vanilla6)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F228),('RFM input'!$N$339*(1+vanilla7)^0.5)-SUM($N228:N228),('RFM input'!$N$339*(1+vanilla7)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F228),('RFM input'!$N$339*(1+vanilla7)^0.5)-SUM($N228:O228),('RFM input'!$N$339*(1+vanilla7)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F228),('RFM input'!$N$339*(1+vanilla7)^0.5)-SUM($N228:P228),('RFM input'!$N$339*(1+vanilla7)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F229),('RFM input'!$O$339*(1+vanilla8)^0.5)-SUM($O229:O229),('RFM input'!$O$339*(1+vanilla8)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F229),('RFM input'!$O$339*(1+vanilla8)^0.5)-SUM($O229:P229),('RFM input'!$O$339*(1+vanilla8)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F230),('RFM input'!$P$339*(1+vanilla9)^0.5)-SUM($P230:P230),('RFM input'!$P$339*(1+vanilla9)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H409,-SUM(H220:H231))","v":-51.980009809686841},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I409,-SUM(I220:I231))","v":-0.77373128784327794},{"$f":"IF(COUNT($H232:I232)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J409,-SUM(J220:J231)))","v":-7.2817738718734111},{"$f":"IF(COUNT($H232:J232)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K409,-SUM(K220:K231)))","v":0},{"$f":"IF(COUNT($H232:K232)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L409,-SUM(L220:L231)))","v":0},{"$f":"IF(COUNT($H232:L232)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M409,-SUM(M220:M231)))","v":0},{"$f":"IF(COUNT($H232:M232)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N409,-SUM(N220:N231)))","v":0},{"$f":"IF(COUNT($H232:N232)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O409,-SUM(O220:O231)))","v":0},{"$f":"IF(COUNT($H232:O232)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P409,-SUM(P220:P231)))","v":0},{"$f":"IF(COUNT($H232:P232)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q409,-SUM(Q220:Q231)))","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A10remlife,A10value-SUM($G233:G233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":4.2031665495994881},{"$f":"IF(I$3>A10remlife,A10value-SUM($G233:H233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(J$3>A10remlife,A10value-SUM($G233:I233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(K$3>A10remlife,A10value-SUM($G233:J233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(L$3>A10remlife,A10value-SUM($G233:K233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(M$3>A10remlife,A10value-SUM($G233:L233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(N$3>A10remlife,A10value-SUM($G233:M233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(O$3>A10remlife,A10value-SUM($G233:N233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(P$3>A10remlife,A10value-SUM($G233:O233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(Q$3>A10remlife,A10value-SUM($G233:P233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(I$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:H235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":9.7000096509794159E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:I235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":9.7000096509794159E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:J235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":9.7000096509794159E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:K235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":9.7000096509794159E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:L235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":9.7000096509794159E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:M235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":9.7000096509794159E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:N235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":9.7000096509794159E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:O235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":1.1102230246251565E-16},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:P235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:I236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0.19419646573065266},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:J236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0.19419646573065266},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:K236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0.19419646573065266},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:L236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0.19419646573065266},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:M236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0.19419646573065266},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:N236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0.19419646573065266},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:O236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0.19419646573065266},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:P236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":-2.2204460492503131E-16}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:J237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0.12418515995017584},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:K237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0.12418515995017584},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:L237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0.12418515995017584},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:M237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0.12418515995017584},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:N237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0.12418515995017584},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:O237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0.12418515995017584},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:P237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0.12418515995017584}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:K238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:L238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:M238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:N238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:O238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:P238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:L239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:M239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:N239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:O239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:P239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F240),('RFM input'!$M$340*(1+vanilla6)^0.5)-SUM($M240:M240),('RFM input'!$M$340*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F240),('RFM input'!$M$340*(1+vanilla6)^0.5)-SUM($M240:N240),('RFM input'!$M$340*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F240),('RFM input'!$M$340*(1+vanilla6)^0.5)-SUM($M240:O240),('RFM input'!$M$340*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F240),('RFM input'!$M$340*(1+vanilla6)^0.5)-SUM($M240:P240),('RFM input'!$M$340*(1+vanilla6)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F241),('RFM input'!$N$340*(1+vanilla7)^0.5)-SUM($N241:N241),('RFM input'!$N$340*(1+vanilla7)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F241),('RFM input'!$N$340*(1+vanilla7)^0.5)-SUM($N241:O241),('RFM input'!$N$340*(1+vanilla7)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F241),('RFM input'!$N$340*(1+vanilla7)^0.5)-SUM($N241:P241),('RFM input'!$N$340*(1+vanilla7)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F242),('RFM input'!$O$340*(1+vanilla8)^0.5)-SUM($O242:O242),('RFM input'!$O$340*(1+vanilla8)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F242),('RFM input'!$O$340*(1+vanilla8)^0.5)-SUM($O242:P242),('RFM input'!$O$340*(1+vanilla8)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F243),('RFM input'!$P$340*(1+vanilla9)^0.5)-SUM($P243:P243),('RFM input'!$P$340*(1+vanilla9)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H410,-SUM(H233:H244))","v":-4.2031665495994881},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I410,-SUM(I233:I244))","v":-9.7000096509794159E-2},{"$f":"IF(COUNT($H245:I245)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J410,-SUM(J233:J244)))","v":-0.29119656224044682},{"$f":"IF(COUNT($H245:J245)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K410,-SUM(K233:K244)))","v":0},{"$f":"IF(COUNT($H245:K245)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L410,-SUM(L233:L244)))","v":0},{"$f":"IF(COUNT($H245:L245)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M410,-SUM(M233:M244)))","v":0},{"$f":"IF(COUNT($H245:M245)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N410,-SUM(N233:N244)))","v":0},{"$f":"IF(COUNT($H245:N245)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O410,-SUM(O233:O244)))","v":0},{"$f":"IF(COUNT($H245:O245)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P410,-SUM(P233:P244)))","v":0},{"$f":"IF(COUNT($H245:P245)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q410,-SUM(Q233:Q244)))","v":0}]
[null,null,{"$f":"Asset11","v":"other"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A11remlife,A11value-SUM($G246:G246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":17.672810738957299},{"$f":"IF(I$3>A11remlife,A11value-SUM($G246:H246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(J$3>A11remlife,A11value-SUM($G246:I246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(K$3>A11remlife,A11value-SUM($G246:J246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(L$3>A11remlife,A11value-SUM($G246:K246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(M$3>A11remlife,A11value-SUM($G246:L246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(N$3>A11remlife,A11value-SUM($G246:M246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(O$3>A11remlife,A11value-SUM($G246:N246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(P$3>A11remlife,A11value-SUM($G246:O246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(Q$3>A11remlife,A11value-SUM($G246:P246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(I$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:H248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0.32157012619191139},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:I248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0.32157012619191139},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:J248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0.32157012619191139},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:K248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0.32157012619191139},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:L248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0.32157012619191139},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:M248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0.32157012619191139},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:N248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0.32157012619191139},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:O248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0.32157012619191139},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:P248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0.32157012619191139}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:I249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0.20016697173810347},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:J249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0.20016697173810347},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:K249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0.20016697173810347},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:L249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0.20016697173810347},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:M249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0.20016697173810347},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:N249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0.20016697173810347},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:O249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0.20016697173810347},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:P249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0.20016697173810347}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:J250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0.25175840487538625},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:K250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0.25175840487538625},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:L250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0.25175840487538625},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:M250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0.25175840487538625},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:N250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0.25175840487538625},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:O250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0.25175840487538625},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:P250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0.25175840487538625}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:K251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:L251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:M251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:N251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:O251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:P251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:L252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:M252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:N252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:O252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:P252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F253),('RFM input'!$M$341*(1+vanilla6)^0.5)-SUM($M253:M253),('RFM input'!$M$341*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F253),('RFM input'!$M$341*(1+vanilla6)^0.5)-SUM($M253:N253),('RFM input'!$M$341*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F253),('RFM input'!$M$341*(1+vanilla6)^0.5)-SUM($M253:O253),('RFM input'!$M$341*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F253),('RFM input'!$M$341*(1+vanilla6)^0.5)-SUM($M253:P253),('RFM input'!$M$341*(1+vanilla6)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F254),('RFM input'!$N$341*(1+vanilla7)^0.5)-SUM($N254:N254),('RFM input'!$N$341*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F254),('RFM input'!$N$341*(1+vanilla7)^0.5)-SUM($N254:O254),('RFM input'!$N$341*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F254),('RFM input'!$N$341*(1+vanilla7)^0.5)-SUM($N254:P254),('RFM input'!$N$341*(1+vanilla7)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F255),('RFM input'!$O$341*(1+vanilla8)^0.5)-SUM($O255:O255),('RFM input'!$O$341*(1+vanilla8)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F255),('RFM input'!$O$341*(1+vanilla8)^0.5)-SUM($O255:P255),('RFM input'!$O$341*(1+vanilla8)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F256),('RFM input'!$P$341*(1+vanilla9)^0.5)-SUM($P256:P256),('RFM input'!$P$341*(1+vanilla9)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H411,-SUM(H246:H257))","v":-17.672810738957299},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I411,-SUM(I246:I257))","v":-0.32157012619191139},{"$f":"IF(COUNT($H258:I258)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J411,-SUM(J246:J257)))","v":-0.52173709793001488},{"$f":"IF(COUNT($H258:J258)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K411,-SUM(K246:K257)))","v":0},{"$f":"IF(COUNT($H258:K258)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L411,-SUM(L246:L257)))","v":0},{"$f":"IF(COUNT($H258:L258)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M411,-SUM(M246:M257)))","v":0},{"$f":"IF(COUNT($H258:M258)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N411,-SUM(N246:N257)))","v":0},{"$f":"IF(COUNT($H258:N258)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O411,-SUM(O246:O257)))","v":0},{"$f":"IF(COUNT($H258:O258)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P411,-SUM(P246:P257)))","v":0},{"$f":"IF(COUNT($H258:P258)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q411,-SUM(Q246:Q257)))","v":0}]
[null,null,{"$f":"Asset12","v":"premises"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A12remlife,A12value-SUM($G259:G259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":2.5733450091456369},{"$f":"IF(I$3>A12remlife,A12value-SUM($G259:H259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(J$3>A12remlife,A12value-SUM($G259:I259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(K$3>A12remlife,A12value-SUM($G259:J259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(L$3>A12remlife,A12value-SUM($G259:K259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(M$3>A12remlife,A12value-SUM($G259:L259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(N$3>A12remlife,A12value-SUM($G259:M259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(O$3>A12remlife,A12value-SUM($G259:N259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(P$3>A12remlife,A12value-SUM($G259:O259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(Q$3>A12remlife,A12value-SUM($G259:P259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(I$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:H261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":4.4907032163286911E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:I261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":4.4907032163286911E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:J261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":4.4907032163286911E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:K261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":4.4907032163286911E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:L261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":4.4907032163286911E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:M261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":4.4907032163286911E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:N261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":4.4907032163286911E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:O261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":4.4907032163286911E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:P261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":4.4907032163286911E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:I262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0.26895058002415073},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:J262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0.26895058002415073},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:K262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0.26895058002415073},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:L262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0.26895058002415073},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:M262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0.26895058002415073},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:N262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0.26895058002415073},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:O262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0.26895058002415073},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:P262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0.26895058002415073}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:J263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":5.1570131107514718E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:K263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":5.1570131107514718E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:L263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":5.1570131107514718E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:M263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":5.1570131107514718E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:N263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":5.1570131107514718E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:O263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":5.1570131107514718E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:P263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":5.1570131107514718E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:K264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:L264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:M264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:N264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:O264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:P264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:L265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:M265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:N265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:O265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:P265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F266),('RFM input'!$M$342*(1+vanilla6)^0.5)-SUM($M266:M266),('RFM input'!$M$342*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F266),('RFM input'!$M$342*(1+vanilla6)^0.5)-SUM($M266:N266),('RFM input'!$M$342*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F266),('RFM input'!$M$342*(1+vanilla6)^0.5)-SUM($M266:O266),('RFM input'!$M$342*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F266),('RFM input'!$M$342*(1+vanilla6)^0.5)-SUM($M266:P266),('RFM input'!$M$342*(1+vanilla6)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F267),('RFM input'!$N$342*(1+vanilla7)^0.5)-SUM($N267:N267),('RFM input'!$N$342*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F267),('RFM input'!$N$342*(1+vanilla7)^0.5)-SUM($N267:O267),('RFM input'!$N$342*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F267),('RFM input'!$N$342*(1+vanilla7)^0.5)-SUM($N267:P267),('RFM input'!$N$342*(1+vanilla7)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F268),('RFM input'!$O$342*(1+vanilla8)^0.5)-SUM($O268:O268),('RFM input'!$O$342*(1+vanilla8)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F268),('RFM input'!$O$342*(1+vanilla8)^0.5)-SUM($O268:P268),('RFM input'!$O$342*(1+vanilla8)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F269),('RFM input'!$P$342*(1+vanilla9)^0.5)-SUM($P269:P269),('RFM input'!$P$342*(1+vanilla9)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H412,-SUM(H259:H270))","v":-2.5733450091456369},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I412,-SUM(I259:I270))","v":-4.4907032163286911E-2},{"$f":"IF(COUNT($H271:I271)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J412,-SUM(J259:J270)))","v":-0.31385761218743763},{"$f":"IF(COUNT($H271:J271)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K412,-SUM(K259:K270)))","v":0},{"$f":"IF(COUNT($H271:K271)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L412,-SUM(L259:L270)))","v":0},{"$f":"IF(COUNT($H271:L271)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M412,-SUM(M259:M270)))","v":0},{"$f":"IF(COUNT($H271:M271)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N412,-SUM(N259:N270)))","v":0},{"$f":"IF(COUNT($H271:N271)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O412,-SUM(O259:O270)))","v":0},{"$f":"IF(COUNT($H271:O271)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P412,-SUM(P259:P270)))","v":0},{"$f":"IF(COUNT($H271:P271)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q412,-SUM(Q259:Q270)))","v":0}]
[null,null,{"$f":"Asset13","v":"Land"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A13remlife,A13value-SUM($G272:G272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":109.02587503640578},{"$f":"IF(I$3>A13remlife,A13value-SUM($G272:H272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(J$3>A13remlife,A13value-SUM($G272:I272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(K$3>A13remlife,A13value-SUM($G272:J272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(L$3>A13remlife,A13value-SUM($G272:K272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(M$3>A13remlife,A13value-SUM($G272:L272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(N$3>A13remlife,A13value-SUM($G272:M272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(O$3>A13remlife,A13value-SUM($G272:N272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(P$3>A13remlife,A13value-SUM($G272:O272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(Q$3>A13remlife,A13value-SUM($G272:P272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(I$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:H274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:I274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:J274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:K274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:L274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:M274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:N274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:O274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:P274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:I275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:J275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:K275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:L275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:M275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:N275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:O275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:P275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:J276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:K276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:L276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:M276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:N276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:O276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:P276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:K277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:L277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:M277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:N277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:O277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:P277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:L278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:M278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:N278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:O278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:P278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F279),('RFM input'!$M$343*(1+vanilla6)^0.5)-SUM($M279:M279),('RFM input'!$M$343*(1+vanilla6)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F279),('RFM input'!$M$343*(1+vanilla6)^0.5)-SUM($M279:N279),('RFM input'!$M$343*(1+vanilla6)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F279),('RFM input'!$M$343*(1+vanilla6)^0.5)-SUM($M279:O279),('RFM input'!$M$343*(1+vanilla6)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F279),('RFM input'!$M$343*(1+vanilla6)^0.5)-SUM($M279:P279),('RFM input'!$M$343*(1+vanilla6)^0.5)/A13stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F280),('RFM input'!$N$343*(1+vanilla7)^0.5)-SUM($N280:N280),('RFM input'!$N$343*(1+vanilla7)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F280),('RFM input'!$N$343*(1+vanilla7)^0.5)-SUM($N280:O280),('RFM input'!$N$343*(1+vanilla7)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F280),('RFM input'!$N$343*(1+vanilla7)^0.5)-SUM($N280:P280),('RFM input'!$N$343*(1+vanilla7)^0.5)/A13stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F281),('RFM input'!$O$343*(1+vanilla8)^0.5)-SUM($O281:O281),('RFM input'!$O$343*(1+vanilla8)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F281),('RFM input'!$O$343*(1+vanilla8)^0.5)-SUM($O281:P281),('RFM input'!$O$343*(1+vanilla8)^0.5)/A13stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F282),('RFM input'!$P$343*(1+vanilla9)^0.5)-SUM($P282:P282),('RFM input'!$P$343*(1+vanilla9)^0.5)/A13stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H413,-SUM(H272:H283))","v":-109.02587503640578},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I413,-SUM(I272:I283))","v":0},{"$f":"IF(COUNT($H284:I284)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J413,-SUM(J272:J283)))","v":0},{"$f":"IF(COUNT($H284:J284)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K413,-SUM(K272:K283)))","v":0},{"$f":"IF(COUNT($H284:K284)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L413,-SUM(L272:L283)))","v":0},{"$f":"IF(COUNT($H284:L284)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M413,-SUM(M272:M283)))","v":0},{"$f":"IF(COUNT($H284:M284)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N413,-SUM(N272:N283)))","v":0},{"$f":"IF(COUNT($H284:N284)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O413,-SUM(O272:O283)))","v":0},{"$f":"IF(COUNT($H284:O284)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P413,-SUM(P272:P283)))","v":0},{"$f":"IF(COUNT($H284:P284)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q413,-SUM(Q272:Q283)))","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A14remlife,A14value-SUM($G285:G285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":128.22829305881598},{"$f":"IF(I$3>A14remlife,A14value-SUM($G285:H285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(J$3>A14remlife,A14value-SUM($G285:I285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(K$3>A14remlife,A14value-SUM($G285:J285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(L$3>A14remlife,A14value-SUM($G285:K285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(M$3>A14remlife,A14value-SUM($G285:L285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(N$3>A14remlife,A14value-SUM($G285:M285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(O$3>A14remlife,A14value-SUM($G285:N285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(P$3>A14remlife,A14value-SUM($G285:O285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(Q$3>A14remlife,A14value-SUM($G285:P285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(I$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:H287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:I287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:J287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:K287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:L287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:M287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:N287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:O287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:P287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:I288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:J288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:K288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:L288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:M288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:N288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:O288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:P288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:J289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:K289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:L289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:M289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:N289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:O289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:P289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:K290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:L290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:M290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:N290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:O290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:P290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:L291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:M291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:N291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:O291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:P291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F292),('RFM input'!$M$344*(1+vanilla6)^0.5)-SUM($M292:M292),('RFM input'!$M$344*(1+vanilla6)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F292),('RFM input'!$M$344*(1+vanilla6)^0.5)-SUM($M292:N292),('RFM input'!$M$344*(1+vanilla6)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F292),('RFM input'!$M$344*(1+vanilla6)^0.5)-SUM($M292:O292),('RFM input'!$M$344*(1+vanilla6)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F292),('RFM input'!$M$344*(1+vanilla6)^0.5)-SUM($M292:P292),('RFM input'!$M$344*(1+vanilla6)^0.5)/A14stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F293),('RFM input'!$N$344*(1+vanilla7)^0.5)-SUM($N293:N293),('RFM input'!$N$344*(1+vanilla7)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F293),('RFM input'!$N$344*(1+vanilla7)^0.5)-SUM($N293:O293),('RFM input'!$N$344*(1+vanilla7)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F293),('RFM input'!$N$344*(1+vanilla7)^0.5)-SUM($N293:P293),('RFM input'!$N$344*(1+vanilla7)^0.5)/A14stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F294),('RFM input'!$O$344*(1+vanilla8)^0.5)-SUM($O294:O294),('RFM input'!$O$344*(1+vanilla8)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F294),('RFM input'!$O$344*(1+vanilla8)^0.5)-SUM($O294:P294),('RFM input'!$O$344*(1+vanilla8)^0.5)/A14stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F295),('RFM input'!$P$344*(1+vanilla9)^0.5)-SUM($P295:P295),('RFM input'!$P$344*(1+vanilla9)^0.5)/A14stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H414,-SUM(H285:H296))","v":-128.22829305881598},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I414,-SUM(I285:I296))","v":0},{"$f":"IF(COUNT($H297:I297)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J414,-SUM(J285:J296)))","v":0},{"$f":"IF(COUNT($H297:J297)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K414,-SUM(K285:K296)))","v":0},{"$f":"IF(COUNT($H297:K297)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L414,-SUM(L285:L296)))","v":0},{"$f":"IF(COUNT($H297:L297)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M414,-SUM(M285:M296)))","v":0},{"$f":"IF(COUNT($H297:M297)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N414,-SUM(N285:N296)))","v":0},{"$f":"IF(COUNT($H297:N297)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O414,-SUM(O285:O296)))","v":0},{"$f":"IF(COUNT($H297:O297)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P414,-SUM(P285:P296)))","v":0},{"$f":"IF(COUNT($H297:P297)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q414,-SUM(Q285:Q296)))","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A15remlife,A15value-SUM($G298:G298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":53.4},{"$f":"IF(I$3>A15remlife,A15value-SUM($G298:H298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(J$3>A15remlife,A15value-SUM($G298:I298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(K$3>A15remlife,A15value-SUM($G298:J298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(L$3>A15remlife,A15value-SUM($G298:K298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(M$3>A15remlife,A15value-SUM($G298:L298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(N$3>A15remlife,A15value-SUM($G298:M298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(O$3>A15remlife,A15value-SUM($G298:N298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(P$3>A15remlife,A15value-SUM($G298:O298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(Q$3>A15remlife,A15value-SUM($G298:P298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(I$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:H300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:I300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:J300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:K300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:L300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:M300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:N300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:O300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:P300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:I301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:J301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:K301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:L301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:M301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:N301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:O301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:P301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:J302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:K302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:L302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:M302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:N302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:O302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:P302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:K303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:L303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:M303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:N303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:O303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:P303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:L304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:M304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:N304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:O304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:P304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F305),('RFM input'!$M$345*(1+vanilla6)^0.5)-SUM($M305:M305),('RFM input'!$M$345*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F305),('RFM input'!$M$345*(1+vanilla6)^0.5)-SUM($M305:N305),('RFM input'!$M$345*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F305),('RFM input'!$M$345*(1+vanilla6)^0.5)-SUM($M305:O305),('RFM input'!$M$345*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F305),('RFM input'!$M$345*(1+vanilla6)^0.5)-SUM($M305:P305),('RFM input'!$M$345*(1+vanilla6)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F306),('RFM input'!$N$345*(1+vanilla7)^0.5)-SUM($N306:N306),('RFM input'!$N$345*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F306),('RFM input'!$N$345*(1+vanilla7)^0.5)-SUM($N306:O306),('RFM input'!$N$345*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F306),('RFM input'!$N$345*(1+vanilla7)^0.5)-SUM($N306:P306),('RFM input'!$N$345*(1+vanilla7)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F307),('RFM input'!$O$345*(1+vanilla8)^0.5)-SUM($O307:O307),('RFM input'!$O$345*(1+vanilla8)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F307),('RFM input'!$O$345*(1+vanilla8)^0.5)-SUM($O307:P307),('RFM input'!$O$345*(1+vanilla8)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F308),('RFM input'!$P$345*(1+vanilla9)^0.5)-SUM($P308:P308),('RFM input'!$P$345*(1+vanilla9)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H415,-SUM(H298:H309))","v":-53.4},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I415,-SUM(I298:I309))","v":0},{"$f":"IF(COUNT($H310:I310)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J415,-SUM(J298:J309)))","v":0},{"$f":"IF(COUNT($H310:J310)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K415,-SUM(K298:K309)))","v":0},{"$f":"IF(COUNT($H310:K310)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L415,-SUM(L298:L309)))","v":0},{"$f":"IF(COUNT($H310:L310)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M415,-SUM(M298:M309)))","v":0},{"$f":"IF(COUNT($H310:M310)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N415,-SUM(N298:N309)))","v":0},{"$f":"IF(COUNT($H310:N310)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O415,-SUM(O298:O309)))","v":0},{"$f":"IF(COUNT($H310:O310)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P415,-SUM(P298:P309)))","v":0},{"$f":"IF(COUNT($H310:P310)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q415,-SUM(Q298:Q309)))","v":0}]
[null,null,{"$f":"Asset16","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A16remlife,A16value-SUM($G311:G311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(I$3>A16remlife,A16value-SUM($G311:H311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(J$3>A16remlife,A16value-SUM($G311:I311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(K$3>A16remlife,A16value-SUM($G311:J311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(L$3>A16remlife,A16value-SUM($G311:K311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(M$3>A16remlife,A16value-SUM($G311:L311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(N$3>A16remlife,A16value-SUM($G311:M311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(O$3>A16remlife,A16value-SUM($G311:N311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(P$3>A16remlife,A16value-SUM($G311:O311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(Q$3>A16remlife,A16value-SUM($G311:P311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(I$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:H313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:I313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:J313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:K313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:L313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:M313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:N313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:O313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:P313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:I314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:J314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:K314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:L314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:M314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:N314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:O314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:P314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:J315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:K315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:L315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:M315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:N315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:O315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:P315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:K316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:L316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:M316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:N316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:O316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:P316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:L317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:M317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:N317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:O317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:P317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F318),('RFM input'!$M$346*(1+vanilla6)^0.5)-SUM($M318:M318),('RFM input'!$M$346*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F318),('RFM input'!$M$346*(1+vanilla6)^0.5)-SUM($M318:N318),('RFM input'!$M$346*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F318),('RFM input'!$M$346*(1+vanilla6)^0.5)-SUM($M318:O318),('RFM input'!$M$346*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F318),('RFM input'!$M$346*(1+vanilla6)^0.5)-SUM($M318:P318),('RFM input'!$M$346*(1+vanilla6)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F319),('RFM input'!$N$346*(1+vanilla7)^0.5)-SUM($N319:N319),('RFM input'!$N$346*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F319),('RFM input'!$N$346*(1+vanilla7)^0.5)-SUM($N319:O319),('RFM input'!$N$346*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F319),('RFM input'!$N$346*(1+vanilla7)^0.5)-SUM($N319:P319),('RFM input'!$N$346*(1+vanilla7)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F320),('RFM input'!$O$346*(1+vanilla8)^0.5)-SUM($O320:O320),('RFM input'!$O$346*(1+vanilla8)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F320),('RFM input'!$O$346*(1+vanilla8)^0.5)-SUM($O320:P320),('RFM input'!$O$346*(1+vanilla8)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F321),('RFM input'!$P$346*(1+vanilla9)^0.5)-SUM($P321:P321),('RFM input'!$P$346*(1+vanilla9)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H416,-SUM(H311:H322))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I416,-SUM(I311:I322))","v":0},{"$f":"IF(COUNT($H323:I323)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J416,-SUM(J311:J322)))","v":0},{"$f":"IF(COUNT($H323:J323)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K416,-SUM(K311:K322)))","v":0},{"$f":"IF(COUNT($H323:K323)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L416,-SUM(L311:L322)))","v":0},{"$f":"IF(COUNT($H323:L323)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M416,-SUM(M311:M322)))","v":0},{"$f":"IF(COUNT($H323:M323)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N416,-SUM(N311:N322)))","v":0},{"$f":"IF(COUNT($H323:N323)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O416,-SUM(O311:O322)))","v":0},{"$f":"IF(COUNT($H323:O323)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P416,-SUM(P311:P322)))","v":0},{"$f":"IF(COUNT($H323:P323)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q416,-SUM(Q311:Q322)))","v":0}]
[null,null,{"$f":"Asset17","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A17remlife,A17value-SUM($G324:G324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(I$3>A17remlife,A17value-SUM($G324:H324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(J$3>A17remlife,A17value-SUM($G324:I324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(K$3>A17remlife,A17value-SUM($G324:J324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(L$3>A17remlife,A17value-SUM($G324:K324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(M$3>A17remlife,A17value-SUM($G324:L324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(N$3>A17remlife,A17value-SUM($G324:M324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(O$3>A17remlife,A17value-SUM($G324:N324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(P$3>A17remlife,A17value-SUM($G324:O324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(Q$3>A17remlife,A17value-SUM($G324:P324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(I$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:H326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:I326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:J326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:K326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:L326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:M326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:N326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:O326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:P326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:I327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:J327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:K327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:L327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:M327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:N327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:O327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:P327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:J328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:K328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:L328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:M328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:N328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:O328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:P328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:K329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:L329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:M329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:N329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:O329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:P329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:L330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:M330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:N330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:O330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:P330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F331),('RFM input'!$M$347*(1+vanilla6)^0.5)-SUM($M331:M331),('RFM input'!$M$347*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F331),('RFM input'!$M$347*(1+vanilla6)^0.5)-SUM($M331:N331),('RFM input'!$M$347*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F331),('RFM input'!$M$347*(1+vanilla6)^0.5)-SUM($M331:O331),('RFM input'!$M$347*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F331),('RFM input'!$M$347*(1+vanilla6)^0.5)-SUM($M331:P331),('RFM input'!$M$347*(1+vanilla6)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F332),('RFM input'!$N$347*(1+vanilla7)^0.5)-SUM($N332:N332),('RFM input'!$N$347*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F332),('RFM input'!$N$347*(1+vanilla7)^0.5)-SUM($N332:O332),('RFM input'!$N$347*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F332),('RFM input'!$N$347*(1+vanilla7)^0.5)-SUM($N332:P332),('RFM input'!$N$347*(1+vanilla7)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F333),('RFM input'!$O$347*(1+vanilla8)^0.5)-SUM($O333:O333),('RFM input'!$O$347*(1+vanilla8)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F333),('RFM input'!$O$347*(1+vanilla8)^0.5)-SUM($O333:P333),('RFM input'!$O$347*(1+vanilla8)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F334),('RFM input'!$P$347*(1+vanilla9)^0.5)-SUM($P334:P334),('RFM input'!$P$347*(1+vanilla9)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H417,-SUM(H324:H335))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I417,-SUM(I324:I335))","v":0},{"$f":"IF(COUNT($H336:I336)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J417,-SUM(J324:J335)))","v":0},{"$f":"IF(COUNT($H336:J336)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K417,-SUM(K324:K335)))","v":0},{"$f":"IF(COUNT($H336:K336)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L417,-SUM(L324:L335)))","v":0},{"$f":"IF(COUNT($H336:L336)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M417,-SUM(M324:M335)))","v":0},{"$f":"IF(COUNT($H336:M336)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N417,-SUM(N324:N335)))","v":0},{"$f":"IF(COUNT($H336:N336)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O417,-SUM(O324:O335)))","v":0},{"$f":"IF(COUNT($H336:O336)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P417,-SUM(P324:P335)))","v":0},{"$f":"IF(COUNT($H336:P336)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q417,-SUM(Q324:Q335)))","v":0}]
[null,null,{"$f":"Asset18","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A18remlife,A18value-SUM($G337:G337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(I$3>A18remlife,A18value-SUM($G337:H337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(J$3>A18remlife,A18value-SUM($G337:I337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(K$3>A18remlife,A18value-SUM($G337:J337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(L$3>A18remlife,A18value-SUM($G337:K337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(M$3>A18remlife,A18value-SUM($G337:L337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(N$3>A18remlife,A18value-SUM($G337:M337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(O$3>A18remlife,A18value-SUM($G337:N337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(P$3>A18remlife,A18value-SUM($G337:O337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(Q$3>A18remlife,A18value-SUM($G337:P337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(I$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:H339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:I339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:J339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:K339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:L339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:M339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:N339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:O339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:P339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:I340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:J340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:K340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:L340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:M340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:N340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:O340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:P340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:J341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:K341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:L341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:M341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:N341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:O341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:P341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:K342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:L342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:M342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:N342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:O342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:P342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:L343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:M343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:N343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:O343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:P343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F344),('RFM input'!$M$348*(1+vanilla6)^0.5)-SUM($M344:M344),('RFM input'!$M$348*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F344),('RFM input'!$M$348*(1+vanilla6)^0.5)-SUM($M344:N344),('RFM input'!$M$348*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F344),('RFM input'!$M$348*(1+vanilla6)^0.5)-SUM($M344:O344),('RFM input'!$M$348*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F344),('RFM input'!$M$348*(1+vanilla6)^0.5)-SUM($M344:P344),('RFM input'!$M$348*(1+vanilla6)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F345),('RFM input'!$N$348*(1+vanilla7)^0.5)-SUM($N345:N345),('RFM input'!$N$348*(1+vanilla7)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F345),('RFM input'!$N$348*(1+vanilla7)^0.5)-SUM($N345:O345),('RFM input'!$N$348*(1+vanilla7)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F345),('RFM input'!$N$348*(1+vanilla7)^0.5)-SUM($N345:P345),('RFM input'!$N$348*(1+vanilla7)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F346),('RFM input'!$O$348*(1+vanilla8)^0.5)-SUM($O346:O346),('RFM input'!$O$348*(1+vanilla8)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F346),('RFM input'!$O$348*(1+vanilla8)^0.5)-SUM($O346:P346),('RFM input'!$O$348*(1+vanilla8)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F347),('RFM input'!$P$348*(1+vanilla9)^0.5)-SUM($P347:P347),('RFM input'!$P$348*(1+vanilla9)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H418,-SUM(H337:H348))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I418,-SUM(I337:I348))","v":0},{"$f":"IF(COUNT($H349:I349)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J418,-SUM(J337:J348)))","v":0},{"$f":"IF(COUNT($H349:J349)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K418,-SUM(K337:K348)))","v":0},{"$f":"IF(COUNT($H349:K349)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L418,-SUM(L337:L348)))","v":0},{"$f":"IF(COUNT($H349:L349)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M418,-SUM(M337:M348)))","v":0},{"$f":"IF(COUNT($H349:M349)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N418,-SUM(N337:N348)))","v":0},{"$f":"IF(COUNT($H349:N349)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O418,-SUM(O337:O348)))","v":0},{"$f":"IF(COUNT($H349:O349)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P418,-SUM(P337:P348)))","v":0},{"$f":"IF(COUNT($H349:P349)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q418,-SUM(Q337:Q348)))","v":0}]
[null,null,{"$f":"Asset19","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A19remlife,A19value-SUM($G350:G350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(I$3>A19remlife,A19value-SUM($G350:H350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(J$3>A19remlife,A19value-SUM($G350:I350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(K$3>A19remlife,A19value-SUM($G350:J350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(L$3>A19remlife,A19value-SUM($G350:K350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(M$3>A19remlife,A19value-SUM($G350:L350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(N$3>A19remlife,A19value-SUM($G350:M350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(O$3>A19remlife,A19value-SUM($G350:N350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(P$3>A19remlife,A19value-SUM($G350:O350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(Q$3>A19remlife,A19value-SUM($G350:P350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(I$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:H352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:I352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:J352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:K352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:L352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:M352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:N352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:O352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:P352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:I353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:J353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:K353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:L353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:M353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:N353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:O353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:P353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:J354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:K354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:L354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:M354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:N354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:O354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:P354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:K355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:L355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:M355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:N355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:O355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:P355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:L356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:M356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:N356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:O356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:P356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F357),('RFM input'!$M$349*(1+vanilla6)^0.5)-SUM($M357:M357),('RFM input'!$M$349*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F357),('RFM input'!$M$349*(1+vanilla6)^0.5)-SUM($M357:N357),('RFM input'!$M$349*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F357),('RFM input'!$M$349*(1+vanilla6)^0.5)-SUM($M357:O357),('RFM input'!$M$349*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F357),('RFM input'!$M$349*(1+vanilla6)^0.5)-SUM($M357:P357),('RFM input'!$M$349*(1+vanilla6)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F358),('RFM input'!$N$349*(1+vanilla7)^0.5)-SUM($N358:N358),('RFM input'!$N$349*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F358),('RFM input'!$N$349*(1+vanilla7)^0.5)-SUM($N358:O358),('RFM input'!$N$349*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F358),('RFM input'!$N$349*(1+vanilla7)^0.5)-SUM($N358:P358),('RFM input'!$N$349*(1+vanilla7)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F359),('RFM input'!$O$349*(1+vanilla8)^0.5)-SUM($O359:O359),('RFM input'!$O$349*(1+vanilla8)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F359),('RFM input'!$O$349*(1+vanilla8)^0.5)-SUM($O359:P359),('RFM input'!$O$349*(1+vanilla8)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F360),('RFM input'!$P$349*(1+vanilla9)^0.5)-SUM($P360:P360),('RFM input'!$P$349*(1+vanilla9)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H419,-SUM(H350:H361))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I419,-SUM(I350:I361))","v":0},{"$f":"IF(COUNT($H362:I362)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J419,-SUM(J350:J361)))","v":0},{"$f":"IF(COUNT($H362:J362)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K419,-SUM(K350:K361)))","v":0},{"$f":"IF(COUNT($H362:K362)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L419,-SUM(L350:L361)))","v":0},{"$f":"IF(COUNT($H362:L362)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M419,-SUM(M350:M361)))","v":0},{"$f":"IF(COUNT($H362:M362)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N419,-SUM(N350:N361)))","v":0},{"$f":"IF(COUNT($H362:N362)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O419,-SUM(O350:O361)))","v":0},{"$f":"IF(COUNT($H362:O362)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P419,-SUM(P350:P361)))","v":0},{"$f":"IF(COUNT($H362:P362)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q419,-SUM(Q350:Q361)))","v":0}]
[null,null,{"$f":"Asset20","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A20remlife,A20value-SUM($G363:G363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(I$3>A20remlife,A20value-SUM($G363:H363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(J$3>A20remlife,A20value-SUM($G363:I363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(K$3>A20remlife,A20value-SUM($G363:J363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(L$3>A20remlife,A20value-SUM($G363:K363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(M$3>A20remlife,A20value-SUM($G363:L363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(N$3>A20remlife,A20value-SUM($G363:M363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(O$3>A20remlife,A20value-SUM($G363:N363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(P$3>A20remlife,A20value-SUM($G363:O363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(Q$3>A20remlife,A20value-SUM($G363:P363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(I$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:H365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:I365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:J365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:K365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:L365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:M365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:N365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:O365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:P365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:I366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:J366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:K366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:L366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:M366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:N366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:O366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:P366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:J367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:K367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:L367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:M367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:N367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:O367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:P367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:K368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:L368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:M368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:N368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:O368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:P368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:L369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:M369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:N369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:O369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:P369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F370),('RFM input'!$M$350*(1+vanilla6)^0.5)-SUM($M370:M370),('RFM input'!$M$350*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F370),('RFM input'!$M$350*(1+vanilla6)^0.5)-SUM($M370:N370),('RFM input'!$M$350*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F370),('RFM input'!$M$350*(1+vanilla6)^0.5)-SUM($M370:O370),('RFM input'!$M$350*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F370),('RFM input'!$M$350*(1+vanilla6)^0.5)-SUM($M370:P370),('RFM input'!$M$350*(1+vanilla6)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F371),('RFM input'!N$350*(1+vanilla7)^0.5)-SUM($N371:N371),('RFM input'!$N$350*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F371),('RFM input'!O$350*(1+vanilla7)^0.5)-SUM($N371:O371),('RFM input'!$N$350*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F371),('RFM input'!P$350*(1+vanilla7)^0.5)-SUM($N371:P371),('RFM input'!$N$350*(1+vanilla7)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F372),('RFM input'!$O$350*(1+vanilla8)^0.5)-SUM($O372:O372),('RFM input'!$O$350*(1+vanilla8)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F372),('RFM input'!$O$350*(1+vanilla8)^0.5)-SUM($O372:P372),('RFM input'!$O$350*(1+vanilla8)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F373),('RFM input'!$P$350*(1+vanilla9)^0.5)-SUM($P373:P373),('RFM input'!$P$350*(1+vanilla9)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H420,-SUM(H363:H374))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I420,-SUM(I363:I374))","v":0},{"$f":"IF(COUNT($H375:I375)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J420,-SUM(J363:J374)))","v":0},{"$f":"IF(COUNT($H375:J375)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K420,-SUM(K363:K374)))","v":0},{"$f":"IF(COUNT($H375:K375)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L420,-SUM(L363:L374)))","v":0},{"$f":"IF(COUNT($H375:L375)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M420,-SUM(M363:M374)))","v":0},{"$f":"IF(COUNT($H375:M375)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N420,-SUM(N363:N374)))","v":0},{"$f":"IF(COUNT($H375:N375)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O420,-SUM(O363:O374)))","v":0},{"$f":"IF(COUNT($H375:O375)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P420,-SUM(P363:P374)))","v":0},{"$f":"IF(COUNT($H375:P375)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q420,-SUM(Q363:Q374)))","v":0}]
[null,null,{"$f":"Asset21","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A21remlife,A21value-SUM($G376:G376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(I$3>A21remlife,A21value-SUM($G376:H376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(J$3>A21remlife,A21value-SUM($G376:I376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(K$3>A21remlife,A21value-SUM($G376:J376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(L$3>A21remlife,A21value-SUM($G376:K376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(M$3>A21remlife,A21value-SUM($G376:L376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(N$3>A21remlife,A21value-SUM($G376:M376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(O$3>A21remlife,A21value-SUM($G376:N376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(P$3>A21remlife,A21value-SUM($G376:O376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(Q$3>A21remlife,A21value-SUM($G376:P376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(I$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:H378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:I378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:J378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:K378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:L378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:M378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:N378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:O378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:P378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:I379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:J379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:K379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:L379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:M379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:N379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:O379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:P379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:J380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:K380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:L380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:M380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:N380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:O380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:P380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:K381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:L381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:M381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:N381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:O381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:P381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:L382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:M382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:N382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:O382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:P382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F383),('RFM input'!$M$351*(1+vanilla6)^0.5)-SUM($M383:M383),('RFM input'!$M$351*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F383),('RFM input'!$M$351*(1+vanilla6)^0.5)-SUM($M383:N383),('RFM input'!$M$351*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F383),('RFM input'!$M$351*(1+vanilla6)^0.5)-SUM($M383:O383),('RFM input'!$M$351*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F383),('RFM input'!$M$351*(1+vanilla6)^0.5)-SUM($M383:P383),('RFM input'!$M$351*(1+vanilla6)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F384),('RFM input'!N$351*(1+vanilla7)^0.5)-SUM($N384:N384),('RFM input'!$N$351*(1+vanilla7)^0.5)/A21stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F384),('RFM input'!O$351*(1+vanilla7)^0.5)-SUM($N384:O384),('RFM input'!$N$351*(1+vanilla7)^0.5)/A21stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F384),('RFM input'!P$351*(1+vanilla7)^0.5)-SUM($N384:P384),('RFM input'!$N$351*(1+vanilla7)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F385),('RFM input'!$O$351*(1+vanilla8)^0.5)-SUM($O385:O385),('RFM input'!$O$351*(1+vanilla8)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F385),('RFM input'!$O$351*(1+vanilla8)^0.5)-SUM($O385:P385),('RFM input'!$O$351*(1+vanilla8)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F386),('RFM input'!$P$351*(1+vanilla9)^0.5)-SUM($P386:P386),('RFM input'!$P$351*(1+vanilla9)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H421,-SUM(H376:H387))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I421,-SUM(I376:I387))","v":0},{"$f":"IF(COUNT($H388:I388)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J421,-SUM(J376:J387)))","v":0},{"$f":"IF(COUNT($H388:J388)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K421,-SUM(K376:K387)))","v":0},{"$f":"IF(COUNT($H388:K388)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L421,-SUM(L376:L387)))","v":0},{"$f":"IF(COUNT($H388:L388)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M421,-SUM(M376:M387)))","v":0},{"$f":"IF(COUNT($H388:M388)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N421,-SUM(N376:N387)))","v":0},{"$f":"IF(COUNT($H388:N388)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O421,-SUM(O376:O387)))","v":0},{"$f":"IF(COUNT($H388:O388)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P421,-SUM(P376:P387)))","v":0},{"$f":"IF(COUNT($H388:P388)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q421,-SUM(Q376:Q387)))","v":0}]
[null,null,{"$f":"Asset22","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A22remlife,A22value-SUM($G389:G389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(I$3>A22remlife,A22value-SUM($G389:H389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(J$3>A22remlife,A22value-SUM($G389:I389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(K$3>A22remlife,A22value-SUM($G389:J389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(L$3>A22remlife,A22value-SUM($G389:K389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(M$3>A22remlife,A22value-SUM($G389:L389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(N$3>A22remlife,A22value-SUM($G389:M389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(O$3>A22remlife,A22value-SUM($G389:N389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(P$3>A22remlife,A22value-SUM($G389:O389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(Q$3>A22remlife,A22value-SUM($G389:P389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(I$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:H391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:I391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:J391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:K391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:L391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:M391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:N391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:O391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:P391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:I392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:J392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:K392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:L392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:M392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:N392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:O392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:P392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:J393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:K393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:L393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:M393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:N393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:O393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:P393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:K394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:L394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:M394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:N394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:O394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:P394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:L395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:M395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:N395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:O395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:P395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F396),('RFM input'!$M$352*(1+vanilla6)^0.5)-SUM($M396:M396),('RFM input'!$M$352*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F396),('RFM input'!$M$352*(1+vanilla6)^0.5)-SUM($M396:N396),('RFM input'!$M$352*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F396),('RFM input'!$M$352*(1+vanilla6)^0.5)-SUM($M396:O396),('RFM input'!$M$352*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F396),('RFM input'!$M$352*(1+vanilla6)^0.5)-SUM($M396:P396),('RFM input'!$M$352*(1+vanilla6)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F397),('RFM input'!N$352*(1+vanilla7)^0.5)-SUM($N397:N397),('RFM input'!$N$352*(1+vanilla7)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F397),('RFM input'!O$352*(1+vanilla7)^0.5)-SUM($N397:O397),('RFM input'!$N$352*(1+vanilla7)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F397),('RFM input'!P$352*(1+vanilla7)^0.5)-SUM($N397:P397),('RFM input'!$N$352*(1+vanilla7)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F398),('RFM input'!$O$352*(1+vanilla8)^0.5)-SUM($O398:O398),('RFM input'!$O$352*(1+vanilla8)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F398),('RFM input'!$O$352*(1+vanilla8)^0.5)-SUM($O398:P398),('RFM input'!$O$352*(1+vanilla8)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F399),('RFM input'!$P$352*(1+vanilla9)^0.5)-SUM($P399:P399),('RFM input'!$P$352*(1+vanilla9)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H422,-SUM(H389:H400))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I422,-SUM(I389:I400))","v":0},{"$f":"IF(COUNT($H401:I401)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J422,-SUM(J389:J400)))","v":0},{"$f":"IF(COUNT($H401:J401)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K422,-SUM(K389:K400)))","v":0},{"$f":"IF(COUNT($H401:K401)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L422,-SUM(L389:L400)))","v":0},{"$f":"IF(COUNT($H401:L401)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M422,-SUM(M389:M400)))","v":0},{"$f":"IF(COUNT($H401:M401)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N422,-SUM(N389:N400)))","v":0},{"$f":"IF(COUNT($H401:N401)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O422,-SUM(O389:O400)))","v":0},{"$f":"IF(COUNT($H401:O401)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P422,-SUM(P389:P400)))","v":0},{"$f":"IF(COUNT($H401:P401)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q422,-SUM(Q389:Q400)))","v":0}]
[null,null,{"$f":"Asset23","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A23remlife,A23value-SUM($G402:G402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(I$3>A23remlife,A23value-SUM($G402:H402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(J$3>A23remlife,A23value-SUM($G402:I402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(K$3>A23remlife,A23value-SUM($G402:J402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(L$3>A23remlife,A23value-SUM($G402:K402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(M$3>A23remlife,A23value-SUM($G402:L402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(N$3>A23remlife,A23value-SUM($G402:M402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(O$3>A23remlife,A23value-SUM($G402:N402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(P$3>A23remlife,A23value-SUM($G402:O402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(Q$3>A23remlife,A23value-SUM($G402:P402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(I$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:H404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:I404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:J404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:K404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:L404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:M404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:N404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:O404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:P404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:I405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:J405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:K405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:L405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:M405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:N405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:O405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:P405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:J406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:K406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:L406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:M406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:N406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:O406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:P406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:K407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:L407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:M407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:N407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:O407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:P407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:L408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:M408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:N408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:O408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:P408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F409),('RFM input'!$M$353*(1+vanilla6)^0.5)-SUM($M409:M409),('RFM input'!$M$353*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F409),('RFM input'!$M$353*(1+vanilla6)^0.5)-SUM($M409:N409),('RFM input'!$M$353*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F409),('RFM input'!$M$353*(1+vanilla6)^0.5)-SUM($M409:O409),('RFM input'!$M$353*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F409),('RFM input'!$M$353*(1+vanilla6)^0.5)-SUM($M409:P409),('RFM input'!$M$353*(1+vanilla6)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F410),('RFM input'!N$353*(1+vanilla7)^0.5)-SUM($N410:N410),('RFM input'!$N$353*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F410),('RFM input'!O$353*(1+vanilla7)^0.5)-SUM($N410:O410),('RFM input'!$N$353*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F410),('RFM input'!P$353*(1+vanilla7)^0.5)-SUM($N410:P410),('RFM input'!$N$353*(1+vanilla7)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F411),('RFM input'!$O$353*(1+vanilla8)^0.5)-SUM($O411:O411),('RFM input'!$O$353*(1+vanilla8)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F411),('RFM input'!$O$353*(1+vanilla8)^0.5)-SUM($O411:P411),('RFM input'!$O$353*(1+vanilla8)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F412),('RFM input'!$P$353*(1+vanilla9)^0.5)-SUM($P412:P412),('RFM input'!$P$353*(1+vanilla9)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H423,-SUM(H402:H413))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I423,-SUM(I402:I413))","v":0},{"$f":"IF(COUNT($H414:I414)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J423,-SUM(J402:J413)))","v":0},{"$f":"IF(COUNT($H414:J414)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K423,-SUM(K402:K413)))","v":0},{"$f":"IF(COUNT($H414:K414)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L423,-SUM(L402:L413)))","v":0},{"$f":"IF(COUNT($H414:L414)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M423,-SUM(M402:M413)))","v":0},{"$f":"IF(COUNT($H414:M414)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N423,-SUM(N402:N413)))","v":0},{"$f":"IF(COUNT($H414:N414)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O423,-SUM(O402:O413)))","v":0},{"$f":"IF(COUNT($H414:O414)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P423,-SUM(P402:P413)))","v":0},{"$f":"IF(COUNT($H414:P414)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q423,-SUM(Q402:Q413)))","v":0}]
[null,null,{"$f":"Asset24","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A24remlife,A24value-SUM($G415:G415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(I$3>A24remlife,A24value-SUM($G415:H415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(J$3>A24remlife,A24value-SUM($G415:I415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(K$3>A24remlife,A24value-SUM($G415:J415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(L$3>A24remlife,A24value-SUM($G415:K415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(M$3>A24remlife,A24value-SUM($G415:L415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(N$3>A24remlife,A24value-SUM($G415:M415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(O$3>A24remlife,A24value-SUM($G415:N415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(P$3>A24remlife,A24value-SUM($G415:O415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(Q$3>A24remlife,A24value-SUM($G415:P415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(I$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:H417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:I417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:J417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:K417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:L417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:M417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:N417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:O417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:P417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:I418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:J418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:K418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:L418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:M418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:N418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:O418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:P418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:J419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:K419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:L419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:M419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:N419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:O419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:P419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:K420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:L420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:M420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:N420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:O420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:P420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:L421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:M421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:N421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:O421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:P421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F422),('RFM input'!$M$354*(1+vanilla6)^0.5)-SUM($M422:M422),('RFM input'!$M$354*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F422),('RFM input'!$M$354*(1+vanilla6)^0.5)-SUM($M422:N422),('RFM input'!$M$354*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F422),('RFM input'!$M$354*(1+vanilla6)^0.5)-SUM($M422:O422),('RFM input'!$M$354*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F422),('RFM input'!$M$354*(1+vanilla6)^0.5)-SUM($M422:P422),('RFM input'!$M$354*(1+vanilla6)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F423),('RFM input'!N$354*(1+vanilla7)^0.5)-SUM($N423:N423),('RFM input'!$N$354*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F423),('RFM input'!O$354*(1+vanilla7)^0.5)-SUM($N423:O423),('RFM input'!$N$354*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F423),('RFM input'!P$354*(1+vanilla7)^0.5)-SUM($N423:P423),('RFM input'!$N$354*(1+vanilla7)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F424),('RFM input'!$O$354*(1+vanilla8)^0.5)-SUM($O424:O424),('RFM input'!$O$354*(1+vanilla8)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F424),('RFM input'!$O$354*(1+vanilla8)^0.5)-SUM($O424:P424),('RFM input'!$O$354*(1+vanilla8)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F425),('RFM input'!$P$354*(1+vanilla9)^0.5)-SUM($P425:P425),('RFM input'!$P$354*(1+vanilla9)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H424,-SUM(H415:H426))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I424,-SUM(I415:I426))","v":0},{"$f":"IF(COUNT($H427:I427)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J424,-SUM(J415:J426)))","v":0},{"$f":"IF(COUNT($H427:J427)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K424,-SUM(K415:K426)))","v":0},{"$f":"IF(COUNT($H427:K427)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L424,-SUM(L415:L426)))","v":0},{"$f":"IF(COUNT($H427:L427)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M424,-SUM(M415:M426)))","v":0},{"$f":"IF(COUNT($H427:M427)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N424,-SUM(N415:N426)))","v":0},{"$f":"IF(COUNT($H427:N427)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O424,-SUM(O415:O426)))","v":0},{"$f":"IF(COUNT($H427:O427)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P424,-SUM(P415:P426)))","v":0},{"$f":"IF(COUNT($H427:P427)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q424,-SUM(Q415:Q426)))","v":0}]
[null,null,{"$f":"Asset25","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A25remlife,A25value-SUM($G428:G428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(I$3>A25remlife,A25value-SUM($G428:H428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(J$3>A25remlife,A25value-SUM($G428:I428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(K$3>A25remlife,A25value-SUM($G428:J428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(L$3>A25remlife,A25value-SUM($G428:K428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(M$3>A25remlife,A25value-SUM($G428:L428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(N$3>A25remlife,A25value-SUM($G428:M428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(O$3>A25remlife,A25value-SUM($G428:N428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(P$3>A25remlife,A25value-SUM($G428:O428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(Q$3>A25remlife,A25value-SUM($G428:P428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(I$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:H430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:I430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:J430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:K430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:L430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:M430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:N430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:O430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:P430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:I431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:J431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:K431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:L431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:M431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:N431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:O431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:P431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:J432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:K432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:L432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:M432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:N432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:O432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:P432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:K433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:L433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:M433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:N433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:O433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:P433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:L434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:M434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:N434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:O434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:P434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F435),('RFM input'!$M$355*(1+vanilla6)^0.5)-SUM($M435:M435),('RFM input'!$M$355*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F435),('RFM input'!$M$355*(1+vanilla6)^0.5)-SUM($M435:N435),('RFM input'!$M$355*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F435),('RFM input'!$M$355*(1+vanilla6)^0.5)-SUM($M435:O435),('RFM input'!$M$355*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F435),('RFM input'!$M$355*(1+vanilla6)^0.5)-SUM($M435:P435),('RFM input'!$M$355*(1+vanilla6)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F436),('RFM input'!N$355*(1+vanilla7)^0.5)-SUM($N436:N436),('RFM input'!$N$355*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F436),('RFM input'!O$355*(1+vanilla7)^0.5)-SUM($N436:O436),('RFM input'!$N$355*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F436),('RFM input'!P$355*(1+vanilla7)^0.5)-SUM($N436:P436),('RFM input'!$N$355*(1+vanilla7)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F437),('RFM input'!$O$355*(1+vanilla8)^0.5)-SUM($O437:O437),('RFM input'!$O$355*(1+vanilla8)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F437),('RFM input'!$O$355*(1+vanilla8)^0.5)-SUM($O437:P437),('RFM input'!$O$355*(1+vanilla8)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F438),('RFM input'!$P$355*(1+vanilla9)^0.5)-SUM($P438:P438),('RFM input'!$P$355*(1+vanilla9)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H425,-SUM(H428:H439))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I425,-SUM(I428:I439))","v":0},{"$f":"IF(COUNT($H440:I440)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J425,-SUM(J428:J439)))","v":0},{"$f":"IF(COUNT($H440:J440)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K425,-SUM(K428:K439)))","v":0},{"$f":"IF(COUNT($H440:K440)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L425,-SUM(L428:L439)))","v":0},{"$f":"IF(COUNT($H440:L440)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M425,-SUM(M428:M439)))","v":0},{"$f":"IF(COUNT($H440:M440)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N425,-SUM(N428:N439)))","v":0},{"$f":"IF(COUNT($H440:N440)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O425,-SUM(O428:O439)))","v":0},{"$f":"IF(COUNT($H440:O440)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P425,-SUM(P428:P439)))","v":0},{"$f":"IF(COUNT($H440:P440)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q425,-SUM(Q428:Q439)))","v":0}]
[null,null,{"$f":"Asset26","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A26remlife,A26value-SUM($G441:G441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(I$3>A26remlife,A26value-SUM($G441:H441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(J$3>A26remlife,A26value-SUM($G441:I441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(K$3>A26remlife,A26value-SUM($G441:J441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(L$3>A26remlife,A26value-SUM($G441:K441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(M$3>A26remlife,A26value-SUM($G441:L441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(N$3>A26remlife,A26value-SUM($G441:M441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(O$3>A26remlife,A26value-SUM($G441:N441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(P$3>A26remlife,A26value-SUM($G441:O441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(Q$3>A26remlife,A26value-SUM($G441:P441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(I$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:H443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:I443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:J443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:K443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:L443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:M443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:N443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:O443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:P443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:I444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:J444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:K444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:L444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:M444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:N444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:O444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:P444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:J445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:K445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:L445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:M445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:N445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:O445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:P445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:K446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:L446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:M446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:N446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:O446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:P446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:L447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:M447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:N447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:O447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:P447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F448),('RFM input'!$M$356*(1+vanilla6)^0.5)-SUM($M448:M448),('RFM input'!$M$356*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F448),('RFM input'!$M$356*(1+vanilla6)^0.5)-SUM($M448:N448),('RFM input'!$M$356*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F448),('RFM input'!$M$356*(1+vanilla6)^0.5)-SUM($M448:O448),('RFM input'!$M$356*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F448),('RFM input'!$M$356*(1+vanilla6)^0.5)-SUM($M448:P448),('RFM input'!$M$356*(1+vanilla6)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F449),('RFM input'!N$356*(1+vanilla7)^0.5)-SUM($N449:N449),('RFM input'!$N$356*(1+vanilla7)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F449),('RFM input'!O$356*(1+vanilla7)^0.5)-SUM($N449:O449),('RFM input'!$N$356*(1+vanilla7)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F449),('RFM input'!P$356*(1+vanilla7)^0.5)-SUM($N449:P449),('RFM input'!$N$356*(1+vanilla7)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F450),('RFM input'!$O$356*(1+vanilla8)^0.5)-SUM($O450:O450),('RFM input'!$O$356*(1+vanilla8)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F450),('RFM input'!$O$356*(1+vanilla8)^0.5)-SUM($O450:P450),('RFM input'!$O$356*(1+vanilla8)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F451),('RFM input'!$P$356*(1+vanilla9)^0.5)-SUM($P451:P451),('RFM input'!$P$356*(1+vanilla9)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H426,-SUM(H441:H452))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I426,-SUM(I441:I452))","v":0},{"$f":"IF(COUNT($H453:I453)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J426,-SUM(J441:J452)))","v":0},{"$f":"IF(COUNT($H453:J453)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K426,-SUM(K441:K452)))","v":0},{"$f":"IF(COUNT($H453:K453)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L426,-SUM(L441:L452)))","v":0},{"$f":"IF(COUNT($H453:L453)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M426,-SUM(M441:M452)))","v":0},{"$f":"IF(COUNT($H453:M453)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N426,-SUM(N441:N452)))","v":0},{"$f":"IF(COUNT($H453:N453)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O426,-SUM(O441:O452)))","v":0},{"$f":"IF(COUNT($H453:O453)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P426,-SUM(P441:P452)))","v":0},{"$f":"IF(COUNT($H453:P453)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q426,-SUM(Q441:Q452)))","v":0}]
[null,null,{"$f":"Asset27","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A27remlife,A27value-SUM($G454:G454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(I$3>A27remlife,A27value-SUM($G454:H454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(J$3>A27remlife,A27value-SUM($G454:I454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(K$3>A27remlife,A27value-SUM($G454:J454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(L$3>A27remlife,A27value-SUM($G454:K454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(M$3>A27remlife,A27value-SUM($G454:L454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(N$3>A27remlife,A27value-SUM($G454:M454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(O$3>A27remlife,A27value-SUM($G454:N454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(P$3>A27remlife,A27value-SUM($G454:O454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(Q$3>A27remlife,A27value-SUM($G454:P454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(I$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:H456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:I456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:J456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:K456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:L456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:M456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:N456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:O456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:P456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:I457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:J457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:K457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:L457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:M457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:N457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:O457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:P457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:J458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:K458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:L458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:M458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:N458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:O458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:P458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:K459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:L459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:M459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:N459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:O459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:P459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:L460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:M460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:N460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:O460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:P460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F461),('RFM input'!$M$357*(1+vanilla6)^0.5)-SUM($M461:M461),('RFM input'!$M$357*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F461),('RFM input'!$M$357*(1+vanilla6)^0.5)-SUM($M461:N461),('RFM input'!$M$357*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F461),('RFM input'!$M$357*(1+vanilla6)^0.5)-SUM($M461:O461),('RFM input'!$M$357*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F461),('RFM input'!$M$357*(1+vanilla6)^0.5)-SUM($M461:P461),('RFM input'!$M$357*(1+vanilla6)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F462),('RFM input'!N$357*(1+vanilla7)^0.5)-SUM($N462:N462),('RFM input'!$N$357*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F462),('RFM input'!O$357*(1+vanilla7)^0.5)-SUM($N462:O462),('RFM input'!$N$357*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F462),('RFM input'!P$357*(1+vanilla7)^0.5)-SUM($N462:P462),('RFM input'!$N$357*(1+vanilla7)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F463),('RFM input'!$O$357*(1+vanilla8)^0.5)-SUM($O463:O463),('RFM input'!$O$357*(1+vanilla8)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F463),('RFM input'!$O$357*(1+vanilla8)^0.5)-SUM($O463:P463),('RFM input'!$O$357*(1+vanilla8)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F464),('RFM input'!$P$357*(1+vanilla9)^0.5)-SUM($P464:P464),('RFM input'!$P$357*(1+vanilla9)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H427,-SUM(H454:H465))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I427,-SUM(I454:I465))","v":0},{"$f":"IF(COUNT($H466:I466)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J427,-SUM(J454:J465)))","v":0},{"$f":"IF(COUNT($H466:J466)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K427,-SUM(K454:K465)))","v":0},{"$f":"IF(COUNT($H466:K466)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L427,-SUM(L454:L465)))","v":0},{"$f":"IF(COUNT($H466:L466)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M427,-SUM(M454:M465)))","v":0},{"$f":"IF(COUNT($H466:M466)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N427,-SUM(N454:N465)))","v":0},{"$f":"IF(COUNT($H466:N466)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O427,-SUM(O454:O465)))","v":0},{"$f":"IF(COUNT($H466:O466)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P427,-SUM(P454:P465)))","v":0},{"$f":"IF(COUNT($H466:P466)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q427,-SUM(Q454:Q465)))","v":0}]
[null,null,{"$f":"Asset28","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A28remlife,A28value-SUM($G467:G467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(I$3>A28remlife,A28value-SUM($G467:H467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(J$3>A28remlife,A28value-SUM($G467:I467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(K$3>A28remlife,A28value-SUM($G467:J467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(L$3>A28remlife,A28value-SUM($G467:K467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(M$3>A28remlife,A28value-SUM($G467:L467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(N$3>A28remlife,A28value-SUM($G467:M467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(O$3>A28remlife,A28value-SUM($G467:N467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(P$3>A28remlife,A28value-SUM($G467:O467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(Q$3>A28remlife,A28value-SUM($G467:P467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(I$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:H469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:I469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:J469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:K469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:L469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:M469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:N469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:O469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:P469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:I470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:J470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:K470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:L470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:M470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:N470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:O470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:P470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:J471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:K471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:L471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:M471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:N471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:O471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:P471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:K472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:L472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:M472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:N472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:O472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:P472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:L473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:M473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:N473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:O473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:P473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F474),('RFM input'!$M$358*(1+vanilla6)^0.5)-SUM($M474:M474),('RFM input'!$M$358*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F474),('RFM input'!$M$358*(1+vanilla6)^0.5)-SUM($M474:N474),('RFM input'!$M$358*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F474),('RFM input'!$M$358*(1+vanilla6)^0.5)-SUM($M474:O474),('RFM input'!$M$358*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F474),('RFM input'!$M$358*(1+vanilla6)^0.5)-SUM($M474:P474),('RFM input'!$M$358*(1+vanilla6)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F475),('RFM input'!N$358*(1+vanilla7)^0.5)-SUM($N475:N475),('RFM input'!$N$358*(1+vanilla7)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F475),('RFM input'!O$358*(1+vanilla7)^0.5)-SUM($N475:O475),('RFM input'!$N$358*(1+vanilla7)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F475),('RFM input'!P$358*(1+vanilla7)^0.5)-SUM($N475:P475),('RFM input'!$N$358*(1+vanilla7)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F476),('RFM input'!$O$358*(1+vanilla8)^0.5)-SUM($O476:O476),('RFM input'!$O$358*(1+vanilla8)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F476),('RFM input'!$O$358*(1+vanilla8)^0.5)-SUM($O476:P476),('RFM input'!$O$358*(1+vanilla8)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F477),('RFM input'!$P$358*(1+vanilla9)^0.5)-SUM($P477:P477),('RFM input'!$P$358*(1+vanilla9)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H428,-SUM(H467:H478))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I428,-SUM(I467:I478))","v":0},{"$f":"IF(COUNT($H479:I479)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J428,-SUM(J467:J478)))","v":0},{"$f":"IF(COUNT($H479:J479)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K428,-SUM(K467:K478)))","v":0},{"$f":"IF(COUNT($H479:K479)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L428,-SUM(L467:L478)))","v":0},{"$f":"IF(COUNT($H479:L479)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M428,-SUM(M467:M478)))","v":0},{"$f":"IF(COUNT($H479:M479)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N428,-SUM(N467:N478)))","v":0},{"$f":"IF(COUNT($H479:N479)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O428,-SUM(O467:O478)))","v":0},{"$f":"IF(COUNT($H479:O479)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P428,-SUM(P467:P478)))","v":0},{"$f":"IF(COUNT($H479:P479)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q428,-SUM(Q467:Q478)))","v":0}]
[null,null,{"$f":"Asset29","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A29remlife,A29value-SUM($G480:G480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(I$3>A29remlife,A29value-SUM($G480:H480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(J$3>A29remlife,A29value-SUM($G480:I480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(K$3>A29remlife,A29value-SUM($G480:J480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(L$3>A29remlife,A29value-SUM($G480:K480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(M$3>A29remlife,A29value-SUM($G480:L480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(N$3>A29remlife,A29value-SUM($G480:M480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(O$3>A29remlife,A29value-SUM($G480:N480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(P$3>A29remlife,A29value-SUM($G480:O480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(Q$3>A29remlife,A29value-SUM($G480:P480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(I$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:H482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:I482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:J482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:K482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:L482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:M482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:N482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:O482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:P482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:I483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:J483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:K483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:L483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:M483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:N483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:O483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:P483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:J484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:K484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:L484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:M484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:N484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:O484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:P484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:K485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:L485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:M485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:N485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:O485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:P485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:L486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:M486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:N486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:O486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:P486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F487),('RFM input'!$M$359*(1+vanilla6)^0.5)-SUM($M487:M487),('RFM input'!$M$359*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F487),('RFM input'!$M$359*(1+vanilla6)^0.5)-SUM($M487:N487),('RFM input'!$M$359*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F487),('RFM input'!$M$359*(1+vanilla6)^0.5)-SUM($M487:O487),('RFM input'!$M$359*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F487),('RFM input'!$M$359*(1+vanilla6)^0.5)-SUM($M487:P487),('RFM input'!$M$359*(1+vanilla6)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F488),('RFM input'!N$359*(1+vanilla7)^0.5)-SUM($N488:N488),('RFM input'!$N$359*(1+vanilla7)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F488),('RFM input'!O$359*(1+vanilla7)^0.5)-SUM($N488:O488),('RFM input'!$N$359*(1+vanilla7)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F488),('RFM input'!P$359*(1+vanilla7)^0.5)-SUM($N488:P488),('RFM input'!$N$359*(1+vanilla7)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F489),('RFM input'!$O$359*(1+vanilla8)^0.5)-SUM($O489:O489),('RFM input'!$O$359*(1+vanilla8)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F489),('RFM input'!$O$359*(1+vanilla8)^0.5)-SUM($O489:P489),('RFM input'!$O$359*(1+vanilla8)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F490),('RFM input'!$P$359*(1+vanilla9)^0.5)-SUM($P490:P490),('RFM input'!$P$359*(1+vanilla9)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H429,-SUM(H480:H491))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I429,-SUM(I480:I491))","v":0},{"$f":"IF(COUNT($H492:I492)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J429,-SUM(J480:J491)))","v":0},{"$f":"IF(COUNT($H492:J492)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K429,-SUM(K480:K491)))","v":0},{"$f":"IF(COUNT($H492:K492)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L429,-SUM(L480:L491)))","v":0},{"$f":"IF(COUNT($H492:L492)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M429,-SUM(M480:M491)))","v":0},{"$f":"IF(COUNT($H492:M492)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N429,-SUM(N480:N491)))","v":0},{"$f":"IF(COUNT($H492:N492)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O429,-SUM(O480:O491)))","v":0},{"$f":"IF(COUNT($H492:O492)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P429,-SUM(P480:P491)))","v":0},{"$f":"IF(COUNT($H492:P492)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q429,-SUM(Q480:Q491)))","v":0}]
[null,null,{"$f":"Asset30","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A30remlife,A30value-SUM($G493:G493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(I$3>A30remlife,A30value-SUM($G493:H493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(J$3>A30remlife,A30value-SUM($G493:I493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(K$3>A30remlife,A30value-SUM($G493:J493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(L$3>A30remlife,A30value-SUM($G493:K493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(M$3>A30remlife,A30value-SUM($G493:L493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(N$3>A30remlife,A30value-SUM($G493:M493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(O$3>A30remlife,A30value-SUM($G493:N493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(P$3>A30remlife,A30value-SUM($G493:O493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(Q$3>A30remlife,A30value-SUM($G493:P493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(I$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:H495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:I495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:J495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:K495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:L495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:M495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:N495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:O495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:P495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:I496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:J496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:K496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:L496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:M496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:N496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:O496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:P496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:J497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:K497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:L497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:M497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:N497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:O497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:P497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:K498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:L498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:M498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:N498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:O498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:P498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:L499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:M499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:N499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:O499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:P499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F500),('RFM input'!$M$360*(1+vanilla6)^0.5)-SUM($M500:M500),('RFM input'!$M$360*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F500),('RFM input'!$M$360*(1+vanilla6)^0.5)-SUM($M500:N500),('RFM input'!$M$360*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F500),('RFM input'!$M$360*(1+vanilla6)^0.5)-SUM($M500:O500),('RFM input'!$M$360*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F500),('RFM input'!$M$360*(1+vanilla6)^0.5)-SUM($M500:P500),('RFM input'!$M$360*(1+vanilla6)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F501),('RFM input'!N$360*(1+vanilla7)^0.5)-SUM($N501:N501),('RFM input'!$N$360*(1+vanilla7)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F501),('RFM input'!O$360*(1+vanilla7)^0.5)-SUM($N501:O501),('RFM input'!$N$360*(1+vanilla7)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F501),('RFM input'!P$360*(1+vanilla7)^0.5)-SUM($N501:P501),('RFM input'!$N$360*(1+vanilla7)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F502),('RFM input'!$O$360*(1+vanilla8)^0.5)-SUM($O502:O502),('RFM input'!$O$360*(1+vanilla8)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F502),('RFM input'!$O$360*(1+vanilla8)^0.5)-SUM($O502:P502),('RFM input'!$O$360*(1+vanilla8)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F503),('RFM input'!$P$360*(1+vanilla9)^0.5)-SUM($P503:P503),('RFM input'!$P$360*(1+vanilla9)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$430,-SUM(H493:H504))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$430,-SUM(I493:I504))","v":0},{"$f":"IF(COUNT($H505:I505)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$430,-SUM(J493:J504)))","v":0},{"$f":"IF(COUNT($H505:J505)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$430,-SUM(K493:K504)))","v":0},{"$f":"IF(COUNT($H505:K505)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$430,-SUM(L493:L504)))","v":0},{"$f":"IF(COUNT($H505:L505)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$430,-SUM(M493:M504)))","v":0},{"$f":"IF(COUNT($H505:M505)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$430,-SUM(N493:N504)))","v":0},{"$f":"IF(COUNT($H505:N505)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$430,-SUM(O493:O504)))","v":0},{"$f":"IF(COUNT($H505:O505)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$430,-SUM(P493:P504)))","v":0},{"$f":"IF(COUNT($H505:P505)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$430,-SUM(Q493:Q504)))","v":0}]
[null,null,{"$f":"Asset31","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A31remlife,A31value-SUM($G506:G506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(I$3>A31remlife,A31value-SUM($G506:H506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(J$3>A31remlife,A31value-SUM($G506:I506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(K$3>A31remlife,A31value-SUM($G506:J506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(L$3>A31remlife,A31value-SUM($G506:K506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(M$3>A31remlife,A31value-SUM($G506:L506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(N$3>A31remlife,A31value-SUM($G506:M506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(O$3>A31remlife,A31value-SUM($G506:N506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(P$3>A31remlife,A31value-SUM($G506:O506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(Q$3>A31remlife,A31value-SUM($G506:P506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(I$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:H508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(J$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:I508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:J508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:K508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:L508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:M508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:N508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:O508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:P508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(J$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:I509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:J509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:K509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:L509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:M509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:N509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:O509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:P509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:J510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:K510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:L510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:M510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:N510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:O510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:P510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:K511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:L511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:M511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:N511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:O511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:P511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:L512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:M512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:N512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:O512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:P512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F513),('RFM input'!$M$361*(1+vanilla6)^0.5)-SUM($M513:M513),('RFM input'!$M$361*(1+vanilla6)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F513),('RFM input'!$M$361*(1+vanilla6)^0.5)-SUM($M513:N513),('RFM input'!$M$361*(1+vanilla6)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F513),('RFM input'!$M$361*(1+vanilla6)^0.5)-SUM($M513:O513),('RFM input'!$M$361*(1+vanilla6)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F513),('RFM input'!$M$361*(1+vanilla6)^0.5)-SUM($M513:P513),('RFM input'!$M$361*(1+vanilla6)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F514),('RFM input'!N$361*(1+vanilla7)^0.5)-SUM($N514:N514),('RFM input'!$N$361*(1+vanilla7)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F514),('RFM input'!O$361*(1+vanilla7)^0.5)-SUM($N514:O514),('RFM input'!$N$361*(1+vanilla7)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F514),('RFM input'!P$361*(1+vanilla7)^0.5)-SUM($N514:P514),('RFM input'!$N$361*(1+vanilla7)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F515),('RFM input'!$O$361*(1+vanilla8)^0.5)-SUM($O515:O515),('RFM input'!$O$361*(1+vanilla8)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F515),('RFM input'!$O$361*(1+vanilla8)^0.5)-SUM($O515:P515),('RFM input'!$O$361*(1+vanilla8)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F516),('RFM input'!$P$361*(1+vanilla9)^0.5)-SUM($P516:P516),('RFM input'!$P$361*(1+vanilla9)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$431,-SUM(H506:H517))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$431,-SUM(I506:I517))","v":0},{"$f":"IF(COUNT($H518:I518)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$431,-SUM(J506:J517)))","v":0},{"$f":"IF(COUNT($H518:J518)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$431,-SUM(K506:K517)))","v":0},{"$f":"IF(COUNT($H518:K518)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$431,-SUM(L506:L517)))","v":0},{"$f":"IF(COUNT($H518:L518)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$431,-SUM(M506:M517)))","v":0},{"$f":"IF(COUNT($H518:M518)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$431,-SUM(N506:N517)))","v":0},{"$f":"IF(COUNT($H518:N518)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$431,-SUM(O506:O517)))","v":0},{"$f":"IF(COUNT($H518:O518)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$431,-SUM(P506:P517)))","v":0},{"$f":"IF(COUNT($H518:P518)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$431,-SUM(Q506:Q517)))","v":0}]
[null,null,{"$f":"Asset32","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A32remlife,A32value-SUM($G519:G519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(I$3>A32remlife,A32value-SUM($G519:H519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(J$3>A32remlife,A32value-SUM($G519:I519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(K$3>A32remlife,A32value-SUM($G519:J519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(L$3>A32remlife,A32value-SUM($G519:K519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(M$3>A32remlife,A32value-SUM($G519:L519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(N$3>A32remlife,A32value-SUM($G519:M519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(O$3>A32remlife,A32value-SUM($G519:N519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(P$3>A32remlife,A32value-SUM($G519:O519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(Q$3>A32remlife,A32value-SUM($G519:P519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(I$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:H521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(J$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:I521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:J521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:K521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:L521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:M521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:N521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:O521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:P521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(J$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:I522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:J522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:K522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:L522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:M522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:N522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:O522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:P522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:J523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:K523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:L523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:M523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:N523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:O523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:P523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:K524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:L524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:M524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:N524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:O524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:P524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:L525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:M525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:N525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:O525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:P525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F526),('RFM input'!$M$362*(1+vanilla6)^0.5)-SUM($M526:M526),('RFM input'!$M$362*(1+vanilla6)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F526),('RFM input'!$M$362*(1+vanilla6)^0.5)-SUM($M526:N526),('RFM input'!$M$362*(1+vanilla6)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F526),('RFM input'!$M$362*(1+vanilla6)^0.5)-SUM($M526:O526),('RFM input'!$M$362*(1+vanilla6)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F526),('RFM input'!$M$362*(1+vanilla6)^0.5)-SUM($M526:P526),('RFM input'!$M$362*(1+vanilla6)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F527),('RFM input'!N$362*(1+vanilla7)^0.5)-SUM($N527:N527),('RFM input'!$N$362*(1+vanilla7)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F527),('RFM input'!O$362*(1+vanilla7)^0.5)-SUM($N527:O527),('RFM input'!$N$362*(1+vanilla7)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F527),('RFM input'!P$362*(1+vanilla7)^0.5)-SUM($N527:P527),('RFM input'!$N$362*(1+vanilla7)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F528),('RFM input'!$O$362*(1+vanilla8)^0.5)-SUM($O528:O528),('RFM input'!$O$362*(1+vanilla8)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F528),('RFM input'!$O$362*(1+vanilla8)^0.5)-SUM($O528:P528),('RFM input'!$O$362*(1+vanilla8)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F529),('RFM input'!$P$362*(1+vanilla9)^0.5)-SUM($P529:P529),('RFM input'!$P$362*(1+vanilla9)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$432,-SUM(H519:H530))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$432,-SUM(I519:I530))","v":0},{"$f":"IF(COUNT($H531:I531)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$432,-SUM(J519:J530)))","v":0},{"$f":"IF(COUNT($H531:J531)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$432,-SUM(K519:K530)))","v":0},{"$f":"IF(COUNT($H531:K531)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$432,-SUM(L519:L530)))","v":0},{"$f":"IF(COUNT($H531:L531)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$432,-SUM(M519:M530)))","v":0},{"$f":"IF(COUNT($H531:M531)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$432,-SUM(N519:N530)))","v":0},{"$f":"IF(COUNT($H531:N531)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$432,-SUM(O519:O530)))","v":0},{"$f":"IF(COUNT($H531:O531)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$432,-SUM(P519:P530)))","v":0},{"$f":"IF(COUNT($H531:P531)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$432,-SUM(Q519:Q530)))","v":0}]
[null,null,{"$f":"Asset33","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A33remlife,A33value-SUM($G532:G532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(I$3>A33remlife,A33value-SUM($G532:H532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(J$3>A33remlife,A33value-SUM($G532:I532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(K$3>A33remlife,A33value-SUM($G532:J532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(L$3>A33remlife,A33value-SUM($G532:K532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(M$3>A33remlife,A33value-SUM($G532:L532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(N$3>A33remlife,A33value-SUM($G532:M532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(O$3>A33remlife,A33value-SUM($G532:N532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(P$3>A33remlife,A33value-SUM($G532:O532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(Q$3>A33remlife,A33value-SUM($G532:P532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(I$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:H534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(J$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:I534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:J534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:K534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:L534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:M534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:N534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:O534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:P534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(J$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:I535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:J535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:K535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:L535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:M535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:N535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:O535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:P535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:J536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:K536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:L536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:M536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:N536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:O536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:P536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:K537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:L537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:M537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:N537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:O537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:P537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:L538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:M538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:N538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:O538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:P538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F539),('RFM input'!$M$363*(1+vanilla6)^0.5)-SUM($M539:M539),('RFM input'!$M$363*(1+vanilla6)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F539),('RFM input'!$M$363*(1+vanilla6)^0.5)-SUM($M539:N539),('RFM input'!$M$363*(1+vanilla6)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F539),('RFM input'!$M$363*(1+vanilla6)^0.5)-SUM($M539:O539),('RFM input'!$M$363*(1+vanilla6)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F539),('RFM input'!$M$363*(1+vanilla6)^0.5)-SUM($M539:P539),('RFM input'!$M$363*(1+vanilla6)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F540),('RFM input'!N$363*(1+vanilla7)^0.5)-SUM($N540:N540),('RFM input'!$N$363*(1+vanilla7)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F540),('RFM input'!O$363*(1+vanilla7)^0.5)-SUM($N540:O540),('RFM input'!$N$363*(1+vanilla7)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F540),('RFM input'!P$363*(1+vanilla7)^0.5)-SUM($N540:P540),('RFM input'!$N$363*(1+vanilla7)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F541),('RFM input'!$O$363*(1+vanilla8)^0.5)-SUM($O541:O541),('RFM input'!$O$363*(1+vanilla8)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F541),('RFM input'!$O$363*(1+vanilla8)^0.5)-SUM($O541:P541),('RFM input'!$O$363*(1+vanilla8)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F542),('RFM input'!$P$363*(1+vanilla9)^0.5)-SUM($P542:P542),('RFM input'!$P$363*(1+vanilla9)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$433,-SUM(H532:H543))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$433,-SUM(I532:I543))","v":0},{"$f":"IF(COUNT($H544:I544)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$433,-SUM(J532:J543)))","v":0},{"$f":"IF(COUNT($H544:J544)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$433,-SUM(K532:K543)))","v":0},{"$f":"IF(COUNT($H544:K544)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$433,-SUM(L532:L543)))","v":0},{"$f":"IF(COUNT($H544:L544)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$433,-SUM(M532:M543)))","v":0},{"$f":"IF(COUNT($H544:M544)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$433,-SUM(N532:N543)))","v":0},{"$f":"IF(COUNT($H544:N544)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$433,-SUM(O532:O543)))","v":0},{"$f":"IF(COUNT($H544:O544)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$433,-SUM(P532:P543)))","v":0},{"$f":"IF(COUNT($H544:P544)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$433,-SUM(Q532:Q543)))","v":0}]
[null,null,{"$f":"Asset34","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A34remlife,A34value-SUM($G545:G545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(I$3>A34remlife,A34value-SUM($G545:H545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(J$3>A34remlife,A34value-SUM($G545:I545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(K$3>A34remlife,A34value-SUM($G545:J545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(L$3>A34remlife,A34value-SUM($G545:K545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(M$3>A34remlife,A34value-SUM($G545:L545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(N$3>A34remlife,A34value-SUM($G545:M545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(O$3>A34remlife,A34value-SUM($G545:N545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(P$3>A34remlife,A34value-SUM($G545:O545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(Q$3>A34remlife,A34value-SUM($G545:P545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(I$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:H547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(J$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:I547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:J547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:K547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:L547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:M547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:N547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:O547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:P547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(J$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:I548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:J548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:K548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:L548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:M548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:N548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:O548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:P548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:J549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:K549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:L549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:M549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:N549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:O549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:P549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:K550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:L550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:M550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:N550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:O550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:P550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:L551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:M551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:N551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:O551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:P551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F552),('RFM input'!$M$364*(1+vanilla6)^0.5)-SUM($M552:M552),('RFM input'!$M$364*(1+vanilla6)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F552),('RFM input'!$M$364*(1+vanilla6)^0.5)-SUM($M552:N552),('RFM input'!$M$364*(1+vanilla6)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F552),('RFM input'!$M$364*(1+vanilla6)^0.5)-SUM($M552:O552),('RFM input'!$M$364*(1+vanilla6)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F552),('RFM input'!$M$364*(1+vanilla6)^0.5)-SUM($M552:P552),('RFM input'!$M$364*(1+vanilla6)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F553),('RFM input'!N$364*(1+vanilla7)^0.5)-SUM($N553:N553),('RFM input'!$N$364*(1+vanilla7)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F553),('RFM input'!O$364*(1+vanilla7)^0.5)-SUM($N553:O553),('RFM input'!$N$364*(1+vanilla7)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F553),('RFM input'!P$364*(1+vanilla7)^0.5)-SUM($N553:P553),('RFM input'!$N$364*(1+vanilla7)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F554),('RFM input'!$O$364*(1+vanilla8)^0.5)-SUM($O554:O554),('RFM input'!$O$364*(1+vanilla8)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F554),('RFM input'!$O$364*(1+vanilla8)^0.5)-SUM($O554:P554),('RFM input'!$O$364*(1+vanilla8)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F555),('RFM input'!$P$364*(1+vanilla9)^0.5)-SUM($P555:P555),('RFM input'!$P$364*(1+vanilla9)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$434,-SUM(H545:H556))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$434,-SUM(I545:I556))","v":0},{"$f":"IF(COUNT($H557:I557)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$434,-SUM(J545:J556)))","v":0},{"$f":"IF(COUNT($H557:J557)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$434,-SUM(K545:K556)))","v":0},{"$f":"IF(COUNT($H557:K557)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$434,-SUM(L545:L556)))","v":0},{"$f":"IF(COUNT($H557:L557)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$434,-SUM(M545:M556)))","v":0},{"$f":"IF(COUNT($H557:M557)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$434,-SUM(N545:N556)))","v":0},{"$f":"IF(COUNT($H557:N557)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$434,-SUM(O545:O556)))","v":0},{"$f":"IF(COUNT($H557:O557)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$434,-SUM(P545:P556)))","v":0},{"$f":"IF(COUNT($H557:P557)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$434,-SUM(Q545:Q556)))","v":0}]
[null,null,{"$f":"Asset35","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A35remlife,A35value-SUM($G558:G558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(I$3>A35remlife,A35value-SUM($G558:H558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(J$3>A35remlife,A35value-SUM($G558:I558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(K$3>A35remlife,A35value-SUM($G558:J558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(L$3>A35remlife,A35value-SUM($G558:K558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(M$3>A35remlife,A35value-SUM($G558:L558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(N$3>A35remlife,A35value-SUM($G558:M558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(O$3>A35remlife,A35value-SUM($G558:N558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(P$3>A35remlife,A35value-SUM($G558:O558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(Q$3>A35remlife,A35value-SUM($G558:P558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(I$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:H560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(J$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:I560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:J560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:K560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:L560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:M560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:N560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:O560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:P560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(J$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:I561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:J561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:K561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:L561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:M561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:N561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:O561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:P561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:J562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:K562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:L562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:M562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:N562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:O562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:P562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:K563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:L563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:M563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:N563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:O563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:P563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:L564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:M564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:N564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:O564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:P564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F565),('RFM input'!$M$365*(1+vanilla6)^0.5)-SUM($M565:M565),('RFM input'!$M$365*(1+vanilla6)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F565),('RFM input'!$M$365*(1+vanilla6)^0.5)-SUM($M565:N565),('RFM input'!$M$365*(1+vanilla6)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F565),('RFM input'!$M$365*(1+vanilla6)^0.5)-SUM($M565:O565),('RFM input'!$M$365*(1+vanilla6)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F565),('RFM input'!$M$365*(1+vanilla6)^0.5)-SUM($M565:P565),('RFM input'!$M$365*(1+vanilla6)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F566),('RFM input'!N$365*(1+vanilla7)^0.5)-SUM($N566:N566),('RFM input'!$N$365*(1+vanilla7)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F566),('RFM input'!O$365*(1+vanilla7)^0.5)-SUM($N566:O566),('RFM input'!$N$365*(1+vanilla7)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F566),('RFM input'!P$365*(1+vanilla7)^0.5)-SUM($N566:P566),('RFM input'!$N$365*(1+vanilla7)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F567),('RFM input'!$O$365*(1+vanilla8)^0.5)-SUM($O567:O567),('RFM input'!$O$365*(1+vanilla8)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F567),('RFM input'!$O$365*(1+vanilla8)^0.5)-SUM($O567:P567),('RFM input'!$O$365*(1+vanilla8)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F568),('RFM input'!$P$365*(1+vanilla9)^0.5)-SUM($P568:P568),('RFM input'!$P$365*(1+vanilla9)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$435,-SUM(H558:H569))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$435,-SUM(I558:I569))","v":0},{"$f":"IF(COUNT($H570:I570)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$435,-SUM(J558:J569)))","v":0},{"$f":"IF(COUNT($H570:J570)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$435,-SUM(K558:K569)))","v":0},{"$f":"IF(COUNT($H570:K570)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$435,-SUM(L558:L569)))","v":0},{"$f":"IF(COUNT($H570:L570)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$435,-SUM(M558:M569)))","v":0},{"$f":"IF(COUNT($H570:M570)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$435,-SUM(N558:N569)))","v":0},{"$f":"IF(COUNT($H570:N570)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$435,-SUM(O558:O569)))","v":0},{"$f":"IF(COUNT($H570:O570)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$435,-SUM(P558:P569)))","v":0},{"$f":"IF(COUNT($H570:P570)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$435,-SUM(Q558:Q569)))","v":0}]
[null,null,{"$f":"Asset36","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A36remlife,A36value-SUM($G571:G571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(I$3>A36remlife,A36value-SUM($G571:H571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(J$3>A36remlife,A36value-SUM($G571:I571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(K$3>A36remlife,A36value-SUM($G571:J571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(L$3>A36remlife,A36value-SUM($G571:K571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(M$3>A36remlife,A36value-SUM($G571:L571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(N$3>A36remlife,A36value-SUM($G571:M571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(O$3>A36remlife,A36value-SUM($G571:N571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(P$3>A36remlife,A36value-SUM($G571:O571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(Q$3>A36remlife,A36value-SUM($G571:P571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(I$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:H573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(J$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:I573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:J573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:K573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:L573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:M573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:N573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:O573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:P573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(J$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:I574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:J574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:K574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:L574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:M574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:N574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:O574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:P574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:J575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:K575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:L575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:M575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:N575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:O575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:P575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:K576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:L576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:M576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:N576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:O576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:P576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:L577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:M577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:N577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:O577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:P577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F578),('RFM input'!$M$366*(1+vanilla6)^0.5)-SUM($M578:M578),('RFM input'!$M$366*(1+vanilla6)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F578),('RFM input'!$M$366*(1+vanilla6)^0.5)-SUM($M578:N578),('RFM input'!$M$366*(1+vanilla6)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F578),('RFM input'!$M$366*(1+vanilla6)^0.5)-SUM($M578:O578),('RFM input'!$M$366*(1+vanilla6)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F578),('RFM input'!$M$366*(1+vanilla6)^0.5)-SUM($M578:P578),('RFM input'!$M$366*(1+vanilla6)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F579),('RFM input'!N$366*(1+vanilla7)^0.5)-SUM($N579:N579),('RFM input'!$N$366*(1+vanilla7)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F579),('RFM input'!O$366*(1+vanilla7)^0.5)-SUM($N579:O579),('RFM input'!$N$366*(1+vanilla7)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F579),('RFM input'!P$366*(1+vanilla7)^0.5)-SUM($N579:P579),('RFM input'!$N$366*(1+vanilla7)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F580),('RFM input'!$O$366*(1+vanilla8)^0.5)-SUM($O580:O580),('RFM input'!$O$366*(1+vanilla8)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F580),('RFM input'!$O$366*(1+vanilla8)^0.5)-SUM($O580:P580),('RFM input'!$O$366*(1+vanilla8)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F581),('RFM input'!$P$366*(1+vanilla9)^0.5)-SUM($P581:P581),('RFM input'!$P$366*(1+vanilla9)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$436,-SUM(H571:H582))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$436,-SUM(I571:I582))","v":0},{"$f":"IF(COUNT($H583:I583)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$436,-SUM(J571:J582)))","v":0},{"$f":"IF(COUNT($H583:J583)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$436,-SUM(K571:K582)))","v":0},{"$f":"IF(COUNT($H583:K583)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$436,-SUM(L571:L582)))","v":0},{"$f":"IF(COUNT($H583:L583)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$436,-SUM(M571:M582)))","v":0},{"$f":"IF(COUNT($H583:M583)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$436,-SUM(N571:N582)))","v":0},{"$f":"IF(COUNT($H583:N583)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$436,-SUM(O571:O582)))","v":0},{"$f":"IF(COUNT($H583:O583)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$436,-SUM(P571:P582)))","v":0},{"$f":"IF(COUNT($H583:P583)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$436,-SUM(Q571:Q582)))","v":0}]
[null,null,{"$f":"Asset37","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A37remlife,A37value-SUM($G584:G584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(I$3>A37remlife,A37value-SUM($G584:H584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(J$3>A37remlife,A37value-SUM($G584:I584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(K$3>A37remlife,A37value-SUM($G584:J584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(L$3>A37remlife,A37value-SUM($G584:K584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(M$3>A37remlife,A37value-SUM($G584:L584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(N$3>A37remlife,A37value-SUM($G584:M584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(O$3>A37remlife,A37value-SUM($G584:N584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(P$3>A37remlife,A37value-SUM($G584:O584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(Q$3>A37remlife,A37value-SUM($G584:P584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(I$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:H586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(J$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:I586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:J586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:K586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:L586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:M586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:N586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:O586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:P586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(J$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:I587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:J587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:K587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:L587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:M587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:N587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:O587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:P587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:J588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:K588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:L588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:M588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:N588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:O588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:P588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:K589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:L589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:M589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:N589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:O589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:P589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:L590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:M590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:N590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:O590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:P590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F591),('RFM input'!$M$367*(1+vanilla6)^0.5)-SUM($M591:M591),('RFM input'!$M$367*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F591),('RFM input'!$M$367*(1+vanilla6)^0.5)-SUM($M591:N591),('RFM input'!$M$367*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F591),('RFM input'!$M$367*(1+vanilla6)^0.5)-SUM($M591:O591),('RFM input'!$M$367*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F591),('RFM input'!$M$367*(1+vanilla6)^0.5)-SUM($M591:P591),('RFM input'!$M$367*(1+vanilla6)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F592),('RFM input'!N$367*(1+vanilla7)^0.5)-SUM($N592:N592),('RFM input'!$N$367*(1+vanilla7)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F592),('RFM input'!O$367*(1+vanilla7)^0.5)-SUM($N592:O592),('RFM input'!$N$367*(1+vanilla7)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F592),('RFM input'!P$367*(1+vanilla7)^0.5)-SUM($N592:P592),('RFM input'!$N$367*(1+vanilla7)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F593),('RFM input'!$O$367*(1+vanilla8)^0.5)-SUM($O593:O593),('RFM input'!$O$367*(1+vanilla8)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F593),('RFM input'!$O$367*(1+vanilla8)^0.5)-SUM($O593:P593),('RFM input'!$O$367*(1+vanilla8)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F594),('RFM input'!$P$367*(1+vanilla9)^0.5)-SUM($P594:P594),('RFM input'!$P$367*(1+vanilla9)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$437,-SUM(H584:H595))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$437,-SUM(I584:I595))","v":0},{"$f":"IF(COUNT($H596:I596)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$437,-SUM(J584:J595)))","v":0},{"$f":"IF(COUNT($H596:J596)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$437,-SUM(K584:K595)))","v":0},{"$f":"IF(COUNT($H596:K596)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$437,-SUM(L584:L595)))","v":0},{"$f":"IF(COUNT($H596:L596)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$437,-SUM(M584:M595)))","v":0},{"$f":"IF(COUNT($H596:M596)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$437,-SUM(N584:N595)))","v":0},{"$f":"IF(COUNT($H596:N596)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$437,-SUM(O584:O595)))","v":0},{"$f":"IF(COUNT($H596:O596)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$437,-SUM(P584:P595)))","v":0},{"$f":"IF(COUNT($H596:P596)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$437,-SUM(Q584:Q595)))","v":0}]
[null,null,{"$f":"Asset38","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A38remlife,A38value-SUM($G597:G597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(I$3>A38remlife,A38value-SUM($G597:H597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(J$3>A38remlife,A38value-SUM($G597:I597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(K$3>A38remlife,A38value-SUM($G597:J597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(L$3>A38remlife,A38value-SUM($G597:K597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(M$3>A38remlife,A38value-SUM($G597:L597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(N$3>A38remlife,A38value-SUM($G597:M597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(O$3>A38remlife,A38value-SUM($G597:N597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(P$3>A38remlife,A38value-SUM($G597:O597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(Q$3>A38remlife,A38value-SUM($G597:P597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(I$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:H599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(J$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:I599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:J599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:K599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:L599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:M599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:N599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:O599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:P599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(J$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:I600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:J600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:K600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:L600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:M600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:N600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:O600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:P600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:J601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:K601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:L601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:M601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:N601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:O601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:P601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:K602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:L602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:M602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:N602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:O602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:P602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:L603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:M603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:N603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:O603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:P603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F604),('RFM input'!$M$368*(1+vanilla6)^0.5)-SUM($M604:M604),('RFM input'!$M$368*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F604),('RFM input'!$M$368*(1+vanilla6)^0.5)-SUM($M604:N604),('RFM input'!$M$368*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F604),('RFM input'!$M$368*(1+vanilla6)^0.5)-SUM($M604:O604),('RFM input'!$M$368*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F604),('RFM input'!$M$368*(1+vanilla6)^0.5)-SUM($M604:P604),('RFM input'!$M$368*(1+vanilla6)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F605),('RFM input'!N$368*(1+vanilla7)^0.5)-SUM($N605:N605),('RFM input'!$N$368*(1+vanilla7)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F605),('RFM input'!O$368*(1+vanilla7)^0.5)-SUM($N605:O605),('RFM input'!$N$368*(1+vanilla7)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F605),('RFM input'!P$368*(1+vanilla7)^0.5)-SUM($N605:P605),('RFM input'!$N$368*(1+vanilla7)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F606),('RFM input'!$O$368*(1+vanilla8)^0.5)-SUM($O606:O606),('RFM input'!$O$368*(1+vanilla8)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F606),('RFM input'!$O$368*(1+vanilla8)^0.5)-SUM($O606:P606),('RFM input'!$O$368*(1+vanilla8)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F607),('RFM input'!$P$368*(1+vanilla9)^0.5)-SUM($P607:P607),('RFM input'!$P$368*(1+vanilla9)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$438,-SUM(H597:H608))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$438,-SUM(I597:I608))","v":0},{"$f":"IF(COUNT($H609:I609)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$438,-SUM(J597:J608)))","v":0},{"$f":"IF(COUNT($H609:J609)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$438,-SUM(K597:K608)))","v":0},{"$f":"IF(COUNT($H609:K609)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$438,-SUM(L597:L608)))","v":0},{"$f":"IF(COUNT($H609:L609)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$438,-SUM(M597:M608)))","v":0},{"$f":"IF(COUNT($H609:M609)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$438,-SUM(N597:N608)))","v":0},{"$f":"IF(COUNT($H609:N609)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$438,-SUM(O597:O608)))","v":0},{"$f":"IF(COUNT($H609:O609)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$438,-SUM(P597:P608)))","v":0},{"$f":"IF(COUNT($H609:P609)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$438,-SUM(Q597:Q608)))","v":0}]
[null,null,{"$f":"Asset39","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A39remlife,A39value-SUM($G610:G610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(I$3>A39remlife,A39value-SUM($G610:H610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(J$3>A39remlife,A39value-SUM($G610:I610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(K$3>A39remlife,A39value-SUM($G610:J610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(L$3>A39remlife,A39value-SUM($G610:K610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(M$3>A39remlife,A39value-SUM($G610:L610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(N$3>A39remlife,A39value-SUM($G610:M610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(O$3>A39remlife,A39value-SUM($G610:N610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(P$3>A39remlife,A39value-SUM($G610:O610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(Q$3>A39remlife,A39value-SUM($G610:P610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(I$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:H612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(J$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:I612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:J612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:K612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:L612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:M612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:N612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:O612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:P612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(J$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:I613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:J613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:K613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:L613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:M613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:N613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:O613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:P613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:J614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:K614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:L614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:M614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:N614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:O614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:P614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:K615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:L615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:M615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:N615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:O615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:P615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:L616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:M616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:N616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:O616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:P616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F617),('RFM input'!$M$369*(1+vanilla6)^0.5)-SUM($M617:M617),('RFM input'!$M$369*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F617),('RFM input'!$M$369*(1+vanilla6)^0.5)-SUM($M617:N617),('RFM input'!$M$369*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F617),('RFM input'!$M$369*(1+vanilla6)^0.5)-SUM($M617:O617),('RFM input'!$M$369*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F617),('RFM input'!$M$369*(1+vanilla6)^0.5)-SUM($M617:P617),('RFM input'!$M$369*(1+vanilla6)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F618),('RFM input'!N$369*(1+vanilla7)^0.5)-SUM($N618:N618),('RFM input'!$N$369*(1+vanilla7)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F618),('RFM input'!O$369*(1+vanilla7)^0.5)-SUM($N618:O618),('RFM input'!$N$369*(1+vanilla7)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F618),('RFM input'!P$369*(1+vanilla7)^0.5)-SUM($N618:P618),('RFM input'!$N$369*(1+vanilla7)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F619),('RFM input'!$O$369*(1+vanilla8)^0.5)-SUM($O619:O619),('RFM input'!$O$369*(1+vanilla8)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F619),('RFM input'!$O$369*(1+vanilla8)^0.5)-SUM($O619:P619),('RFM input'!$O$369*(1+vanilla8)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F620),('RFM input'!$P$369*(1+vanilla9)^0.5)-SUM($P620:P620),('RFM input'!$P$369*(1+vanilla9)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$439,-SUM(H610:H621))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$439,-SUM(I610:I621))","v":0},{"$f":"IF(COUNT($H622:I622)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$439,-SUM(J610:J621)))","v":0},{"$f":"IF(COUNT($H622:J622)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$439,-SUM(K610:K621)))","v":0},{"$f":"IF(COUNT($H622:K622)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$439,-SUM(L610:L621)))","v":0},{"$f":"IF(COUNT($H622:L622)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$439,-SUM(M610:M621)))","v":0},{"$f":"IF(COUNT($H622:M622)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$439,-SUM(N610:N621)))","v":0},{"$f":"IF(COUNT($H622:N622)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$439,-SUM(O610:O621)))","v":0},{"$f":"IF(COUNT($H622:O622)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$439,-SUM(P610:P621)))","v":0},{"$f":"IF(COUNT($H622:P622)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$439,-SUM(Q610:Q621)))","v":0}]
[null,null,{"$f":"Asset40","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A40remlife,A40value-SUM($G623:G623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(I$3>A40remlife,A40value-SUM($G623:H623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(J$3>A40remlife,A40value-SUM($G623:I623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(K$3>A40remlife,A40value-SUM($G623:J623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(L$3>A40remlife,A40value-SUM($G623:K623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(M$3>A40remlife,A40value-SUM($G623:L623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(N$3>A40remlife,A40value-SUM($G623:M623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(O$3>A40remlife,A40value-SUM($G623:N623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(P$3>A40remlife,A40value-SUM($G623:O623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(Q$3>A40remlife,A40value-SUM($G623:P623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(I$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:H625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(J$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:I625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:J625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:K625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:L625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:M625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:N625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:O625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:P625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(J$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:I626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:J626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:K626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:L626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:M626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:N626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:O626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:P626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:J627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:K627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:L627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:M627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:N627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:O627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:P627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:K628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:L628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:M628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:N628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:O628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:P628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:L629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:M629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:N629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:O629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:P629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F630),('RFM input'!$M$370*(1+vanilla6)^0.5)-SUM($M630:M630),('RFM input'!$M$370*(1+vanilla6)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F630),('RFM input'!$M$370*(1+vanilla6)^0.5)-SUM($M630:N630),('RFM input'!$M$370*(1+vanilla6)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F630),('RFM input'!$M$370*(1+vanilla6)^0.5)-SUM($M630:O630),('RFM input'!$M$370*(1+vanilla6)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F630),('RFM input'!$M$370*(1+vanilla6)^0.5)-SUM($M630:P630),('RFM input'!$M$370*(1+vanilla6)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F631),('RFM input'!N$370*(1+vanilla7)^0.5)-SUM($N631:N631),('RFM input'!$N$370*(1+vanilla7)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F631),('RFM input'!O$370*(1+vanilla7)^0.5)-SUM($N631:O631),('RFM input'!$N$370*(1+vanilla7)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F631),('RFM input'!P$370*(1+vanilla7)^0.5)-SUM($N631:P631),('RFM input'!$N$370*(1+vanilla7)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F632),('RFM input'!$O$370*(1+vanilla8)^0.5)-SUM($O632:O632),('RFM input'!$O$370*(1+vanilla8)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F632),('RFM input'!$O$370*(1+vanilla8)^0.5)-SUM($O632:P632),('RFM input'!$O$370*(1+vanilla8)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F633),('RFM input'!$P$370*(1+vanilla9)^0.5)-SUM($P633:P633),('RFM input'!$P$370*(1+vanilla9)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$440,-SUM(H623:H634))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$440,-SUM(I623:I634))","v":0},{"$f":"IF(COUNT($H635:I635)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$440,-SUM(J623:J634)))","v":0},{"$f":"IF(COUNT($H635:J635)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$440,-SUM(K623:K634)))","v":0},{"$f":"IF(COUNT($H635:K635)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$440,-SUM(L623:L634)))","v":0},{"$f":"IF(COUNT($H635:L635)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$440,-SUM(M623:M634)))","v":0},{"$f":"IF(COUNT($H635:M635)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$440,-SUM(N623:N634)))","v":0},{"$f":"IF(COUNT($H635:N635)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$440,-SUM(O623:O634)))","v":0},{"$f":"IF(COUNT($H635:O635)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$440,-SUM(P623:P634)))","v":0},{"$f":"IF(COUNT($H635:P635)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$440,-SUM(Q623:Q634)))","v":0}]
[null,null,{"$f":"Asset41","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A41remlife,A41value-SUM($G636:G636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(I$3>A41remlife,A41value-SUM($G636:H636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(J$3>A41remlife,A41value-SUM($G636:I636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(K$3>A41remlife,A41value-SUM($G636:J636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(L$3>A41remlife,A41value-SUM($G636:K636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(M$3>A41remlife,A41value-SUM($G636:L636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(N$3>A41remlife,A41value-SUM($G636:M636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(O$3>A41remlife,A41value-SUM($G636:N636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(P$3>A41remlife,A41value-SUM($G636:O636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(Q$3>A41remlife,A41value-SUM($G636:P636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(I$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:H638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(J$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:I638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:J638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:K638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:L638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:M638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:N638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:O638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:P638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(J$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:I639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:J639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:K639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:L639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:M639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:N639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:O639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:P639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:J640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:K640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:L640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:M640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:N640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:O640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:P640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:K641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:L641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:M641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:N641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:O641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:P641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:L642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:M642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:N642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:O642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:P642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F643),('RFM input'!$M$371*(1+vanilla6)^0.5)-SUM($M643:M643),('RFM input'!$M$371*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F643),('RFM input'!$M$371*(1+vanilla6)^0.5)-SUM($M643:N643),('RFM input'!$M$371*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F643),('RFM input'!$M$371*(1+vanilla6)^0.5)-SUM($M643:O643),('RFM input'!$M$371*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F643),('RFM input'!$M$371*(1+vanilla6)^0.5)-SUM($M643:P643),('RFM input'!$M$371*(1+vanilla6)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F644),('RFM input'!N$371*(1+vanilla7)^0.5)-SUM($N644:N644),('RFM input'!$N$371*(1+vanilla7)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F644),('RFM input'!O$371*(1+vanilla7)^0.5)-SUM($N644:O644),('RFM input'!$N$371*(1+vanilla7)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F644),('RFM input'!P$371*(1+vanilla7)^0.5)-SUM($N644:P644),('RFM input'!$N$371*(1+vanilla7)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F645),('RFM input'!$O$371*(1+vanilla8)^0.5)-SUM($O645:O645),('RFM input'!$O$371*(1+vanilla8)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F645),('RFM input'!$O$371*(1+vanilla8)^0.5)-SUM($O645:P645),('RFM input'!$O$371*(1+vanilla8)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F646),('RFM input'!$P$371*(1+vanilla9)^0.5)-SUM($P646:P646),('RFM input'!$P$371*(1+vanilla9)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$441,-SUM(H636:H647))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$441,-SUM(I636:I647))","v":0},{"$f":"IF(COUNT($H648:I648)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$441,-SUM(J636:J647)))","v":0},{"$f":"IF(COUNT($H648:J648)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$441,-SUM(K636:K647)))","v":0},{"$f":"IF(COUNT($H648:K648)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$441,-SUM(L636:L647)))","v":0},{"$f":"IF(COUNT($H648:L648)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$441,-SUM(M636:M647)))","v":0},{"$f":"IF(COUNT($H648:M648)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$441,-SUM(N636:N647)))","v":0},{"$f":"IF(COUNT($H648:N648)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$441,-SUM(O636:O647)))","v":0},{"$f":"IF(COUNT($H648:O648)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$441,-SUM(P636:P647)))","v":0},{"$f":"IF(COUNT($H648:P648)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$441,-SUM(Q636:Q647)))","v":0}]
[null,null,{"$f":"Asset42","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A42remlife,A42value-SUM($G649:G649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(I$3>A42remlife,A42value-SUM($G649:H649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(J$3>A42remlife,A42value-SUM($G649:I649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(K$3>A42remlife,A42value-SUM($G649:J649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(L$3>A42remlife,A42value-SUM($G649:K649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(M$3>A42remlife,A42value-SUM($G649:L649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(N$3>A42remlife,A42value-SUM($G649:M649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(O$3>A42remlife,A42value-SUM($G649:N649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(P$3>A42remlife,A42value-SUM($G649:O649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(Q$3>A42remlife,A42value-SUM($G649:P649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(I$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:H651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(J$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:I651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:J651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:K651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:L651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:M651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:N651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:O651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:P651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(J$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:I652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:J652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:K652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:L652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:M652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:N652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:O652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:P652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:J653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:K653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:L653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:M653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:N653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:O653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:P653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:K654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:L654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:M654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:N654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:O654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:P654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:L655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:M655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:N655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:O655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:P655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F656),('RFM input'!$M$372*(1+vanilla6)^0.5)-SUM($M656:M656),('RFM input'!$M$372*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F656),('RFM input'!$M$372*(1+vanilla6)^0.5)-SUM($M656:N656),('RFM input'!$M$372*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F656),('RFM input'!$M$372*(1+vanilla6)^0.5)-SUM($M656:O656),('RFM input'!$M$372*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F656),('RFM input'!$M$372*(1+vanilla6)^0.5)-SUM($M656:P656),('RFM input'!$M$372*(1+vanilla6)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F657),('RFM input'!N$372*(1+vanilla7)^0.5)-SUM($N657:N657),('RFM input'!$N$372*(1+vanilla7)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F657),('RFM input'!O$372*(1+vanilla7)^0.5)-SUM($N657:O657),('RFM input'!$N$372*(1+vanilla7)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F657),('RFM input'!P$372*(1+vanilla7)^0.5)-SUM($N657:P657),('RFM input'!$N$372*(1+vanilla7)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F658),('RFM input'!$O$372*(1+vanilla8)^0.5)-SUM($O658:O658),('RFM input'!$O$372*(1+vanilla8)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F658),('RFM input'!$O$372*(1+vanilla8)^0.5)-SUM($O658:P658),('RFM input'!$O$372*(1+vanilla8)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F659),('RFM input'!$P$372*(1+vanilla9)^0.5)-SUM($P659:P659),('RFM input'!$P$372*(1+vanilla9)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$442,-SUM(H649:H660))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$442,-SUM(I649:I660))","v":0},{"$f":"IF(COUNT($H661:I661)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$442,-SUM(J649:J660)))","v":0},{"$f":"IF(COUNT($H661:J661)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$442,-SUM(K649:K660)))","v":0},{"$f":"IF(COUNT($H661:K661)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$442,-SUM(L649:L660)))","v":0},{"$f":"IF(COUNT($H661:L661)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$442,-SUM(M649:M660)))","v":0},{"$f":"IF(COUNT($H661:M661)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$442,-SUM(N649:N660)))","v":0},{"$f":"IF(COUNT($H661:N661)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$442,-SUM(O649:O660)))","v":0},{"$f":"IF(COUNT($H661:O661)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$442,-SUM(P649:P660)))","v":0},{"$f":"IF(COUNT($H661:P661)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$442,-SUM(Q649:Q660)))","v":0}]
[null,null,{"$f":"Asset43","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A43remlife,A43value-SUM($G662:G662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(I$3>A43remlife,A43value-SUM($G662:H662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(J$3>A43remlife,A43value-SUM($G662:I662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(K$3>A43remlife,A43value-SUM($G662:J662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(L$3>A43remlife,A43value-SUM($G662:K662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(M$3>A43remlife,A43value-SUM($G662:L662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(N$3>A43remlife,A43value-SUM($G662:M662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(O$3>A43remlife,A43value-SUM($G662:N662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(P$3>A43remlife,A43value-SUM($G662:O662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(Q$3>A43remlife,A43value-SUM($G662:P662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(I$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:H664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(J$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:I664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:J664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:K664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:L664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:M664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:N664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:O664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:P664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(J$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:I665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:J665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:K665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:L665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:M665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:N665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:O665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:P665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:J666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:K666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:L666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:M666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:N666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:O666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:P666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:K667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:L667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:M667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:N667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:O667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:P667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:L668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:M668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:N668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:O668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:P668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F669),('RFM input'!$M$373*(1+vanilla6)^0.5)-SUM($M669:M669),('RFM input'!$M$373*(1+vanilla6)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F669),('RFM input'!$M$373*(1+vanilla6)^0.5)-SUM($M669:N669),('RFM input'!$M$373*(1+vanilla6)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F669),('RFM input'!$M$373*(1+vanilla6)^0.5)-SUM($M669:O669),('RFM input'!$M$373*(1+vanilla6)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F669),('RFM input'!$M$373*(1+vanilla6)^0.5)-SUM($M669:P669),('RFM input'!$M$373*(1+vanilla6)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F670),('RFM input'!N$373*(1+vanilla7)^0.5)-SUM($N670:N670),('RFM input'!$N$373*(1+vanilla7)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F670),('RFM input'!O$373*(1+vanilla7)^0.5)-SUM($N670:O670),('RFM input'!$N$373*(1+vanilla7)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F670),('RFM input'!P$373*(1+vanilla7)^0.5)-SUM($N670:P670),('RFM input'!$N$373*(1+vanilla7)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F671),('RFM input'!$O$373*(1+vanilla8)^0.5)-SUM($O671:O671),('RFM input'!$O$373*(1+vanilla8)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F671),('RFM input'!$O$373*(1+vanilla8)^0.5)-SUM($O671:P671),('RFM input'!$O$373*(1+vanilla8)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F672),('RFM input'!$P$373*(1+vanilla9)^0.5)-SUM($P672:P672),('RFM input'!$P$373*(1+vanilla9)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$443,-SUM(H662:H673))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$443,-SUM(I662:I673))","v":0},{"$f":"IF(COUNT($H674:I674)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$443,-SUM(J662:J673)))","v":0},{"$f":"IF(COUNT($H674:J674)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$443,-SUM(K662:K673)))","v":0},{"$f":"IF(COUNT($H674:K674)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$443,-SUM(L662:L673)))","v":0},{"$f":"IF(COUNT($H674:L674)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$443,-SUM(M662:M673)))","v":0},{"$f":"IF(COUNT($H674:M674)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$443,-SUM(N662:N673)))","v":0},{"$f":"IF(COUNT($H674:N674)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$443,-SUM(O662:O673)))","v":0},{"$f":"IF(COUNT($H674:O674)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$443,-SUM(P662:P673)))","v":0},{"$f":"IF(COUNT($H674:P674)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$443,-SUM(Q662:Q673)))","v":0}]
[null,null,{"$f":"Asset44","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A44remlife,A44value-SUM($G675:G675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(I$3>A44remlife,A44value-SUM($G675:H675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(J$3>A44remlife,A44value-SUM($G675:I675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(K$3>A44remlife,A44value-SUM($G675:J675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(L$3>A44remlife,A44value-SUM($G675:K675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(M$3>A44remlife,A44value-SUM($G675:L675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(N$3>A44remlife,A44value-SUM($G675:M675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(O$3>A44remlife,A44value-SUM($G675:N675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(P$3>A44remlife,A44value-SUM($G675:O675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(Q$3>A44remlife,A44value-SUM($G675:P675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(I$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:H677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(J$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:I677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:J677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:K677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:L677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:M677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:N677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:O677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:P677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(J$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:I678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:J678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:K678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:L678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:M678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:N678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:O678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:P678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:J679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:K679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:L679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:M679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:N679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:O679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:P679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:K680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:L680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:M680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:N680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:O680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:P680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:L681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:M681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:N681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:O681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:P681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F682),('RFM input'!$M$374*(1+vanilla6)^0.5)-SUM($M682:M682),('RFM input'!$M$374*(1+vanilla6)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F682),('RFM input'!$M$374*(1+vanilla6)^0.5)-SUM($M682:N682),('RFM input'!$M$374*(1+vanilla6)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F682),('RFM input'!$M$374*(1+vanilla6)^0.5)-SUM($M682:O682),('RFM input'!$M$374*(1+vanilla6)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F682),('RFM input'!$M$374*(1+vanilla6)^0.5)-SUM($M682:P682),('RFM input'!$M$374*(1+vanilla6)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F683),('RFM input'!N$374*(1+vanilla7)^0.5)-SUM($N683:N683),('RFM input'!$N$374*(1+vanilla7)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F683),('RFM input'!O$374*(1+vanilla7)^0.5)-SUM($N683:O683),('RFM input'!$N$374*(1+vanilla7)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F683),('RFM input'!P$374*(1+vanilla7)^0.5)-SUM($N683:P683),('RFM input'!$N$374*(1+vanilla7)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F684),('RFM input'!$O$374*(1+vanilla8)^0.5)-SUM($O684:O684),('RFM input'!$O$374*(1+vanilla8)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F684),('RFM input'!$O$374*(1+vanilla8)^0.5)-SUM($O684:P684),('RFM input'!$O$374*(1+vanilla8)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F685),('RFM input'!$P$374*(1+vanilla9)^0.5)-SUM($P685:P685),('RFM input'!$P$374*(1+vanilla9)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$444,-SUM(H675:H686))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$444,-SUM(I675:I686))","v":0},{"$f":"IF(COUNT($H687:I687)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$444,-SUM(J675:J686)))","v":0},{"$f":"IF(COUNT($H687:J687)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$444,-SUM(K675:K686)))","v":0},{"$f":"IF(COUNT($H687:K687)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$444,-SUM(L675:L686)))","v":0},{"$f":"IF(COUNT($H687:L687)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$444,-SUM(M675:M686)))","v":0},{"$f":"IF(COUNT($H687:M687)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$444,-SUM(N675:N686)))","v":0},{"$f":"IF(COUNT($H687:N687)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$444,-SUM(O675:O686)))","v":0},{"$f":"IF(COUNT($H687:O687)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$444,-SUM(P675:P686)))","v":0},{"$f":"IF(COUNT($H687:P687)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$444,-SUM(Q675:Q686)))","v":0}]
[null,null,{"$f":"Asset45","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A45remlife,A45value-SUM($G688:G688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(I$3>A45remlife,A45value-SUM($G688:H688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(J$3>A45remlife,A45value-SUM($G688:I688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(K$3>A45remlife,A45value-SUM($G688:J688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(L$3>A45remlife,A45value-SUM($G688:K688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(M$3>A45remlife,A45value-SUM($G688:L688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(N$3>A45remlife,A45value-SUM($G688:M688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(O$3>A45remlife,A45value-SUM($G688:N688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(P$3>A45remlife,A45value-SUM($G688:O688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(Q$3>A45remlife,A45value-SUM($G688:P688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(I$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:H690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(J$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:I690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:J690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:K690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:L690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:M690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:N690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:O690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:P690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(J$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:I691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:J691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:K691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:L691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:M691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:N691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:O691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:P691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:J692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:K692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:L692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:M692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:N692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:O692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:P692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:K693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:L693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:M693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:N693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:O693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:P693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:L694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:M694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:N694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:O694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:P694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F695),('RFM input'!$M$375*(1+vanilla6)^0.5)-SUM($M695:M695),('RFM input'!$M$375*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F695),('RFM input'!$M$375*(1+vanilla6)^0.5)-SUM($M695:N695),('RFM input'!$M$375*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F695),('RFM input'!$M$375*(1+vanilla6)^0.5)-SUM($M695:O695),('RFM input'!$M$375*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F695),('RFM input'!$M$375*(1+vanilla6)^0.5)-SUM($M695:P695),('RFM input'!$M$375*(1+vanilla6)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F696),('RFM input'!N$375*(1+vanilla7)^0.5)-SUM($N696:N696),('RFM input'!$N$375*(1+vanilla7)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F696),('RFM input'!O$375*(1+vanilla7)^0.5)-SUM($N696:O696),('RFM input'!$N$375*(1+vanilla7)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F696),('RFM input'!P$375*(1+vanilla7)^0.5)-SUM($N696:P696),('RFM input'!$N$375*(1+vanilla7)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F697),('RFM input'!$O$375*(1+vanilla8)^0.5)-SUM($O697:O697),('RFM input'!$O$375*(1+vanilla8)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F697),('RFM input'!$O$375*(1+vanilla8)^0.5)-SUM($O697:P697),('RFM input'!$O$375*(1+vanilla8)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F698),('RFM input'!$P$375*(1+vanilla9)^0.5)-SUM($P698:P698),('RFM input'!$P$375*(1+vanilla9)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$445,-SUM(H688:H699))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$445,-SUM(I688:I699))","v":0},{"$f":"IF(COUNT($H700:I700)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$445,-SUM(J688:J699)))","v":0},{"$f":"IF(COUNT($H700:J700)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$445,-SUM(K688:K699)))","v":0},{"$f":"IF(COUNT($H700:K700)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$445,-SUM(L688:L699)))","v":0},{"$f":"IF(COUNT($H700:L700)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$445,-SUM(M688:M699)))","v":0},{"$f":"IF(COUNT($H700:M700)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$445,-SUM(N688:N699)))","v":0},{"$f":"IF(COUNT($H700:N700)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$445,-SUM(O688:O699)))","v":0},{"$f":"IF(COUNT($H700:O700)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$445,-SUM(P688:P699)))","v":0},{"$f":"IF(COUNT($H700:P700)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$445,-SUM(Q688:Q699)))","v":0}]
[null,null,{"$f":"Asset46","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A46remlife,A46value-SUM($G701:G701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(I$3>A46remlife,A46value-SUM($G701:H701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(J$3>A46remlife,A46value-SUM($G701:I701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(K$3>A46remlife,A46value-SUM($G701:J701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(L$3>A46remlife,A46value-SUM($G701:K701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(M$3>A46remlife,A46value-SUM($G701:L701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(N$3>A46remlife,A46value-SUM($G701:M701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(O$3>A46remlife,A46value-SUM($G701:N701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(P$3>A46remlife,A46value-SUM($G701:O701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(Q$3>A46remlife,A46value-SUM($G701:P701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(I$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:H703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(J$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:I703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:J703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:K703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:L703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:M703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:N703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:O703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:P703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(J$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:I704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:J704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:K704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:L704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:M704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:N704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:O704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:P704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:J705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:K705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:L705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:M705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:N705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:O705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:P705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:K706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:L706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:M706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:N706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:O706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:P706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:L707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:M707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:N707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:O707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:P707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F708),('RFM input'!$M$376*(1+vanilla6)^0.5)-SUM($M708:M708),('RFM input'!$M$376*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F708),('RFM input'!$M$376*(1+vanilla6)^0.5)-SUM($M708:N708),('RFM input'!$M$376*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F708),('RFM input'!$M$376*(1+vanilla6)^0.5)-SUM($M708:O708),('RFM input'!$M$376*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F708),('RFM input'!$M$376*(1+vanilla6)^0.5)-SUM($M708:P708),('RFM input'!$M$376*(1+vanilla6)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F709),('RFM input'!N$376*(1+vanilla7)^0.5)-SUM($N709:N709),('RFM input'!$N$376*(1+vanilla7)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F709),('RFM input'!O$376*(1+vanilla7)^0.5)-SUM($N709:O709),('RFM input'!$N$376*(1+vanilla7)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F709),('RFM input'!P$376*(1+vanilla7)^0.5)-SUM($N709:P709),('RFM input'!$N$376*(1+vanilla7)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F710),('RFM input'!$O$376*(1+vanilla8)^0.5)-SUM($O710:O710),('RFM input'!$O$376*(1+vanilla8)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F710),('RFM input'!$O$376*(1+vanilla8)^0.5)-SUM($O710:P710),('RFM input'!$O$376*(1+vanilla8)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F711),('RFM input'!$P$376*(1+vanilla9)^0.5)-SUM($P711:P711),('RFM input'!$P$376*(1+vanilla9)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$446,-SUM(H701:H712))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$446,-SUM(I701:I712))","v":0},{"$f":"IF(COUNT($H713:I713)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$446,-SUM(J701:J712)))","v":0},{"$f":"IF(COUNT($H713:J713)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$446,-SUM(K701:K712)))","v":0},{"$f":"IF(COUNT($H713:K713)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$446,-SUM(L701:L712)))","v":0},{"$f":"IF(COUNT($H713:L713)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$446,-SUM(M701:M712)))","v":0},{"$f":"IF(COUNT($H713:M713)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$446,-SUM(N701:N712)))","v":0},{"$f":"IF(COUNT($H713:N713)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$446,-SUM(O701:O712)))","v":0},{"$f":"IF(COUNT($H713:O713)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$446,-SUM(P701:P712)))","v":0},{"$f":"IF(COUNT($H713:P713)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$446,-SUM(Q701:Q712)))","v":0}]
[null,null,{"$f":"Asset47","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A47remlife,A47value-SUM($G714:G714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(I$3>A47remlife,A47value-SUM($G714:H714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(J$3>A47remlife,A47value-SUM($G714:I714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(K$3>A47remlife,A47value-SUM($G714:J714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(L$3>A47remlife,A47value-SUM($G714:K714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(M$3>A47remlife,A47value-SUM($G714:L714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(N$3>A47remlife,A47value-SUM($G714:M714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(O$3>A47remlife,A47value-SUM($G714:N714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(P$3>A47remlife,A47value-SUM($G714:O714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(Q$3>A47remlife,A47value-SUM($G714:P714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(I$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:H716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(J$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:I716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:J716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:K716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:L716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:M716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:N716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:O716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:P716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(J$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:I717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:J717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:K717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:L717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:M717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:N717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:O717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:P717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:J718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:K718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:L718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:M718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:N718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:O718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:P718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:K719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:L719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:M719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:N719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:O719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:P719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:L720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:M720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:N720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:O720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:P720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F721),('RFM input'!$M$377*(1+vanilla6)^0.5)-SUM($M721:M721),('RFM input'!$M$377*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F721),('RFM input'!$M$377*(1+vanilla6)^0.5)-SUM($M721:N721),('RFM input'!$M$377*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F721),('RFM input'!$M$377*(1+vanilla6)^0.5)-SUM($M721:O721),('RFM input'!$M$377*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F721),('RFM input'!$M$377*(1+vanilla6)^0.5)-SUM($M721:P721),('RFM input'!$M$377*(1+vanilla6)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F722),('RFM input'!N$377*(1+vanilla7)^0.5)-SUM($N722:N722),('RFM input'!$N$377*(1+vanilla7)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F722),('RFM input'!O$377*(1+vanilla7)^0.5)-SUM($N722:O722),('RFM input'!$N$377*(1+vanilla7)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F722),('RFM input'!P$377*(1+vanilla7)^0.5)-SUM($N722:P722),('RFM input'!$N$377*(1+vanilla7)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F723),('RFM input'!$O$377*(1+vanilla8)^0.5)-SUM($O723:O723),('RFM input'!$O$377*(1+vanilla8)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F723),('RFM input'!$O$377*(1+vanilla8)^0.5)-SUM($O723:P723),('RFM input'!$O$377*(1+vanilla8)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F724),('RFM input'!$P$377*(1+vanilla9)^0.5)-SUM($P724:P724),('RFM input'!$P$377*(1+vanilla9)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$447,-SUM(H714:H725))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$447,-SUM(I714:I725))","v":0},{"$f":"IF(COUNT($H726:I726)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$447,-SUM(J714:J725)))","v":0},{"$f":"IF(COUNT($H726:J726)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$447,-SUM(K714:K725)))","v":0},{"$f":"IF(COUNT($H726:K726)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$447,-SUM(L714:L725)))","v":0},{"$f":"IF(COUNT($H726:L726)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$447,-SUM(M714:M725)))","v":0},{"$f":"IF(COUNT($H726:M726)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$447,-SUM(N714:N725)))","v":0},{"$f":"IF(COUNT($H726:N726)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$447,-SUM(O714:O725)))","v":0},{"$f":"IF(COUNT($H726:O726)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$447,-SUM(P714:P725)))","v":0},{"$f":"IF(COUNT($H726:P726)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$447,-SUM(Q714:Q725)))","v":0}]
[null,null,{"$f":"Asset48","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A48remlife,A48value-SUM($G727:G727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(I$3>A48remlife,A48value-SUM($G727:H727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(J$3>A48remlife,A48value-SUM($G727:I727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(K$3>A48remlife,A48value-SUM($G727:J727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(L$3>A48remlife,A48value-SUM($G727:K727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(M$3>A48remlife,A48value-SUM($G727:L727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(N$3>A48remlife,A48value-SUM($G727:M727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(O$3>A48remlife,A48value-SUM($G727:N727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(P$3>A48remlife,A48value-SUM($G727:O727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(Q$3>A48remlife,A48value-SUM($G727:P727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(I$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:H729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(J$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:I729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:J729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:K729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:L729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:M729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:N729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:O729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:P729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(J$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:I730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:J730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:K730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:L730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:M730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:N730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:O730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:P730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:J731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:K731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:L731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:M731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:N731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:O731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:P731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:K732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:L732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:M732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:N732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:O732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:P732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:L733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:M733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:N733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:O733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:P733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F734),('RFM input'!$M$378*(1+vanilla6)^0.5)-SUM($M734:M734),('RFM input'!$M$378*(1+vanilla6)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F734),('RFM input'!$M$378*(1+vanilla6)^0.5)-SUM($M734:N734),('RFM input'!$M$378*(1+vanilla6)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F734),('RFM input'!$M$378*(1+vanilla6)^0.5)-SUM($M734:O734),('RFM input'!$M$378*(1+vanilla6)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F734),('RFM input'!$M$378*(1+vanilla6)^0.5)-SUM($M734:P734),('RFM input'!$M$378*(1+vanilla6)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F735),('RFM input'!N$378*(1+vanilla7)^0.5)-SUM($N735:N735),('RFM input'!$N$378*(1+vanilla7)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F735),('RFM input'!O$378*(1+vanilla7)^0.5)-SUM($N735:O735),('RFM input'!$N$378*(1+vanilla7)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F735),('RFM input'!P$378*(1+vanilla7)^0.5)-SUM($N735:P735),('RFM input'!$N$378*(1+vanilla7)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F736),('RFM input'!$O$378*(1+vanilla8)^0.5)-SUM($O736:O736),('RFM input'!$O$378*(1+vanilla8)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F736),('RFM input'!$O$378*(1+vanilla8)^0.5)-SUM($O736:P736),('RFM input'!$O$378*(1+vanilla8)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F737),('RFM input'!$P$378*(1+vanilla9)^0.5)-SUM($P737:P737),('RFM input'!$P$378*(1+vanilla9)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$448,-SUM(H727:H738))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$448,-SUM(I727:I738))","v":0},{"$f":"IF(COUNT($H739:I739)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$448,-SUM(J727:J738)))","v":0},{"$f":"IF(COUNT($H739:J739)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$448,-SUM(K727:K738)))","v":0},{"$f":"IF(COUNT($H739:K739)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$448,-SUM(L727:L738)))","v":0},{"$f":"IF(COUNT($H739:L739)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$448,-SUM(M727:M738)))","v":0},{"$f":"IF(COUNT($H739:M739)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$448,-SUM(N727:N738)))","v":0},{"$f":"IF(COUNT($H739:N739)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$448,-SUM(O727:O738)))","v":0},{"$f":"IF(COUNT($H739:O739)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$448,-SUM(P727:P738)))","v":0},{"$f":"IF(COUNT($H739:P739)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$448,-SUM(Q727:Q738)))","v":0}]
[null,null,{"$f":"Asset49","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A49remlife,A49value-SUM($G740:G740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(I$3>A49remlife,A49value-SUM($G740:H740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(J$3>A49remlife,A49value-SUM($G740:I740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(K$3>A49remlife,A49value-SUM($G740:J740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(L$3>A49remlife,A49value-SUM($G740:K740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(M$3>A49remlife,A49value-SUM($G740:L740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(N$3>A49remlife,A49value-SUM($G740:M740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(O$3>A49remlife,A49value-SUM($G740:N740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(P$3>A49remlife,A49value-SUM($G740:O740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(Q$3>A49remlife,A49value-SUM($G740:P740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(I$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:H742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(J$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:I742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:J742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:K742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:L742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:M742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:N742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:O742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:P742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(J$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:I743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:J743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:K743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:L743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:M743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:N743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:O743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:P743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:J744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:K744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:L744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:M744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:N744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:O744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:P744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:K745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:L745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:M745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:N745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:O745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:P745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:L746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:M746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:N746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:O746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:P746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F747),('RFM input'!$M$379*(1+vanilla6)^0.5)-SUM($M747:M747),('RFM input'!$M$379*(1+vanilla6)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F747),('RFM input'!$M$379*(1+vanilla6)^0.5)-SUM($M747:N747),('RFM input'!$M$379*(1+vanilla6)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F747),('RFM input'!$M$379*(1+vanilla6)^0.5)-SUM($M747:O747),('RFM input'!$M$379*(1+vanilla6)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F747),('RFM input'!$M$379*(1+vanilla6)^0.5)-SUM($M747:P747),('RFM input'!$M$379*(1+vanilla6)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F748),('RFM input'!N$379*(1+vanilla7)^0.5)-SUM($N748:N748),('RFM input'!$N$379*(1+vanilla7)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F748),('RFM input'!O$379*(1+vanilla7)^0.5)-SUM($N748:O748),('RFM input'!$N$379*(1+vanilla7)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F748),('RFM input'!P$379*(1+vanilla7)^0.5)-SUM($N748:P748),('RFM input'!$N$379*(1+vanilla7)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F749),('RFM input'!$O$379*(1+vanilla8)^0.5)-SUM($O749:O749),('RFM input'!$O$379*(1+vanilla8)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F749),('RFM input'!$O$379*(1+vanilla8)^0.5)-SUM($O749:P749),('RFM input'!$O$379*(1+vanilla8)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F750),('RFM input'!$P$379*(1+vanilla9)^0.5)-SUM($P750:P750),('RFM input'!$P$379*(1+vanilla9)^0.5)/A49stdlife))","v":0},null,null,"`"]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$449,-SUM(H740:H751))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$449,-SUM(I740:I751))","v":0},{"$f":"IF(COUNT($H752:I752)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$449,-SUM(J740:J751)))","v":0},{"$f":"IF(COUNT($H752:J752)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$449,-SUM(K740:K751)))","v":0},{"$f":"IF(COUNT($H752:K752)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$449,-SUM(L740:L751)))","v":0},{"$f":"IF(COUNT($H752:L752)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$449,-SUM(M740:M751)))","v":0},{"$f":"IF(COUNT($H752:M752)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$449,-SUM(N740:N751)))","v":0},{"$f":"IF(COUNT($H752:N752)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$449,-SUM(O740:O751)))","v":0},{"$f":"IF(COUNT($H752:O752)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$449,-SUM(P740:P751)))","v":0},{"$f":"IF(COUNT($H752:P752)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$449,-SUM(Q740:Q751)))","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A50remlife,A50value-SUM($G753:G753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(I$3>A50remlife,A50value-SUM($G753:H753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(J$3>A50remlife,A50value-SUM($G753:I753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(K$3>A50remlife,A50value-SUM($G753:J753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(L$3>A50remlife,A50value-SUM($G753:K753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(M$3>A50remlife,A50value-SUM($G753:L753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(N$3>A50remlife,A50value-SUM($G753:M753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(O$3>A50remlife,A50value-SUM($G753:N753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(P$3>A50remlife,A50value-SUM($G753:O753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(Q$3>A50remlife,A50value-SUM($G753:P753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(I$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:H755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(J$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:I755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:J755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:K755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:L755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:M755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:N755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:O755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:P755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(J$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:I756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:J756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:K756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:L756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:M756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:N756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:O756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:P756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:J757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:K757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:L757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:M757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:N757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:O757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:P757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:K758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:L758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:M758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:N758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:O758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:P758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:L759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:M759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:N759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:O759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:P759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F760),('RFM input'!$M$380*(1+vanilla6)^0.5)-SUM($M760:M760),('RFM input'!$M$380*(1+vanilla6)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F760),('RFM input'!$M$380*(1+vanilla6)^0.5)-SUM($M760:N760),('RFM input'!$M$380*(1+vanilla6)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F760),('RFM input'!$M$380*(1+vanilla6)^0.5)-SUM($M760:O760),('RFM input'!$M$380*(1+vanilla6)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F760),('RFM input'!$M$380*(1+vanilla6)^0.5)-SUM($M760:P760),('RFM input'!$M$380*(1+vanilla6)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F761),('RFM input'!N$380*(1+vanilla7)^0.5)-SUM($N761:N761),('RFM input'!$N$380*(1+vanilla7)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F761),('RFM input'!O$380*(1+vanilla7)^0.5)-SUM($N761:O761),('RFM input'!$N$380*(1+vanilla7)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F761),('RFM input'!P$380*(1+vanilla7)^0.5)-SUM($N761:P761),('RFM input'!$N$380*(1+vanilla7)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F762),('RFM input'!$O$380*(1+vanilla8)^0.5)-SUM($O762:O762),('RFM input'!$O$380*(1+vanilla8)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F762),('RFM input'!$O$380*(1+vanilla8)^0.5)-SUM($O762:P762),('RFM input'!$O$380*(1+vanilla8)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F763),('RFM input'!$P$380*(1+vanilla9)^0.5)-SUM($P763:P763),('RFM input'!$P$380*(1+vanilla9)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$450,-SUM(H753:H764))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$450,-SUM(I753:I764))","v":0},{"$f":"IF(COUNT($H765:I765)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$450,-SUM(J753:J764)))","v":0},{"$f":"IF(COUNT($H765:J765)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$450,-SUM(K753:K764)))","v":0},{"$f":"IF(COUNT($H765:K765)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$450,-SUM(L753:L764)))","v":0},{"$f":"IF(COUNT($H765:L765)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$450,-SUM(M753:M764)))","v":0},{"$f":"IF(COUNT($H765:M765)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$450,-SUM(N753:N764)))","v":0},{"$f":"IF(COUNT($H765:N765)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$450,-SUM(O753:O764)))","v":0},{"$f":"IF(COUNT($H765:O765)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$450,-SUM(P753:P764)))","v":0},{"$f":"IF(COUNT($H765:P765)>='RFM input'!$AC$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$450,-SUM(Q753:Q764)))","v":0}]
[]
[null,null,"Asset Values – Partially As Incurred ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G770:G819)","v":2554.4267460722485},{"$f":"SUM(H770:H819)","v":2876.0434843477774},2949.4343686032616,3015.5222959332104,3105.0442485929075,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!I7","v":148.17189055851125},{"$f":"G770+G822+G874+G926+G978+G1082+G1030","v":169.75422326883515},{"$f":"H770+H822+H874","v":177.43514993031451},193.16335180188585,{"$f":"IF(COUNT($H770:J770)>'RFM input'!$AC$7,0, J770+J822+J874)","v":200.48734696890918},{"$f":"IF(COUNT($H770:K770)>'RFM input'!$AC$7,0, K770+K822+K874)","v":0},{"$f":"IF(COUNT($H770:L770)>'RFM input'!$AC$7,0, L770+L822+L874)","v":0},{"$f":"IF(COUNT($H770:M770)>'RFM input'!$AC$7,0, M770+M822+M874)","v":0},{"$f":"IF(COUNT($H770:N770)>'RFM input'!$AC$7,0, N770+N822+N874)","v":0},{"$f":"IF(COUNT($H770:O770)>'RFM input'!$AC$7,0, O770+O822+O874)","v":0},{"$f":"IF(COUNT($H770:P770)>'RFM input'!$AC$7,0, P770+P822+P874)","v":0},{"$f":"IF(COUNT($H770:Q770)>'RFM input'!$AC$7,0, Q770+Q822+Q874)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!I8","v":479.86258823062229},{"$f":"G771+G823+G875+G927+G979+G1083+G1031","v":589.32384694544476},618.70235867523661,641.31074298939973,{"$f":"IF(COUNT($H771:J771)>'RFM input'!$AC$7,0, J771+J823+J875)","v":677.6665237108374},{"$f":"IF(COUNT($H771:K771)>'RFM input'!$AC$7,0, K771+K823+K875)","v":0},{"$f":"IF(COUNT($H771:L771)>'RFM input'!$AC$7,0, L771+L823+L875)","v":0},{"$f":"IF(COUNT($H771:M771)>'RFM input'!$AC$7,0, M771+M823+M875)","v":0},{"$f":"IF(COUNT($H771:N771)>'RFM input'!$AC$7,0, N771+N823+N875)","v":0},{"$f":"IF(COUNT($H771:O771)>'RFM input'!$AC$7,0, O771+O823+O875)","v":0},{"$f":"IF(COUNT($H771:P771)>'RFM input'!$AC$7,0, P771+P823+P875)","v":0},{"$f":"IF(COUNT($H771:Q771)>'RFM input'!$AC$7,0, Q771+Q823+Q875)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!I9","v":216.48314184570458},287.45974361412954,306.26434724100199,319.04379265851634,{"$f":"IF(COUNT($H772:J772)>'RFM input'!$AC$7,0, J772+J824+J876)","v":333.64535878786739},{"$f":"IF(COUNT($H772:K772)>'RFM input'!$AC$7,0, K772+K824+K876)","v":0},{"$f":"IF(COUNT($H772:L772)>'RFM input'!$AC$7,0, L772+L824+L876)","v":0},{"$f":"IF(COUNT($H772:M772)>'RFM input'!$AC$7,0, M772+M824+M876)","v":0},{"$f":"IF(COUNT($H772:N772)>'RFM input'!$AC$7,0, N772+N824+N876)","v":0},{"$f":"IF(COUNT($H772:O772)>'RFM input'!$AC$7,0, O772+O824+O876)","v":0},{"$f":"IF(COUNT($H772:P772)>'RFM input'!$AC$7,0, P772+P824+P876)","v":0},{"$f":"IF(COUNT($H772:Q772)>'RFM input'!$AC$7,0, Q772+Q824+Q876)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!I10","v":86.162289990118794},84.524854769446179,85.897852364619496,85.494749684522176,{"$f":"IF(COUNT($H773:J773)>'RFM input'!$AC$7,0, J773+J825+J877)","v":92.732162717306636},{"$f":"IF(COUNT($H773:K773)>'RFM input'!$AC$7,0, K773+K825+K877)","v":0},{"$f":"IF(COUNT($H773:L773)>'RFM input'!$AC$7,0, L773+L825+L877)","v":0},{"$f":"IF(COUNT($H773:M773)>'RFM input'!$AC$7,0, M773+M825+M877)","v":0},{"$f":"IF(COUNT($H773:N773)>'RFM input'!$AC$7,0, N773+N825+N877)","v":0},{"$f":"IF(COUNT($H773:O773)>'RFM input'!$AC$7,0, O773+O825+O877)","v":0},{"$f":"IF(COUNT($H773:P773)>'RFM input'!$AC$7,0, P773+P825+P877)","v":0},{"$f":"IF(COUNT($H773:Q773)>'RFM input'!$AC$7,0, Q773+Q825+Q877)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!I11","v":1112.177177456344},1096.114836390977,1085.7036639299076,1086.5230913081784,{"$f":"IF(COUNT($H774:J774)>'RFM input'!$AC$7,0, J774+J826+J878)","v":1072.9440599155819},{"$f":"IF(COUNT($H774:K774)>'RFM input'!$AC$7,0, K774+K826+K878)","v":0},{"$f":"IF(COUNT($H774:L774)>'RFM input'!$AC$7,0, L774+L826+L878)","v":0},{"$f":"IF(COUNT($H774:M774)>'RFM input'!$AC$7,0, M774+M826+M878)","v":0},{"$f":"IF(COUNT($H774:N774)>'RFM input'!$AC$7,0, N774+N826+N878)","v":0},{"$f":"IF(COUNT($H774:O774)>'RFM input'!$AC$7,0, O774+O826+O878)","v":0},{"$f":"IF(COUNT($H774:P774)>'RFM input'!$AC$7,0, P774+P826+P878)","v":0},{"$f":"IF(COUNT($H774:Q774)>'RFM input'!$AC$7,0, Q774+Q826+Q878)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!I12","v":144.04882175524233},188.74357704942676,197.18185724308051,201.67012392302087,{"$f":"IF(COUNT($H775:J775)>'RFM input'!$AC$7,0, J775+J827+J879)","v":215.59502751165752},{"$f":"IF(COUNT($H775:K775)>'RFM input'!$AC$7,0, K775+K827+K879)","v":0},{"$f":"IF(COUNT($H775:L775)>'RFM input'!$AC$7,0, L775+L827+L879)","v":0},{"$f":"IF(COUNT($H775:M775)>'RFM input'!$AC$7,0, M775+M827+M879)","v":0},{"$f":"IF(COUNT($H775:N775)>'RFM input'!$AC$7,0, N775+N827+N879)","v":0},{"$f":"IF(COUNT($H775:O775)>'RFM input'!$AC$7,0, O775+O827+O879)","v":0},{"$f":"IF(COUNT($H775:P775)>'RFM input'!$AC$7,0, P775+P827+P879)","v":0},{"$f":"IF(COUNT($H775:Q775)>'RFM input'!$AC$7,0, Q775+Q827+Q879)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!I13","v":42.63042542878987},43.802235156291367,50.289907765003804,53.845436021687476,{"$f":"IF(COUNT($H776:J776)>'RFM input'!$AC$7,0, J776+J828+J880)","v":64.996741489145123},{"$f":"IF(COUNT($H776:K776)>'RFM input'!$AC$7,0, K776+K828+K880)","v":0},{"$f":"IF(COUNT($H776:L776)>'RFM input'!$AC$7,0, L776+L828+L880)","v":0},{"$f":"IF(COUNT($H776:M776)>'RFM input'!$AC$7,0, M776+M828+M880)","v":0},{"$f":"IF(COUNT($H776:N776)>'RFM input'!$AC$7,0, N776+N828+N880)","v":0},{"$f":"IF(COUNT($H776:O776)>'RFM input'!$AC$7,0, O776+O828+O880)","v":0},{"$f":"IF(COUNT($H776:P776)>'RFM input'!$AC$7,0, P776+P828+P880)","v":0},{"$f":"IF(COUNT($H776:Q776)>'RFM input'!$AC$7,0, Q776+Q828+Q880)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!I14","v":8.4059413890788068},8.6366927213280285,8.823340304696611,9.0269558501896103,{"$f":"IF(COUNT($H777:J777)>'RFM input'!$AC$7,0, J777+J829+J881)","v":9.2390893126690656},{"$f":"IF(COUNT($H777:K777)>'RFM input'!$AC$7,0, K777+K829+K881)","v":0},{"$f":"IF(COUNT($H777:L777)>'RFM input'!$AC$7,0, L777+L829+L881)","v":0},{"$f":"IF(COUNT($H777:M777)>'RFM input'!$AC$7,0, M777+M829+M881)","v":0},{"$f":"IF(COUNT($H777:N777)>'RFM input'!$AC$7,0, N777+N829+N881)","v":0},{"$f":"IF(COUNT($H777:O777)>'RFM input'!$AC$7,0, O777+O829+O881)","v":0},{"$f":"IF(COUNT($H777:P777)>'RFM input'!$AC$7,0, P777+P829+P881)","v":0},{"$f":"IF(COUNT($H777:Q777)>'RFM input'!$AC$7,0, Q777+Q829+Q881)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!I15","v":59.405464705094801},71.163656409570038,79.196762391469747,78.1734712056966,{"$f":"IF(COUNT($H778:J778)>'RFM input'!$AC$7,0, J778+J830+J882)","v":84.581378045835493},{"$f":"IF(COUNT($H778:K778)>'RFM input'!$AC$7,0, K778+K830+K882)","v":0},{"$f":"IF(COUNT($H778:L778)>'RFM input'!$AC$7,0, L778+L830+L882)","v":0},{"$f":"IF(COUNT($H778:M778)>'RFM input'!$AC$7,0, M778+M830+M882)","v":0},{"$f":"IF(COUNT($H778:N778)>'RFM input'!$AC$7,0, N778+N830+N882)","v":0},{"$f":"IF(COUNT($H778:O778)>'RFM input'!$AC$7,0, O778+O830+O882)","v":0},{"$f":"IF(COUNT($H778:P778)>'RFM input'!$AC$7,0, P778+P830+P882)","v":0},{"$f":"IF(COUNT($H778:Q778)>'RFM input'!$AC$7,0, Q778+Q830+Q882)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!I16","v":3.3065395369284118},6.2794307199167481,6.3266035690811959,7.122080866165132,{"$f":"IF(COUNT($H779:J779)>'RFM input'!$AC$7,0, J779+J831+J883)","v":7.3053419037755214},{"$f":"IF(COUNT($H779:K779)>'RFM input'!$AC$7,0, K779+K831+K883)","v":0},{"$f":"IF(COUNT($H779:L779)>'RFM input'!$AC$7,0, L779+L831+L883)","v":0},{"$f":"IF(COUNT($H779:M779)>'RFM input'!$AC$7,0, M779+M831+M883)","v":0},{"$f":"IF(COUNT($H779:N779)>'RFM input'!$AC$7,0, N779+N831+N883)","v":0},{"$f":"IF(COUNT($H779:O779)>'RFM input'!$AC$7,0, O779+O831+O883)","v":0},{"$f":"IF(COUNT($H779:P779)>'RFM input'!$AC$7,0, P779+P831+P883)","v":0},{"$f":"IF(COUNT($H779:Q779)>'RFM input'!$AC$7,0, Q779+Q831+Q883)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!I17","v":19.195007318389447},36.181441897657457,{"$f":"H780+H832+H884","v":36.050460097805441},35.908660209160068,{"$f":"IF(COUNT($H780:J780)>'RFM input'!$AC$7,0, J780+J832+J884)","v":36.452241604739072},{"$f":"IF(COUNT($H780:K780)>'RFM input'!$AC$7,0, K780+K832+K884)","v":0},{"$f":"IF(COUNT($H780:L780)>'RFM input'!$AC$7,0, L780+L832+L884)","v":0},{"$f":"IF(COUNT($H780:M780)>'RFM input'!$AC$7,0, M780+M832+M884)","v":0},{"$f":"IF(COUNT($H780:N780)>'RFM input'!$AC$7,0, N780+N832+N884)","v":0},{"$f":"IF(COUNT($H780:O780)>'RFM input'!$AC$7,0, O780+O832+O884)","v":0},{"$f":"IF(COUNT($H780:P780)>'RFM input'!$AC$7,0, P780+P832+P884)","v":0},{"$f":"IF(COUNT($H780:Q780)>'RFM input'!$AC$7,0, Q780+Q832+Q884)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!I18","v":3.8788800713653666},3.6274654833921289,2.8327651139241894,4.7334514785519932,{"$f":"IF(COUNT($H781:J781)>'RFM input'!$AC$7,0, J781+J833+J885)","v":4.9261183963037318},{"$f":"IF(COUNT($H781:K781)>'RFM input'!$AC$7,0, K781+K833+K885)","v":0},{"$f":"IF(COUNT($H781:L781)>'RFM input'!$AC$7,0, L781+L833+L885)","v":0},{"$f":"IF(COUNT($H781:M781)>'RFM input'!$AC$7,0, M781+M833+M885)","v":0},{"$f":"IF(COUNT($H781:N781)>'RFM input'!$AC$7,0, N781+N833+N885)","v":0},{"$f":"IF(COUNT($H781:O781)>'RFM input'!$AC$7,0, O781+O833+O885)","v":0},{"$f":"IF(COUNT($H781:P781)>'RFM input'!$AC$7,0, P781+P833+P885)","v":0},{"$f":"IF(COUNT($H781:Q781)>'RFM input'!$AC$7,0, Q781+Q833+Q885)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!I19","v":105.89623148835591},108.80318686254607,111.15453274759126,113.71963734945876,{"$f":"IF(COUNT($H782:J782)>'RFM input'!$AC$7,0, J782+J834+J886)","v":116.39204882717105},{"$f":"IF(COUNT($H782:K782)>'RFM input'!$AC$7,0, K782+K834+K886)","v":0},{"$f":"IF(COUNT($H782:L782)>'RFM input'!$AC$7,0, L782+L834+L886)","v":0},{"$f":"IF(COUNT($H782:M782)>'RFM input'!$AC$7,0, M782+M834+M886)","v":0},{"$f":"IF(COUNT($H782:N782)>'RFM input'!$AC$7,0, N782+N834+N886)","v":0},{"$f":"IF(COUNT($H782:O782)>'RFM input'!$AC$7,0, O782+O834+O886)","v":0},{"$f":"IF(COUNT($H782:P782)>'RFM input'!$AC$7,0, P782+P834+P886)","v":0},{"$f":"IF(COUNT($H782:Q782)>'RFM input'!$AC$7,0, Q782+Q834+Q886)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!I20","v":124.80234629770258},128.22829305881598,130.99943495203203,134.02249883554049,{"$f":"IF(COUNT($H783:J783)>'RFM input'!$AC$7,0, J783+J835+J887)","v":137.1720275581757},{"$f":"IF(COUNT($H783:K783)>'RFM input'!$AC$7,0, K783+K835+K887)","v":0},{"$f":"IF(COUNT($H783:L783)>'RFM input'!$AC$7,0, L783+L835+L887)","v":0},{"$f":"IF(COUNT($H783:M783)>'RFM input'!$AC$7,0, M783+M835+M887)","v":0},{"$f":"IF(COUNT($H783:N783)>'RFM input'!$AC$7,0, N783+N835+N887)","v":0},{"$f":"IF(COUNT($H783:O783)>'RFM input'!$AC$7,0, O783+O835+O887)","v":0},{"$f":"IF(COUNT($H783:P783)>'RFM input'!$AC$7,0, P783+P835+P887)","v":0},{"$f":"IF(COUNT($H783:Q783)>'RFM input'!$AC$7,0, Q783+Q835+Q887)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!I21","v":0},53.4,52.575332277496237,51.764251751236607,{"$f":"IF(COUNT($H784:J784)>'RFM input'!$AC$7,0, J784+J836+J888)","v":50.908781842932754},{"$f":"IF(COUNT($H784:K784)>'RFM input'!$AC$7,0, K784+K836+K888)","v":0},{"$f":"IF(COUNT($H784:L784)>'RFM input'!$AC$7,0, L784+L836+L888)","v":0},{"$f":"IF(COUNT($H784:M784)>'RFM input'!$AC$7,0, M784+M836+M888)","v":0},{"$f":"IF(COUNT($H784:N784)>'RFM input'!$AC$7,0, N784+N836+N888)","v":0},{"$f":"IF(COUNT($H784:O784)>'RFM input'!$AC$7,0, O784+O836+O888)","v":0},{"$f":"IF(COUNT($H784:P784)>'RFM input'!$AC$7,0, P784+P836+P888)","v":0},{"$f":"IF(COUNT($H784:Q784)>'RFM input'!$AC$7,0, Q784+Q836+Q888)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!I22","v":0},0,0,0,{"$f":"IF(COUNT($H785:J785)>'RFM input'!$AC$7,0, J785+J837+J889)","v":0},{"$f":"IF(COUNT($H785:K785)>'RFM input'!$AC$7,0, K785+K837+K889)","v":0},{"$f":"IF(COUNT($H785:L785)>'RFM input'!$AC$7,0, L785+L837+L889)","v":0},{"$f":"IF(COUNT($H785:M785)>'RFM input'!$AC$7,0, M785+M837+M889)","v":0},{"$f":"IF(COUNT($H785:N785)>'RFM input'!$AC$7,0, N785+N837+N889)","v":0},{"$f":"IF(COUNT($H785:O785)>'RFM input'!$AC$7,0, O785+O837+O889)","v":0},{"$f":"IF(COUNT($H785:P785)>'RFM input'!$AC$7,0, P785+P837+P889)","v":0},{"$f":"IF(COUNT($H785:Q785)>'RFM input'!$AC$7,0, Q785+Q837+Q889)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!I23","v":0},0,0,0,{"$f":"IF(COUNT($H786:J786)>'RFM input'!$AC$7,0, J786+J838+J890)","v":0},{"$f":"IF(COUNT($H786:K786)>'RFM input'!$AC$7,0, K786+K838+K890)","v":0},{"$f":"IF(COUNT($H786:L786)>'RFM input'!$AC$7,0, L786+L838+L890)","v":0},{"$f":"IF(COUNT($H786:M786)>'RFM input'!$AC$7,0, M786+M838+M890)","v":0},{"$f":"IF(COUNT($H786:N786)>'RFM input'!$AC$7,0, N786+N838+N890)","v":0},{"$f":"IF(COUNT($H786:O786)>'RFM input'!$AC$7,0, O786+O838+O890)","v":0},{"$f":"IF(COUNT($H786:P786)>'RFM input'!$AC$7,0, P786+P838+P890)","v":0},{"$f":"IF(COUNT($H786:Q786)>'RFM input'!$AC$7,0, Q786+Q838+Q890)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!I24","v":0},0,0,0,{"$f":"IF(COUNT($H787:J787)>'RFM input'!$AC$7,0, J787+J839+J891)","v":0},{"$f":"IF(COUNT($H787:K787)>'RFM input'!$AC$7,0, K787+K839+K891)","v":0},{"$f":"IF(COUNT($H787:L787)>'RFM input'!$AC$7,0, L787+L839+L891)","v":0},{"$f":"IF(COUNT($H787:M787)>'RFM input'!$AC$7,0, M787+M839+M891)","v":0},{"$f":"IF(COUNT($H787:N787)>'RFM input'!$AC$7,0, N787+N839+N891)","v":0},{"$f":"IF(COUNT($H787:O787)>'RFM input'!$AC$7,0, O787+O839+O891)","v":0},{"$f":"IF(COUNT($H787:P787)>'RFM input'!$AC$7,0, P787+P839+P891)","v":0},{"$f":"IF(COUNT($H787:Q787)>'RFM input'!$AC$7,0, Q787+Q839+Q891)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!I25","v":0},0,0,0,{"$f":"IF(COUNT($H788:J788)>'RFM input'!$AC$7,0, J788+J840+J892)","v":0},{"$f":"IF(COUNT($H788:K788)>'RFM input'!$AC$7,0, K788+K840+K892)","v":0},{"$f":"IF(COUNT($H788:L788)>'RFM input'!$AC$7,0, L788+L840+L892)","v":0},{"$f":"IF(COUNT($H788:M788)>'RFM input'!$AC$7,0, M788+M840+M892)","v":0},{"$f":"IF(COUNT($H788:N788)>'RFM input'!$AC$7,0, N788+N840+N892)","v":0},{"$f":"IF(COUNT($H788:O788)>'RFM input'!$AC$7,0, O788+O840+O892)","v":0},{"$f":"IF(COUNT($H788:P788)>'RFM input'!$AC$7,0, P788+P840+P892)","v":0},{"$f":"IF(COUNT($H788:Q788)>'RFM input'!$AC$7,0, Q788+Q840+Q892)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!I26","v":0},0,0,0,{"$f":"IF(COUNT($H789:J789)>'RFM input'!$AC$7,0, J789+J841+J893)","v":0},{"$f":"IF(COUNT($H789:K789)>'RFM input'!$AC$7,0, K789+K841+K893)","v":0},{"$f":"IF(COUNT($H789:L789)>'RFM input'!$AC$7,0, L789+L841+L893)","v":0},{"$f":"IF(COUNT($H789:M789)>'RFM input'!$AC$7,0, M789+M841+M893)","v":0},{"$f":"IF(COUNT($H789:N789)>'RFM input'!$AC$7,0, N789+N841+N893)","v":0},{"$f":"IF(COUNT($H789:O789)>'RFM input'!$AC$7,0, O789+O841+O893)","v":0},{"$f":"IF(COUNT($H789:P789)>'RFM input'!$AC$7,0, P789+P841+P893)","v":0},{"$f":"IF(COUNT($H789:Q789)>'RFM input'!$AC$7,0, Q789+Q841+Q893)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!I27","v":0},0,{"$f":"H790+H842+H894","v":0},0,{"$f":"IF(COUNT($H790:J790)>'RFM input'!$AC$7,0, J790+J842+J894)","v":0},{"$f":"IF(COUNT($H790:K790)>'RFM input'!$AC$7,0, K790+K842+K894)","v":0},{"$f":"IF(COUNT($H790:L790)>'RFM input'!$AC$7,0, L790+L842+L894)","v":0},{"$f":"IF(COUNT($H790:M790)>'RFM input'!$AC$7,0, M790+M842+M894)","v":0},{"$f":"IF(COUNT($H790:N790)>'RFM input'!$AC$7,0, N790+N842+N894)","v":0},{"$f":"IF(COUNT($H790:O790)>'RFM input'!$AC$7,0, O790+O842+O894)","v":0},{"$f":"IF(COUNT($H790:P790)>'RFM input'!$AC$7,0, P790+P842+P894)","v":0},{"$f":"IF(COUNT($H790:Q790)>'RFM input'!$AC$7,0, Q790+Q842+Q894)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!I28","v":0},0,0,0,{"$f":"IF(COUNT($H791:J791)>'RFM input'!$AC$7,0, J791+J843+J895)","v":0},{"$f":"IF(COUNT($H791:K791)>'RFM input'!$AC$7,0, K791+K843+K895)","v":0},{"$f":"IF(COUNT($H791:L791)>'RFM input'!$AC$7,0, L791+L843+L895)","v":0},{"$f":"IF(COUNT($H791:M791)>'RFM input'!$AC$7,0, M791+M843+M895)","v":0},{"$f":"IF(COUNT($H791:N791)>'RFM input'!$AC$7,0, N791+N843+N895)","v":0},{"$f":"IF(COUNT($H791:O791)>'RFM input'!$AC$7,0, O791+O843+O895)","v":0},{"$f":"IF(COUNT($H791:P791)>'RFM input'!$AC$7,0, P791+P843+P895)","v":0},{"$f":"IF(COUNT($H791:Q791)>'RFM input'!$AC$7,0, Q791+Q843+Q895)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!I29","v":0},0,0,0,{"$f":"IF(COUNT($H792:J792)>'RFM input'!$AC$7,0, J792+J844+J896)","v":0},{"$f":"IF(COUNT($H792:K792)>'RFM input'!$AC$7,0, K792+K844+K896)","v":0},{"$f":"IF(COUNT($H792:L792)>'RFM input'!$AC$7,0, L792+L844+L896)","v":0},{"$f":"IF(COUNT($H792:M792)>'RFM input'!$AC$7,0, M792+M844+M896)","v":0},{"$f":"IF(COUNT($H792:N792)>'RFM input'!$AC$7,0, N792+N844+N896)","v":0},{"$f":"IF(COUNT($H792:O792)>'RFM input'!$AC$7,0, O792+O844+O896)","v":0},{"$f":"IF(COUNT($H792:P792)>'RFM input'!$AC$7,0, P792+P844+P896)","v":0},{"$f":"IF(COUNT($H792:Q792)>'RFM input'!$AC$7,0, Q792+Q844+Q896)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!I30","v":0},0,0,0,{"$f":"IF(COUNT($H793:J793)>'RFM input'!$AC$7,0, J793+J845+J897)","v":0},{"$f":"IF(COUNT($H793:K793)>'RFM input'!$AC$7,0, K793+K845+K897)","v":0},{"$f":"IF(COUNT($H793:L793)>'RFM input'!$AC$7,0, L793+L845+L897)","v":0},{"$f":"IF(COUNT($H793:M793)>'RFM input'!$AC$7,0, M793+M845+M897)","v":0},{"$f":"IF(COUNT($H793:N793)>'RFM input'!$AC$7,0, N793+N845+N897)","v":0},{"$f":"IF(COUNT($H793:O793)>'RFM input'!$AC$7,0, O793+O845+O897)","v":0},{"$f":"IF(COUNT($H793:P793)>'RFM input'!$AC$7,0, P793+P845+P897)","v":0},{"$f":"IF(COUNT($H793:Q793)>'RFM input'!$AC$7,0, Q793+Q845+Q897)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!I31","v":0},0,0,0,{"$f":"IF(COUNT($H794:J794)>'RFM input'!$AC$7,0, J794+J846+J898)","v":0},{"$f":"IF(COUNT($H794:K794)>'RFM input'!$AC$7,0, K794+K846+K898)","v":0},{"$f":"IF(COUNT($H794:L794)>'RFM input'!$AC$7,0, L794+L846+L898)","v":0},{"$f":"IF(COUNT($H794:M794)>'RFM input'!$AC$7,0, M794+M846+M898)","v":0},{"$f":"IF(COUNT($H794:N794)>'RFM input'!$AC$7,0, N794+N846+N898)","v":0},{"$f":"IF(COUNT($H794:O794)>'RFM input'!$AC$7,0, O794+O846+O898)","v":0},{"$f":"IF(COUNT($H794:P794)>'RFM input'!$AC$7,0, P794+P846+P898)","v":0},{"$f":"IF(COUNT($H794:Q794)>'RFM input'!$AC$7,0, Q794+Q846+Q898)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!I32","v":0},0,0,0,{"$f":"IF(COUNT($H795:J795)>'RFM input'!$AC$7,0, J795+J847+J899)","v":0},{"$f":"IF(COUNT($H795:K795)>'RFM input'!$AC$7,0, K795+K847+K899)","v":0},{"$f":"IF(COUNT($H795:L795)>'RFM input'!$AC$7,0, L795+L847+L899)","v":0},{"$f":"IF(COUNT($H795:M795)>'RFM input'!$AC$7,0, M795+M847+M899)","v":0},{"$f":"IF(COUNT($H795:N795)>'RFM input'!$AC$7,0, N795+N847+N899)","v":0},{"$f":"IF(COUNT($H795:O795)>'RFM input'!$AC$7,0, O795+O847+O899)","v":0},{"$f":"IF(COUNT($H795:P795)>'RFM input'!$AC$7,0, P795+P847+P899)","v":0},{"$f":"IF(COUNT($H795:Q795)>'RFM input'!$AC$7,0, Q795+Q847+Q899)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!I33","v":0},0,0,0,{"$f":"IF(COUNT($H796:J796)>'RFM input'!$AC$7,0, J796+J848+J900)","v":0},{"$f":"IF(COUNT($H796:K796)>'RFM input'!$AC$7,0, K796+K848+K900)","v":0},{"$f":"IF(COUNT($H796:L796)>'RFM input'!$AC$7,0, L796+L848+L900)","v":0},{"$f":"IF(COUNT($H796:M796)>'RFM input'!$AC$7,0, M796+M848+M900)","v":0},{"$f":"IF(COUNT($H796:N796)>'RFM input'!$AC$7,0, N796+N848+N900)","v":0},{"$f":"IF(COUNT($H796:O796)>'RFM input'!$AC$7,0, O796+O848+O900)","v":0},{"$f":"IF(COUNT($H796:P796)>'RFM input'!$AC$7,0, P796+P848+P900)","v":0},{"$f":"IF(COUNT($H796:Q796)>'RFM input'!$AC$7,0, Q796+Q848+Q900)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!I34","v":0},0,0,0,{"$f":"IF(COUNT($H797:J797)>'RFM input'!$AC$7,0, J797+J849+J901)","v":0},{"$f":"IF(COUNT($H797:K797)>'RFM input'!$AC$7,0, K797+K849+K901)","v":0},{"$f":"IF(COUNT($H797:L797)>'RFM input'!$AC$7,0, L797+L849+L901)","v":0},{"$f":"IF(COUNT($H797:M797)>'RFM input'!$AC$7,0, M797+M849+M901)","v":0},{"$f":"IF(COUNT($H797:N797)>'RFM input'!$AC$7,0, N797+N849+N901)","v":0},{"$f":"IF(COUNT($H797:O797)>'RFM input'!$AC$7,0, O797+O849+O901)","v":0},{"$f":"IF(COUNT($H797:P797)>'RFM input'!$AC$7,0, P797+P849+P901)","v":0},{"$f":"IF(COUNT($H797:Q797)>'RFM input'!$AC$7,0, Q797+Q849+Q901)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!I35","v":0},0,0,0,{"$f":"IF(COUNT($H798:J798)>'RFM input'!$AC$7,0, J798+J850+J902)","v":0},{"$f":"IF(COUNT($H798:K798)>'RFM input'!$AC$7,0, K798+K850+K902)","v":0},{"$f":"IF(COUNT($H798:L798)>'RFM input'!$AC$7,0, L798+L850+L902)","v":0},{"$f":"IF(COUNT($H798:M798)>'RFM input'!$AC$7,0, M798+M850+M902)","v":0},{"$f":"IF(COUNT($H798:N798)>'RFM input'!$AC$7,0, N798+N850+N902)","v":0},{"$f":"IF(COUNT($H798:O798)>'RFM input'!$AC$7,0, O798+O850+O902)","v":0},{"$f":"IF(COUNT($H798:P798)>'RFM input'!$AC$7,0, P798+P850+P902)","v":0},{"$f":"IF(COUNT($H798:Q798)>'RFM input'!$AC$7,0, Q798+Q850+Q902)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!I36","v":0},0,0,0,{"$f":"IF(COUNT($H799:J799)>'RFM input'!$AC$7,0, J799+J851+J903)","v":0},{"$f":"IF(COUNT($H799:K799)>'RFM input'!$AC$7,0, K799+K851+K903)","v":0},{"$f":"IF(COUNT($H799:L799)>'RFM input'!$AC$7,0, L799+L851+L903)","v":0},{"$f":"IF(COUNT($H799:M799)>'RFM input'!$AC$7,0, M799+M851+M903)","v":0},{"$f":"IF(COUNT($H799:N799)>'RFM input'!$AC$7,0, N799+N851+N903)","v":0},{"$f":"IF(COUNT($H799:O799)>'RFM input'!$AC$7,0, O799+O851+O903)","v":0},{"$f":"IF(COUNT($H799:P799)>'RFM input'!$AC$7,0, P799+P851+P903)","v":0},{"$f":"IF(COUNT($H799:Q799)>'RFM input'!$AC$7,0, Q799+Q851+Q903)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!I37","v":0},0,{"$f":"H800+H852+H904","v":0},0,{"$f":"IF(COUNT($H800:J800)>'RFM input'!$AC$7,0, J800+J852+J904)","v":0},{"$f":"IF(COUNT($H800:K800)>'RFM input'!$AC$7,0, K800+K852+K904)","v":0},{"$f":"IF(COUNT($H800:L800)>'RFM input'!$AC$7,0, L800+L852+L904)","v":0},{"$f":"IF(COUNT($H800:M800)>'RFM input'!$AC$7,0, M800+M852+M904)","v":0},{"$f":"IF(COUNT($H800:N800)>'RFM input'!$AC$7,0, N800+N852+N904)","v":0},{"$f":"IF(COUNT($H800:O800)>'RFM input'!$AC$7,0, O800+O852+O904)","v":0},{"$f":"IF(COUNT($H800:P800)>'RFM input'!$AC$7,0, P800+P852+P904)","v":0},{"$f":"IF(COUNT($H800:Q800)>'RFM input'!$AC$7,0, Q800+Q852+Q904)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!I38","v":0},0,0,0,{"$f":"IF(COUNT($H801:J801)>'RFM input'!$AC$7,0, J801+J853+J905)","v":0},{"$f":"IF(COUNT($H801:K801)>'RFM input'!$AC$7,0, K801+K853+K905)","v":0},{"$f":"IF(COUNT($H801:L801)>'RFM input'!$AC$7,0, L801+L853+L905)","v":0},{"$f":"IF(COUNT($H801:M801)>'RFM input'!$AC$7,0, M801+M853+M905)","v":0},{"$f":"IF(COUNT($H801:N801)>'RFM input'!$AC$7,0, N801+N853+N905)","v":0},{"$f":"IF(COUNT($H801:O801)>'RFM input'!$AC$7,0, O801+O853+O905)","v":0},{"$f":"IF(COUNT($H801:P801)>'RFM input'!$AC$7,0, P801+P853+P905)","v":0},{"$f":"IF(COUNT($H801:Q801)>'RFM input'!$AC$7,0, Q801+Q853+Q905)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!I39","v":0},0,0,0,{"$f":"IF(COUNT($H802:J802)>'RFM input'!$AC$7,0, J802+J854+J906)","v":0},{"$f":"IF(COUNT($H802:K802)>'RFM input'!$AC$7,0, K802+K854+K906)","v":0},{"$f":"IF(COUNT($H802:L802)>'RFM input'!$AC$7,0, L802+L854+L906)","v":0},{"$f":"IF(COUNT($H802:M802)>'RFM input'!$AC$7,0, M802+M854+M906)","v":0},{"$f":"IF(COUNT($H802:N802)>'RFM input'!$AC$7,0, N802+N854+N906)","v":0},{"$f":"IF(COUNT($H802:O802)>'RFM input'!$AC$7,0, O802+O854+O906)","v":0},{"$f":"IF(COUNT($H802:P802)>'RFM input'!$AC$7,0, P802+P854+P906)","v":0},{"$f":"IF(COUNT($H802:Q802)>'RFM input'!$AC$7,0, Q802+Q854+Q906)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!I40","v":0},0,0,0,{"$f":"IF(COUNT($H803:J803)>'RFM input'!$AC$7,0, J803+J855+J907)","v":0},{"$f":"IF(COUNT($H803:K803)>'RFM input'!$AC$7,0, K803+K855+K907)","v":0},{"$f":"IF(COUNT($H803:L803)>'RFM input'!$AC$7,0, L803+L855+L907)","v":0},{"$f":"IF(COUNT($H803:M803)>'RFM input'!$AC$7,0, M803+M855+M907)","v":0},{"$f":"IF(COUNT($H803:N803)>'RFM input'!$AC$7,0, N803+N855+N907)","v":0},{"$f":"IF(COUNT($H803:O803)>'RFM input'!$AC$7,0, O803+O855+O907)","v":0},{"$f":"IF(COUNT($H803:P803)>'RFM input'!$AC$7,0, P803+P855+P907)","v":0},{"$f":"IF(COUNT($H803:Q803)>'RFM input'!$AC$7,0, Q803+Q855+Q907)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!I41","v":0},0,0,0,{"$f":"IF(COUNT($H804:J804)>'RFM input'!$AC$7,0, J804+J856+J908)","v":0},{"$f":"IF(COUNT($H804:K804)>'RFM input'!$AC$7,0, K804+K856+K908)","v":0},{"$f":"IF(COUNT($H804:L804)>'RFM input'!$AC$7,0, L804+L856+L908)","v":0},{"$f":"IF(COUNT($H804:M804)>'RFM input'!$AC$7,0, M804+M856+M908)","v":0},{"$f":"IF(COUNT($H804:N804)>'RFM input'!$AC$7,0, N804+N856+N908)","v":0},{"$f":"IF(COUNT($H804:O804)>'RFM input'!$AC$7,0, O804+O856+O908)","v":0},{"$f":"IF(COUNT($H804:P804)>'RFM input'!$AC$7,0, P804+P856+P908)","v":0},{"$f":"IF(COUNT($H804:Q804)>'RFM input'!$AC$7,0, Q804+Q856+Q908)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!I42","v":0},0,0,0,{"$f":"IF(COUNT($H805:J805)>'RFM input'!$AC$7,0, J805+J857+J909)","v":0},{"$f":"IF(COUNT($H805:K805)>'RFM input'!$AC$7,0, K805+K857+K909)","v":0},{"$f":"IF(COUNT($H805:L805)>'RFM input'!$AC$7,0, L805+L857+L909)","v":0},{"$f":"IF(COUNT($H805:M805)>'RFM input'!$AC$7,0, M805+M857+M909)","v":0},{"$f":"IF(COUNT($H805:N805)>'RFM input'!$AC$7,0, N805+N857+N909)","v":0},{"$f":"IF(COUNT($H805:O805)>'RFM input'!$AC$7,0, O805+O857+O909)","v":0},{"$f":"IF(COUNT($H805:P805)>'RFM input'!$AC$7,0, P805+P857+P909)","v":0},{"$f":"IF(COUNT($H805:Q805)>'RFM input'!$AC$7,0, Q805+Q857+Q909)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!I43","v":0},0,0,0,{"$f":"IF(COUNT($H806:J806)>'RFM input'!$AC$7,0, J806+J858+J910)","v":0},{"$f":"IF(COUNT($H806:K806)>'RFM input'!$AC$7,0, K806+K858+K910)","v":0},{"$f":"IF(COUNT($H806:L806)>'RFM input'!$AC$7,0, L806+L858+L910)","v":0},{"$f":"IF(COUNT($H806:M806)>'RFM input'!$AC$7,0, M806+M858+M910)","v":0},{"$f":"IF(COUNT($H806:N806)>'RFM input'!$AC$7,0, N806+N858+N910)","v":0},{"$f":"IF(COUNT($H806:O806)>'RFM input'!$AC$7,0, O806+O858+O910)","v":0},{"$f":"IF(COUNT($H806:P806)>'RFM input'!$AC$7,0, P806+P858+P910)","v":0},{"$f":"IF(COUNT($H806:Q806)>'RFM input'!$AC$7,0, Q806+Q858+Q910)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!I44","v":0},0,0,0,{"$f":"IF(COUNT($H807:J807)>'RFM input'!$AC$7,0, J807+J859+J911)","v":0},{"$f":"IF(COUNT($H807:K807)>'RFM input'!$AC$7,0, K807+K859+K911)","v":0},{"$f":"IF(COUNT($H807:L807)>'RFM input'!$AC$7,0, L807+L859+L911)","v":0},{"$f":"IF(COUNT($H807:M807)>'RFM input'!$AC$7,0, M807+M859+M911)","v":0},{"$f":"IF(COUNT($H807:N807)>'RFM input'!$AC$7,0, N807+N859+N911)","v":0},{"$f":"IF(COUNT($H807:O807)>'RFM input'!$AC$7,0, O807+O859+O911)","v":0},{"$f":"IF(COUNT($H807:P807)>'RFM input'!$AC$7,0, P807+P859+P911)","v":0},{"$f":"IF(COUNT($H807:Q807)>'RFM input'!$AC$7,0, Q807+Q859+Q911)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!I45","v":0},0,0,0,{"$f":"IF(COUNT($H808:J808)>'RFM input'!$AC$7,0, J808+J860+J912)","v":0},{"$f":"IF(COUNT($H808:K808)>'RFM input'!$AC$7,0, K808+K860+K912)","v":0},{"$f":"IF(COUNT($H808:L808)>'RFM input'!$AC$7,0, L808+L860+L912)","v":0},{"$f":"IF(COUNT($H808:M808)>'RFM input'!$AC$7,0, M808+M860+M912)","v":0},{"$f":"IF(COUNT($H808:N808)>'RFM input'!$AC$7,0, N808+N860+N912)","v":0},{"$f":"IF(COUNT($H808:O808)>'RFM input'!$AC$7,0, O808+O860+O912)","v":0},{"$f":"IF(COUNT($H808:P808)>'RFM input'!$AC$7,0, P808+P860+P912)","v":0},{"$f":"IF(COUNT($H808:Q808)>'RFM input'!$AC$7,0, Q808+Q860+Q912)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!I46","v":0},0,0,0,{"$f":"IF(COUNT($H809:J809)>'RFM input'!$AC$7,0, J809+J861+J913)","v":0},{"$f":"IF(COUNT($H809:K809)>'RFM input'!$AC$7,0, K809+K861+K913)","v":0},{"$f":"IF(COUNT($H809:L809)>'RFM input'!$AC$7,0, L809+L861+L913)","v":0},{"$f":"IF(COUNT($H809:M809)>'RFM input'!$AC$7,0, M809+M861+M913)","v":0},{"$f":"IF(COUNT($H809:N809)>'RFM input'!$AC$7,0, N809+N861+N913)","v":0},{"$f":"IF(COUNT($H809:O809)>'RFM input'!$AC$7,0, O809+O861+O913)","v":0},{"$f":"IF(COUNT($H809:P809)>'RFM input'!$AC$7,0, P809+P861+P913)","v":0},{"$f":"IF(COUNT($H809:Q809)>'RFM input'!$AC$7,0, Q809+Q861+Q913)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!I47","v":0},0,0,0,{"$f":"IF(COUNT($H810:J810)>'RFM input'!$AC$7,0, J810+J862+J914)","v":0},{"$f":"IF(COUNT($H810:K810)>'RFM input'!$AC$7,0, K810+K862+K914)","v":0},{"$f":"IF(COUNT($H810:L810)>'RFM input'!$AC$7,0, L810+L862+L914)","v":0},{"$f":"IF(COUNT($H810:M810)>'RFM input'!$AC$7,0, M810+M862+M914)","v":0},{"$f":"IF(COUNT($H810:N810)>'RFM input'!$AC$7,0, N810+N862+N914)","v":0},{"$f":"IF(COUNT($H810:O810)>'RFM input'!$AC$7,0, O810+O862+O914)","v":0},{"$f":"IF(COUNT($H810:P810)>'RFM input'!$AC$7,0, P810+P862+P914)","v":0},{"$f":"IF(COUNT($H810:Q810)>'RFM input'!$AC$7,0, Q810+Q862+Q914)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!I48","v":0},0,0,0,{"$f":"IF(COUNT($H811:J811)>'RFM input'!$AC$7,0, J811+J863+J915)","v":0},{"$f":"IF(COUNT($H811:K811)>'RFM input'!$AC$7,0, K811+K863+K915)","v":0},{"$f":"IF(COUNT($H811:L811)>'RFM input'!$AC$7,0, L811+L863+L915)","v":0},{"$f":"IF(COUNT($H811:M811)>'RFM input'!$AC$7,0, M811+M863+M915)","v":0},{"$f":"IF(COUNT($H811:N811)>'RFM input'!$AC$7,0, N811+N863+N915)","v":0},{"$f":"IF(COUNT($H811:O811)>'RFM input'!$AC$7,0, O811+O863+O915)","v":0},{"$f":"IF(COUNT($H811:P811)>'RFM input'!$AC$7,0, P811+P863+P915)","v":0},{"$f":"IF(COUNT($H811:Q811)>'RFM input'!$AC$7,0, Q811+Q863+Q915)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!I49","v":0},0,0,0,{"$f":"IF(COUNT($H812:J812)>'RFM input'!$AC$7,0, J812+J864+J916)","v":0},{"$f":"IF(COUNT($H812:K812)>'RFM input'!$AC$7,0, K812+K864+K916)","v":0},{"$f":"IF(COUNT($H812:L812)>'RFM input'!$AC$7,0, L812+L864+L916)","v":0},{"$f":"IF(COUNT($H812:M812)>'RFM input'!$AC$7,0, M812+M864+M916)","v":0},{"$f":"IF(COUNT($H812:N812)>'RFM input'!$AC$7,0, N812+N864+N916)","v":0},{"$f":"IF(COUNT($H812:O812)>'RFM input'!$AC$7,0, O812+O864+O916)","v":0},{"$f":"IF(COUNT($H812:P812)>'RFM input'!$AC$7,0, P812+P864+P916)","v":0},{"$f":"IF(COUNT($H812:Q812)>'RFM input'!$AC$7,0, Q812+Q864+Q916)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!I50","v":0},0,0,0,{"$f":"IF(COUNT($H813:J813)>'RFM input'!$AC$7,0, J813+J865+J917)","v":0},{"$f":"IF(COUNT($H813:K813)>'RFM input'!$AC$7,0, K813+K865+K917)","v":0},{"$f":"IF(COUNT($H813:L813)>'RFM input'!$AC$7,0, L813+L865+L917)","v":0},{"$f":"IF(COUNT($H813:M813)>'RFM input'!$AC$7,0, M813+M865+M917)","v":0},{"$f":"IF(COUNT($H813:N813)>'RFM input'!$AC$7,0, N813+N865+N917)","v":0},{"$f":"IF(COUNT($H813:O813)>'RFM input'!$AC$7,0, O813+O865+O917)","v":0},{"$f":"IF(COUNT($H813:P813)>'RFM input'!$AC$7,0, P813+P865+P917)","v":0},{"$f":"IF(COUNT($H813:Q813)>'RFM input'!$AC$7,0, Q813+Q865+Q917)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!I51","v":0},0,0,0,{"$f":"IF(COUNT($H814:J814)>'RFM input'!$AC$7,0, J814+J866+J918)","v":0},{"$f":"IF(COUNT($H814:K814)>'RFM input'!$AC$7,0, K814+K866+K918)","v":0},{"$f":"IF(COUNT($H814:L814)>'RFM input'!$AC$7,0, L814+L866+L918)","v":0},{"$f":"IF(COUNT($H814:M814)>'RFM input'!$AC$7,0, M814+M866+M918)","v":0},{"$f":"IF(COUNT($H814:N814)>'RFM input'!$AC$7,0, N814+N866+N918)","v":0},{"$f":"IF(COUNT($H814:O814)>'RFM input'!$AC$7,0, O814+O866+O918)","v":0},{"$f":"IF(COUNT($H814:P814)>'RFM input'!$AC$7,0, P814+P866+P918)","v":0},{"$f":"IF(COUNT($H814:Q814)>'RFM input'!$AC$7,0, Q814+Q866+Q918)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!I52","v":0},0,0,0,{"$f":"IF(COUNT($H815:J815)>'RFM input'!$AC$7,0, J815+J867+J919)","v":0},{"$f":"IF(COUNT($H815:K815)>'RFM input'!$AC$7,0, K815+K867+K919)","v":0},{"$f":"IF(COUNT($H815:L815)>'RFM input'!$AC$7,0, L815+L867+L919)","v":0},{"$f":"IF(COUNT($H815:M815)>'RFM input'!$AC$7,0, M815+M867+M919)","v":0},{"$f":"IF(COUNT($H815:N815)>'RFM input'!$AC$7,0, N815+N867+N919)","v":0},{"$f":"IF(COUNT($H815:O815)>'RFM input'!$AC$7,0, O815+O867+O919)","v":0},{"$f":"IF(COUNT($H815:P815)>'RFM input'!$AC$7,0, P815+P867+P919)","v":0},{"$f":"IF(COUNT($H815:Q815)>'RFM input'!$AC$7,0, Q815+Q867+Q919)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!I53","v":0},0,0,0,{"$f":"IF(COUNT($H816:J816)>'RFM input'!$AC$7,0, J816+J868+J920)","v":0},{"$f":"IF(COUNT($H816:K816)>'RFM input'!$AC$7,0, K816+K868+K920)","v":0},{"$f":"IF(COUNT($H816:L816)>'RFM input'!$AC$7,0, L816+L868+L920)","v":0},{"$f":"IF(COUNT($H816:M816)>'RFM input'!$AC$7,0, M816+M868+M920)","v":0},{"$f":"IF(COUNT($H816:N816)>'RFM input'!$AC$7,0, N816+N868+N920)","v":0},{"$f":"IF(COUNT($H816:O816)>'RFM input'!$AC$7,0, O816+O868+O920)","v":0},{"$f":"IF(COUNT($H816:P816)>'RFM input'!$AC$7,0, P816+P868+P920)","v":0},{"$f":"IF(COUNT($H816:Q816)>'RFM input'!$AC$7,0, Q816+Q868+Q920)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!I54","v":0},0,0,0,{"$f":"IF(COUNT($H817:J817)>'RFM input'!$AC$7,0, J817+J869+J921)","v":0},{"$f":"IF(COUNT($H817:K817)>'RFM input'!$AC$7,0, K817+K869+K921)","v":0},{"$f":"IF(COUNT($H817:L817)>'RFM input'!$AC$7,0, L817+L869+L921)","v":0},{"$f":"IF(COUNT($H817:M817)>'RFM input'!$AC$7,0, M817+M869+M921)","v":0},{"$f":"IF(COUNT($H817:N817)>'RFM input'!$AC$7,0, N817+N869+N921)","v":0},{"$f":"IF(COUNT($H817:O817)>'RFM input'!$AC$7,0, O817+O869+O921)","v":0},{"$f":"IF(COUNT($H817:P817)>'RFM input'!$AC$7,0, P817+P869+P921)","v":0},{"$f":"IF(COUNT($H817:Q817)>'RFM input'!$AC$7,0, Q817+Q869+Q921)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!I55","v":0},0,0,0,{"$f":"IF(COUNT($H818:J818)>'RFM input'!$AC$7,0, J818+J870+J922)","v":0},{"$f":"IF(COUNT($H818:K818)>'RFM input'!$AC$7,0, K818+K870+K922)","v":0},{"$f":"IF(COUNT($H818:L818)>'RFM input'!$AC$7,0, L818+L870+L922)","v":0},{"$f":"IF(COUNT($H818:M818)>'RFM input'!$AC$7,0, M818+M870+M922)","v":0},{"$f":"IF(COUNT($H818:N818)>'RFM input'!$AC$7,0, N818+N870+N922)","v":0},{"$f":"IF(COUNT($H818:O818)>'RFM input'!$AC$7,0, O818+O870+O922)","v":0},{"$f":"IF(COUNT($H818:P818)>'RFM input'!$AC$7,0, P818+P870+P922)","v":0},{"$f":"IF(COUNT($H818:Q818)>'RFM input'!$AC$7,0, Q818+Q870+Q922)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!I56","v":0},0,0,0,{"$f":"IF(COUNT($H819:J819)>'RFM input'!$AC$7,0, J819+J871+J923)","v":0},{"$f":"IF(COUNT($H819:K819)>'RFM input'!$AC$7,0, K819+K871+K923)","v":0},{"$f":"IF(COUNT($H819:L819)>'RFM input'!$AC$7,0, L819+L871+L923)","v":0},{"$f":"IF(COUNT($H819:M819)>'RFM input'!$AC$7,0, M819+M871+M923)","v":0},{"$f":"IF(COUNT($H819:N819)>'RFM input'!$AC$7,0, N819+N871+N923)","v":0},{"$f":"IF(COUNT($H819:O819)>'RFM input'!$AC$7,0, O819+O871+O923)","v":0},{"$f":"IF(COUNT($H819:P819)>'RFM input'!$AC$7,0, P819+P871+P923)","v":0},{"$f":"IF(COUNT($H819:Q819)>'RFM input'!$AC$7,0, Q819+Q871+Q923)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G822:G871)","v":131.72668155602753},{"$f":"SUM(H822:H871)","v":156.83775363625026},150.5549818726162,183.77078505872885,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!M7","v":18.600172689786906},{"$f":"H12*H$7","v":20.175396304154951},{"$f":"I12*I$7","v":31.009152264128939},24.723043200959086,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!M8","v":39.281146368883256},{"$f":"H13*H$7","v":44.246336243757234},37.471703567389355,52.146426941117497,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!M9","v":31.751159621126924},{"$f":"H14*H$7","v":31.534584151002701},25.339112219228312,27.884801371100259,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!M10","v":0.88416792188044646},{"$f":"H15*H$7","v":4.9550140432351117},3.2796605870958921,11.110354132024035,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!M11","v":4.9054739149217923},{"$f":"H16*H$7","v":12.099017179673703},23.458241849623558,10.117504631488528,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!M12","v":8.7257051107598453},{"$f":"H17*H$7","v":11.111798002030872},7.5378358950007236,17.121782461827337,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!M13","v":5.593520676207171},{"$f":"H18*H$7","v":9.5819792255333578},7.917348739823022,16.076232856785051,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!M14","v":0},{"$f":"H19*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!M15","v":18.472447982294614},{"$f":"H20*H$7","v":19.954481236769805},8.1909345090312922,20.399742919370127,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!M16","v":1.6381806052694792},{"$f":"H21*H$7","v":0.80213598555303578},1.4268753452599003,0.93351801179912275,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!M17","v":1.6562825841944846},{"$f":"H22*H$7","v":2.244114758571174},2.1010630786701503,2.7035782198968255,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!M18","v":0.21842408070259717},{"$f":"H23*H$7","v":0.13289650596831629},2.8230538173650981,0.55380031236101812,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!M19","v":0},{"$f":"H24*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!M20","v":0},{"$f":"H25*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!M21","v":0},{"$f":"H26*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!M22","v":0},{"$f":"H27*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!M23","v":0},{"$f":"H28*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!M24","v":0},{"$f":"H29*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!M25","v":0},{"$f":"H30*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!M26","v":0},{"$f":"H31*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!M27","v":0},{"$f":"H32*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!M28","v":0},{"$f":"H33*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!M29","v":0},{"$f":"H34*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!M30","v":0},{"$f":"H35*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!M31","v":0},{"$f":"H36*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!M32","v":0},{"$f":"H37*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!M33","v":0},{"$f":"H38*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!M34","v":0},{"$f":"H39*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!M35","v":0},{"$f":"H40*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!M36","v":0},{"$f":"H41*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!M37","v":0},{"$f":"H42*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!M38","v":0},{"$f":"H43*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!M39","v":0},{"$f":"H44*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!M40","v":0},{"$f":"H45*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!M41","v":0},{"$f":"H46*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!M42","v":0},{"$f":"H47*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!M43","v":0},{"$f":"H48*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!M44","v":0},{"$f":"H49*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!M45","v":0},{"$f":"H50*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!M46","v":0},{"$f":"H51*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!M47","v":0},{"$f":"H52*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!M48","v":0},{"$f":"H53*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!M49","v":0},{"$f":"H54*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!M50","v":0},{"$f":"H55*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!M51","v":0},{"$f":"H56*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!M52","v":0},{"$f":"H57*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!M53","v":0},{"$f":"H58*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!M54","v":0},{"$f":"H59*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!M55","v":0},{"$f":"H60*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!M56","v":0},{"$f":"H61*H$7","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$397& \" Regulatory Depreciation\"","v":"Nominal Actual Regulatory Depreciation"},null,null,null,{"$f":"SUM(G874:G923)","v":-57.306657659056199},{"$f":"SUM(H874:H923)","v":-83.446869380766117},-84.467054542667398,-94.248832399031613,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"-'RFM input'!O7","v":-7.3349508098291283},{"$f":"H1136+H1188","v":-12.4944696426756},-15.28095039255761,-17.399048033935774,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"-'RFM input'!O8","v":-11.301064773468395},{"$f":"H1137+H1189","v":-14.867824513965351},-14.863319253226182,-15.79064621967982,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"-'RFM input'!O9","v":-10.435686563639557},{"$f":"H1138+H1190","v":-12.729980524130283},-12.559666801713927,-13.283235241749185,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"-'RFM input'!O10","v":-2.9008205645095559},{"$f":"H1139+H1191","v":-3.5820164480617982},-3.6827632671932102,-3.8729410992395703,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"-'RFM input'!O11","v":-14.122010521407336},{"$f":"H1140+H1192","v":-22.510189640742979},-22.638814471352838,-23.696536024085184,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"-'RFM input'!O12","v":-1.971529133924141},{"$f":"H1141+H1193","v":-2.6735178083771212},-3.0495692150603553,-3.1968788731906814,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"-'RFM input'!O13","v":-2.3020263172910216},{"$f":"H1142+H1194","v":-3.094306616820921},-4.361820483139347,-4.9249273893274026,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"-'RFM input'!O14","v":0.23075133224922162},{"$f":"H1143+H1195","v":0.18664758336858178},0.20361554549299996,0.21213346247945583,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"-'RFM input'!O15","v":-9.9483435965260014},{"$f":"H1144+H1196","v":-11.9213752548701},-9.214225694804437,-13.991836079231236,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"-'RFM input'!O16","v":-0.43616800660621263},{"$f":"H1145+H1197","v":-0.75496313638858736},-0.63139804817596423,-0.7502569741887325,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"-'RFM input'!O17","v":-2.1417234030714831},{"$f":"H1146+H1198","v":-2.3750965584231896},-2.2428629673155251,-2.1599968243178242,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"-'RFM input'!O18","v":-0.97598743633613416},{"$f":"H1147+H1199","v":-0.92759687543625569},-0.9223674527372947,-0.36113339460927951,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"-'RFM input'!O19","v":2.9069553741901557},{"$f":"H1148+H1200","v":2.3513458850451956},2.5651046018675063,2.6724114777122812,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"-'RFM input'!O20","v":3.4259467611133965},{"$f":"H1149+H1201","v":2.7711418932160572},3.02306388350845,3.1495287226352016,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"-'RFM input'!O21","v":0},{"$f":"H1150+H1202","v":-0.82466772250376286},-0.8110805262596319,-0.85546990830385128,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"-'RFM input'!O22","v":0},{"$f":"H1151+H1203","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"-'RFM input'!O23","v":0},{"$f":"H1152+H1204","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"-'RFM input'!O24","v":0},{"$f":"H1153+H1205","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"-'RFM input'!O25","v":0},{"$f":"H1154+H1206","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"-'RFM input'!O26","v":0},{"$f":"H1155+H1207","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"-'RFM input'!O27","v":0},{"$f":"H1156+H1208","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"-'RFM input'!O28","v":0},{"$f":"H1157+H1209","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"-'RFM input'!O29","v":0},{"$f":"H1158+H1210","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"-'RFM input'!O30","v":0},{"$f":"H1159+H1211","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"-'RFM input'!O31","v":0},{"$f":"H1160+H1212","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"-'RFM input'!O32","v":0},{"$f":"H1161+H1213","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"-'RFM input'!O33","v":0},{"$f":"H1162+H1214","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"-'RFM input'!O34","v":0},{"$f":"H1163+H1215","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"-'RFM input'!O35","v":0},{"$f":"H1164+H1216","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"-'RFM input'!O36","v":0},{"$f":"H1165+H1217","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"-'RFM input'!O37","v":0},{"$f":"H1166+H1218","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"-'RFM input'!O38","v":0},{"$f":"H1167+H1219","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"-'RFM input'!O39","v":0},{"$f":"H1168+H1220","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"-'RFM input'!O40","v":0},{"$f":"H1169+H1221","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"-'RFM input'!O41","v":0},{"$f":"H1170+H1222","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"-'RFM input'!O42","v":0},{"$f":"H1171+H1223","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"-'RFM input'!O43","v":0},{"$f":"H1172+H1224","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"-'RFM input'!O44","v":0},{"$f":"H1173+H1225","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"-'RFM input'!O45","v":0},{"$f":"H1174+H1226","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"-'RFM input'!O46","v":0},{"$f":"H1175+H1227","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"-'RFM input'!O47","v":0},{"$f":"H1176+H1228","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"-'RFM input'!O48","v":0},{"$f":"H1177+H1229","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"-'RFM input'!O49","v":0},{"$f":"H1178+H1230","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"-'RFM input'!O50","v":0},{"$f":"H1179+H1231","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"-'RFM input'!O51","v":0},{"$f":"H1180+H1232","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"-'RFM input'!O52","v":0},{"$f":"H1181+H1233","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"-'RFM input'!O53","v":0},{"$f":"H1182+H1234","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"-'RFM input'!O54","v":0},{"$f":"H1183+H1235","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"-'RFM input'!O55","v":0},{"$f":"H1184+H1236","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"-'RFM input'!O56","v":0},{"$f":"H1185+H1237","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G926:G975)","v":5.0969003598703164}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!Q7","v":-7.0519443967290307}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!Q8","v":11.754964255126609}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!Q9","v":1.7997825153549396}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!Q10","v":4.6142962155371267E-2}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!Q11","v":-4.0823386317381383}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!Q12","v":5.0723348036652798}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!Q13","v":-0.69375195361283293}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!Q14","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!Q15","v":-1.570365911833191}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!Q16","v":0.21303147933975342}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!Q17","v":-0.36980460997910347}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!Q18","v":-2.1150151879339774E-2}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!Q19","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!Q20","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!Q21","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!Q22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!Q23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!Q24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!Q25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!Q26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!Q27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!Q28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!Q29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!Q30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!Q31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!Q32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!Q33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!Q34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!Q35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!Q36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!Q37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!Q38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!Q39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!Q40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!Q41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!Q42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!Q43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!Q44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!Q45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!Q46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!Q47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!Q48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!Q49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!Q50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!Q51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!Q52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!Q53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!Q54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!Q55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!Q56","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G978:G1027)","v":3.9004484597828486}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!S7","v":-5.3965633460795921}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!S8","v":8.9955912390795874}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!S9","v":1.3772996221842733}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!S10","v":3.5311313339724655E-2}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!S11","v":-3.1240460484262198}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!S12","v":3.8816494487960833}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!S13","v":-0.53089987009464801}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!S14","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!S15","v":-1.201736520166367}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!S16","v":0.16302423959826914}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!S17","v":-0.28299627608382183}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!S18","v":-1.6185342364441101E-2}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!S19","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!S20","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!S21","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!S22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!S23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!S24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!S25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!S26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!S27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!S28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!S29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!S30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!S31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!S32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!S33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!S34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!S35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!S36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!S37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!S38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!S39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!S40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!S41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!S42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!S43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!S44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!S45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!S46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!S47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!S48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!S49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!S50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!S51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!S52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!S53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!S54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!S55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!S56","v":0}]
[]
[null,null,"Nominal Forecast Group 3 Asset Roll in",null,null,null,{"$f":"SUM(G1030:G1079)","v":144.4075011554221}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!U7","v":25.771455647060201}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!U8","v":64.375625203636218}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!U9","v":45.30347231135184}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!U10","v":0.10072710800212542}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!U11","v":3.9728244901911793}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!U12","v":4.2610261549478956}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!U13","v":0.62237024023260301}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!U14","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!U15","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!U16","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!U17","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!U18","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!U19","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!U20","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!U21","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!U22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!U23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!U24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!U25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!U26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!U27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!U28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!U29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!U30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!U31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!U32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!U33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!U34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!U35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!U36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!U37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!U38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!U39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!U40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!U41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!U42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!U43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!U44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!U45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!U46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!U47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!U48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!U49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!U50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!U51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!U52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!U53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!U54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!U55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!U56","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G1082:G1131)","v":93.791864403482322}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!W7","v":-3.0058370738854667}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!W8","v":-3.6450035784348325}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!W9","v":1.1805742620465354}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!W10","v":0.19703603845928996}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!W11","v":-3.6122442689081775}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!W12","v":24.725568909939494}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!W13","v":-1.5174030479397704}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!W14","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!W15","v":6.0061897507061905}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!W16","v":1.3948228653870471}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!W17","v":18.124676284207933}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!W18","v":0.54348426190407984}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!W19","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!W20","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!W21","v":53.4}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!W22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!W23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!W24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!W25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!W26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!W27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!W28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!W29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!W30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!W31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!W32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!W33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!W34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!W35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!W36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!W37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!W38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!W39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!W40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!W41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!W42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!W43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!W44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!W45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!W46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!W47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!W48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!W49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!W50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!W51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!W52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!W53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!W54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!W55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!W56","v":0}]
[]
[]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$397& \" Straight-line Depreciation\"","v":"Nominal Actual Straight-line Depreciation"},null,null,null,{"$f":"SUM(G1136:G1185)","v":-127.42817617868639},{"$f":"SUM(H1136:H1185)","v":-145.60105077138596},-152.53092458735844,-165.11360635346202,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"-(G1188-G874)","v":-11.402414472219624},{"$f":"-'AST actual depreciation'!R681/1000","v":-16.16302849524374},{"$f":"-'AST actual depreciation'!S681/1000","v":-19.375607698641815},{"$f":"-'AST actual depreciation'!T681/1000","v":-21.938386801280092},{"$f":"K$128*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,-24.47376327391682,{"$f":"-'AST actual depreciation'!R682/1000","v":-27.603703328110498},{"$f":"-'AST actual depreciation'!S682/1000","v":-29.141065991885576},{"$f":"-'AST actual depreciation'!T682/1000","v":-30.861448679930714},{"$f":"K$141*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,-16.378361045678492,{"$f":"-'AST actual depreciation'!R683/1000","v":-18.942273608129142},{"$f":"-'AST actual depreciation'!S683/1000","v":-19.627305584198631},{"$f":"-'AST actual depreciation'!T683/1000","v":-20.780764369224318},{"$f":"K$154*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,-5.2660598975716351,{"$f":"-'AST actual depreciation'!R684/1000","v":-5.4086832505449145},{"$f":"-'AST actual depreciation'!S684/1000","v":-5.6650213986844413},{"$f":"-'AST actual depreciation'!T684/1000","v":-5.8820677168258415},{"$f":"K$167*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,-44.652364412365728,{"$f":"-'AST actual depreciation'!R685/1000","v":-46.198329523455598},{"$f":"-'AST actual depreciation'!S685/1000","v":-47.693514408197011},{"$f":"-'AST actual depreciation'!T685/1000","v":-49.229828669827377},{"$f":"K$180*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,-5.9258105154405882,{"$f":"-'AST actual depreciation'!R686/1000","v":-6.7524556228048036},{"$f":"-'AST actual depreciation'!S686/1000","v":-7.5999197668237795},{"$f":"-'AST actual depreciation'!T686/1000","v":-7.9361267853816715},{"$f":"K$193*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,-3.4722732898460347,{"$f":"-'AST actual depreciation'!R687/1000","v":-4.0409168068390038},{"$f":"-'AST actual depreciation'!S687/1000","v":-5.5223568161779033},{"$f":"-'AST actual depreciation'!T687/1000","v":-6.1902951358370579},{"$f":"K$206*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,0,{"$f":"-'AST actual depreciation'!R688/1000","v":0},{"$f":"-'AST actual depreciation'!S688/1000","v":0},{"$f":"-'AST actual depreciation'!T688/1000","v":0},{"$f":"K$219*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,-11.579081843332521,{"$f":"-'AST actual depreciation'!R689/1000","v":-13.459293173348035},{"$f":"-'AST actual depreciation'!S689/1000","v":-11.04184328845375},{"$f":"-'AST actual depreciation'!T689/1000","v":-15.828912652565107},{"$f":"K$232*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,-0.52693575860032571,{"$f":"-'AST actual depreciation'!R690/1000","v":-0.89066792601350697},{"$f":"-'AST actual depreciation'!S690/1000","v":-0.77739659207783884},{"$f":"-'AST actual depreciation'!T690/1000","v":-0.91762587454361311},{"$f":"K$245*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,-2.6686451725958982,{"$f":"-'AST actual depreciation'!R691/1000","v":-3.1570137703568464},{"$f":"-'AST actual depreciation'!S691/1000","v":-3.0747966618802711},{"$f":"-'AST actual depreciation'!T691/1000","v":-3.003850339233086},{"$f":"K$258*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,-1.0824664971187126,{"$f":"-'AST actual depreciation'!R692/1000","v":-1.005990039124494},{"$f":"-'AST actual depreciation'!S692/1000","v":-0.98773895536631484},{"$f":"-'AST actual depreciation'!T692/1000","v":-0.47236950435525132},{"$f":"K$271*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,0,{"$f":"-'AST actual depreciation'!R693/1000","v":0},{"$f":"-'AST actual depreciation'!S693/1000","v":0},{"$f":"-'AST actual depreciation'!T693/1000","v":0},{"$f":"K$284*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,0,{"$f":"-'AST actual depreciation'!R694/1000","v":0},{"$f":"-'AST actual depreciation'!S694/1000","v":0},{"$f":"-'AST actual depreciation'!T694/1000","v":0},{"$f":"K$297*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,0,{"$f":"-'AST actual depreciation'!R695/1000","v":-1.978695227415352},{"$f":"-'AST actual depreciation'!S695/1000","v":-2.0243574249710909},{"$f":"-'AST actual depreciation'!T695/1000","v":-2.0719298244579116},{"$f":"K$310*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,{"$f":"H$323*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,{"$f":"H$336*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,{"$f":"H$349*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,{"$f":"H$362*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,{"$f":"H$375*H$7","v":0},{"$f":"I$375*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,{"$f":"H$388*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,{"$f":"H$401*H$7","v":0},{"$f":"I$401*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,{"$f":"H$414*H$7","v":0},{"$f":"I$414*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$414*Q$7","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,{"$f":"H$427*H$7","v":0},{"$f":"I$427*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$427*Q$7","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,{"$f":"H$440*H$7","v":0},{"$f":"I$440*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$440*Q$7","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,{"$f":"H$453*H$7","v":0},{"$f":"I$453*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,{"$f":"H$466*H$7","v":0},{"$f":"I$466*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,{"$f":"H$479*H$7","v":0},{"$f":"I$479*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,{"$f":"H$492*H$7","v":0},{"$f":"I$492*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,{"$f":"H$505*H$7","v":0},{"$f":"I$505*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$505*Q$7","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,{"$f":"H$518*H$7","v":0},{"$f":"I$518*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,{"$f":"H$531*H$7","v":0},{"$f":"I$531*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"-(G1220-G906)","v":0},{"$f":"H$544*H$7","v":0},{"$f":"I$544*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,{"$f":"H$557*H$7","v":0},{"$f":"I$557*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,{"$f":"H$570*H$7","v":0},{"$f":"I$570*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,{"$f":"H$583*H$7","v":0},{"$f":"I$583*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,{"$f":"H$596*H$7","v":0},{"$f":"I$596*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,{"$f":"H$609*H$7","v":0},{"$f":"I$609*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,{"$f":"H$622*H$7","v":0},{"$f":"I$622*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,{"$f":"H$635*H$7","v":0},{"$f":"I$635*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,{"$f":"H$648*H$7","v":0},{"$f":"I$648*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,{"$f":"H$661*H$7","v":0},{"$f":"I$661*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,{"$f":"H$674*H$7","v":0},{"$f":"I$674*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,{"$f":"H$687*H$7","v":0},{"$f":"I$687*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,{"$f":"H$700*H$7","v":0},{"$f":"I$700*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,{"$f":"H$713*H$7","v":0},{"$f":"I$713*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,{"$f":"H$726*H$7","v":0},{"$f":"I$726*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,{"$f":"H$739*H$7","v":0},{"$f":"I$739*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,{"$f":"H$752*H$7","v":0},{"$f":"I$752*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,{"$f":"H$765*H$7","v":0},{"$f":"I$765*I$7","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Actual Inflation on Opening RAB",null,null,null,{"$f":"SUM(G1188:G1237)","v":70.121518519630186},{"$f":"SUM(H1188:H1237)","v":62.154181390619826},68.063870044691058,70.864773954430433,0,0,{"$f":"SUM(M1188:M1237)","v":0},0,0,0,{"$f":"SUM(Q1188:Q1237)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"G770*G$6","v":4.0674636623904954},3.6685588525681396,4.0946573060842058,4.5393387673443177,{"$f":"IF(COUNT($H1188:J1188)>='RFM input'!$AC$7,0,K770*K$6)","v":0},{"$f":"IF(COUNT($H1188:K1188)>='RFM input'!$AC$7,0,L770*L$6)","v":0},{"$f":"IF(COUNT($H1188:L1188)>='RFM input'!$AC$7,0,M770*M$6)","v":0},{"$f":"IF(COUNT($H1188:M1188)>='RFM input'!$AC$7,0,N770*N$6)","v":0},{"$f":"IF(COUNT($H1188:N1188)>='RFM input'!$AC$7,0,O770*O$6)","v":0},{"$f":"IF(COUNT($H1188:O1188)>='RFM input'!$AC$7,0,P770*P$6)","v":0},{"$f":"IF(COUNT($H1188:P1188)>='RFM input'!$AC$7,0,Q770*Q$6)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,13.172698500448424,12.735878814145147,14.277746738659394,15.070802460250894,{"$f":"IF(COUNT($H1189:J1189)>='RFM input'!$AC$7,0,K771*K$6)","v":0},{"$f":"IF(COUNT($H1189:K1189)>='RFM input'!$AC$7,0,L771*L$6)","v":0},{"$f":"IF(COUNT($H1189:L1189)>='RFM input'!$AC$7,0,M771*M$6)","v":0},{"$f":"IF(COUNT($H1189:M1189)>='RFM input'!$AC$7,0,N771*N$6)","v":0},{"$f":"IF(COUNT($H1189:N1189)>='RFM input'!$AC$7,0,O771*O$6)","v":0},{"$f":"IF(COUNT($H1189:O1189)>='RFM input'!$AC$7,0,P771*P$6)","v":0},{"$f":"IF(COUNT($H1189:P1189)>='RFM input'!$AC$7,0,Q771*Q$6)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,5.9426744820389352,6.2122930839988584,7.0676387824847042,7.4975291274751337,{"$f":"IF(COUNT($H1190:J1190)>='RFM input'!$AC$7,0,K772*K$6)","v":0},{"$f":"IF(COUNT($H1190:K1190)>='RFM input'!$AC$7,0,L772*L$6)","v":0},{"$f":"IF(COUNT($H1190:L1190)>='RFM input'!$AC$7,0,M772*M$6)","v":0},{"$f":"IF(COUNT($H1190:M1190)>='RFM input'!$AC$7,0,N772*N$6)","v":0},{"$f":"IF(COUNT($H1190:N1190)>='RFM input'!$AC$7,0,O772*O$6)","v":0},{"$f":"IF(COUNT($H1190:O1190)>='RFM input'!$AC$7,0,P772*P$6)","v":0},{"$f":"IF(COUNT($H1190:P1190)>='RFM input'!$AC$7,0,Q772*Q$6)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,2.3652393330620791,1.8266668024831163,1.9822581314912311,2.0091266175862712,{"$f":"IF(COUNT($H1191:J1191)>='RFM input'!$AC$7,0,K773*K$6)","v":0},{"$f":"IF(COUNT($H1191:K1191)>='RFM input'!$AC$7,0,L773*L$6)","v":0},{"$f":"IF(COUNT($H1191:L1191)>='RFM input'!$AC$7,0,M773*M$6)","v":0},{"$f":"IF(COUNT($H1191:M1191)>='RFM input'!$AC$7,0,N773*N$6)","v":0},{"$f":"IF(COUNT($H1191:N1191)>='RFM input'!$AC$7,0,O773*O$6)","v":0},{"$f":"IF(COUNT($H1191:O1191)>='RFM input'!$AC$7,0,P773*P$6)","v":0},{"$f":"IF(COUNT($H1191:P1191)>='RFM input'!$AC$7,0,Q773*Q$6)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,30.530353890958391,23.688139882712619,25.054699936844173,25.533292645742193,{"$f":"IF(COUNT($H1192:J1192)>='RFM input'!$AC$7,0,K774*K$6)","v":0},{"$f":"IF(COUNT($H1192:K1192)>='RFM input'!$AC$7,0,L774*L$6)","v":0},{"$f":"IF(COUNT($H1192:L1192)>='RFM input'!$AC$7,0,M774*M$6)","v":0},{"$f":"IF(COUNT($H1192:M1192)>='RFM input'!$AC$7,0,N774*N$6)","v":0},{"$f":"IF(COUNT($H1192:N1192)>='RFM input'!$AC$7,0,O774*O$6)","v":0},{"$f":"IF(COUNT($H1192:O1192)>='RFM input'!$AC$7,0,P774*P$6)","v":0},{"$f":"IF(COUNT($H1192:P1192)>='RFM input'!$AC$7,0,Q774*Q$6)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,3.9542813815164473,4.0789378144276824,4.5503505517634242,4.7392479121909901,{"$f":"IF(COUNT($H1193:J1193)>='RFM input'!$AC$7,0,K775*K$6)","v":0},{"$f":"IF(COUNT($H1193:K1193)>='RFM input'!$AC$7,0,L775*L$6)","v":0},{"$f":"IF(COUNT($H1193:L1193)>='RFM input'!$AC$7,0,M775*M$6)","v":0},{"$f":"IF(COUNT($H1193:M1193)>='RFM input'!$AC$7,0,N775*N$6)","v":0},{"$f":"IF(COUNT($H1193:N1193)>='RFM input'!$AC$7,0,O775*O$6)","v":0},{"$f":"IF(COUNT($H1193:O1193)>='RFM input'!$AC$7,0,P775*P$6)","v":0},{"$f":"IF(COUNT($H1193:P1193)>='RFM input'!$AC$7,0,Q775*Q$6)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,1.1702469725550133,0.94661019001808266,1.1605363330385563,1.2653677465096558,{"$f":"IF(COUNT($H1194:J1194)>='RFM input'!$AC$7,0,K776*K$6)","v":0},{"$f":"IF(COUNT($H1194:K1194)>='RFM input'!$AC$7,0,L776*L$6)","v":0},{"$f":"IF(COUNT($H1194:L1194)>='RFM input'!$AC$7,0,M776*M$6)","v":0},{"$f":"IF(COUNT($H1194:M1194)>='RFM input'!$AC$7,0,N776*N$6)","v":0},{"$f":"IF(COUNT($H1194:N1194)>='RFM input'!$AC$7,0,O776*O$6)","v":0},{"$f":"IF(COUNT($H1194:O1194)>='RFM input'!$AC$7,0,P776*P$6)","v":0},{"$f":"IF(COUNT($H1194:P1194)>='RFM input'!$AC$7,0,Q776*Q$6)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,0.23075133224922162,0.18664758336858178,0.20361554549299996,0.21213346247945583,{"$f":"IF(COUNT($H1195:J1195)>='RFM input'!$AC$7,0,K777*K$6)","v":0},{"$f":"IF(COUNT($H1195:K1195)>='RFM input'!$AC$7,0,L777*L$6)","v":0},{"$f":"IF(COUNT($H1195:L1195)>='RFM input'!$AC$7,0,M777*M$6)","v":0},{"$f":"IF(COUNT($H1195:M1195)>='RFM input'!$AC$7,0,N777*N$6)","v":0},{"$f":"IF(COUNT($H1195:N1195)>='RFM input'!$AC$7,0,O777*O$6)","v":0},{"$f":"IF(COUNT($H1195:O1195)>='RFM input'!$AC$7,0,P777*P$6)","v":0},{"$f":"IF(COUNT($H1195:P1195)>='RFM input'!$AC$7,0,Q777*Q$6)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,1.6307382468065201,1.537917918477935,1.8276175936493129,1.8370765733338701,{"$f":"IF(COUNT($H1196:J1196)>='RFM input'!$AC$7,0,K778*K$6)","v":0},{"$f":"IF(COUNT($H1196:K1196)>='RFM input'!$AC$7,0,L778*L$6)","v":0},{"$f":"IF(COUNT($H1196:L1196)>='RFM input'!$AC$7,0,M778*M$6)","v":0},{"$f":"IF(COUNT($H1196:M1196)>='RFM input'!$AC$7,0,N778*N$6)","v":0},{"$f":"IF(COUNT($H1196:N1196)>='RFM input'!$AC$7,0,O778*O$6)","v":0},{"$f":"IF(COUNT($H1196:O1196)>='RFM input'!$AC$7,0,P778*P$6)","v":0},{"$f":"IF(COUNT($H1196:P1196)>='RFM input'!$AC$7,0,Q778*Q$6)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,9.0767751994113063E-2,0.13570478962491964,0.14599854390187464,0.16736890035488061,{"$f":"IF(COUNT($H1197:J1197)>='RFM input'!$AC$7,0,K779*K$6)","v":0},{"$f":"IF(COUNT($H1197:K1197)>='RFM input'!$AC$7,0,L779*L$6)","v":0},{"$f":"IF(COUNT($H1197:L1197)>='RFM input'!$AC$7,0,M779*M$6)","v":0},{"$f":"IF(COUNT($H1197:M1197)>='RFM input'!$AC$7,0,N779*N$6)","v":0},{"$f":"IF(COUNT($H1197:N1197)>='RFM input'!$AC$7,0,O779*O$6)","v":0},{"$f":"IF(COUNT($H1197:O1197)>='RFM input'!$AC$7,0,P779*P$6)","v":0},{"$f":"IF(COUNT($H1197:P1197)>='RFM input'!$AC$7,0,Q779*Q$6)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,0.52692176952441494,0.78191721193365671,0.83193369456474597,0.84385351491526162,{"$f":"IF(COUNT($H1198:J1198)>='RFM input'!$AC$7,0,K780*K$6)","v":0},{"$f":"IF(COUNT($H1198:K1198)>='RFM input'!$AC$7,0,L780*L$6)","v":0},{"$f":"IF(COUNT($H1198:L1198)>='RFM input'!$AC$7,0,M780*M$6)","v":0},{"$f":"IF(COUNT($H1198:M1198)>='RFM input'!$AC$7,0,N780*N$6)","v":0},{"$f":"IF(COUNT($H1198:N1198)>='RFM input'!$AC$7,0,O780*O$6)","v":0},{"$f":"IF(COUNT($H1198:O1198)>='RFM input'!$AC$7,0,P780*P$6)","v":0},{"$f":"IF(COUNT($H1198:P1198)>='RFM input'!$AC$7,0,Q780*Q$6)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,0.10647906078257845,7.8393163688238385E-2,6.5371502629020153E-2,0.11123610974597184,{"$f":"IF(COUNT($H1199:J1199)>='RFM input'!$AC$7,0,K781*K$6)","v":0},{"$f":"IF(COUNT($H1199:K1199)>='RFM input'!$AC$7,0,L781*L$6)","v":0},{"$f":"IF(COUNT($H1199:L1199)>='RFM input'!$AC$7,0,M781*M$6)","v":0},{"$f":"IF(COUNT($H1199:M1199)>='RFM input'!$AC$7,0,N781*N$6)","v":0},{"$f":"IF(COUNT($H1199:N1199)>='RFM input'!$AC$7,0,O781*O$6)","v":0},{"$f":"IF(COUNT($H1199:O1199)>='RFM input'!$AC$7,0,P781*P$6)","v":0},{"$f":"IF(COUNT($H1199:P1199)>='RFM input'!$AC$7,0,Q781*Q$6)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,2.9069553741901557,2.3513458850451956,2.5651046018675063,2.6724114777122812,{"$f":"IF(COUNT($H1200:J1200)>='RFM input'!$AC$7,0,K782*K$6)","v":0},{"$f":"IF(COUNT($H1200:K1200)>='RFM input'!$AC$7,0,L782*L$6)","v":0},{"$f":"IF(COUNT($H1200:L1200)>='RFM input'!$AC$7,0,M782*M$6)","v":0},{"$f":"IF(COUNT($H1200:M1200)>='RFM input'!$AC$7,0,N782*N$6)","v":0},{"$f":"IF(COUNT($H1200:N1200)>='RFM input'!$AC$7,0,O782*O$6)","v":0},{"$f":"IF(COUNT($H1200:O1200)>='RFM input'!$AC$7,0,P782*P$6)","v":0},{"$f":"IF(COUNT($H1200:P1200)>='RFM input'!$AC$7,0,Q782*Q$6)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,3.4259467611133965,2.7711418932160572,3.02306388350845,3.1495287226352016,{"$f":"IF(COUNT($H1201:J1201)>='RFM input'!$AC$7,0,K783*K$6)","v":0},{"$f":"IF(COUNT($H1201:K1201)>='RFM input'!$AC$7,0,L783*L$6)","v":0},{"$f":"IF(COUNT($H1201:L1201)>='RFM input'!$AC$7,0,M783*M$6)","v":0},{"$f":"IF(COUNT($H1201:M1201)>='RFM input'!$AC$7,0,N783*N$6)","v":0},{"$f":"IF(COUNT($H1201:N1201)>='RFM input'!$AC$7,0,O783*O$6)","v":0},{"$f":"IF(COUNT($H1201:O1201)>='RFM input'!$AC$7,0,P783*P$6)","v":0},{"$f":"IF(COUNT($H1201:P1201)>='RFM input'!$AC$7,0,Q783*Q$6)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,0,1.1540275049115891,1.2132768987114591,1.2164599161540604,{"$f":"IF(COUNT($H1202:J1202)>='RFM input'!$AC$7,0,K784*K$6)","v":0},{"$f":"IF(COUNT($H1202:K1202)>='RFM input'!$AC$7,0,L784*L$6)","v":0},{"$f":"IF(COUNT($H1202:L1202)>='RFM input'!$AC$7,0,M784*M$6)","v":0},{"$f":"IF(COUNT($H1202:M1202)>='RFM input'!$AC$7,0,N784*N$6)","v":0},{"$f":"IF(COUNT($H1202:N1202)>='RFM input'!$AC$7,0,O784*O$6)","v":0},{"$f":"IF(COUNT($H1202:O1202)>='RFM input'!$AC$7,0,P784*P$6)","v":0},{"$f":"IF(COUNT($H1202:P1202)>='RFM input'!$AC$7,0,Q784*Q$6)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1203:J1203)>='RFM input'!$AC$7,0,K785*K$6)","v":0},{"$f":"IF(COUNT($H1203:K1203)>='RFM input'!$AC$7,0,L785*L$6)","v":0},{"$f":"IF(COUNT($H1203:L1203)>='RFM input'!$AC$7,0,M785*M$6)","v":0},{"$f":"IF(COUNT($H1203:M1203)>='RFM input'!$AC$7,0,N785*N$6)","v":0},{"$f":"IF(COUNT($H1203:N1203)>='RFM input'!$AC$7,0,O785*O$6)","v":0},{"$f":"IF(COUNT($H1203:O1203)>='RFM input'!$AC$7,0,P785*P$6)","v":0},{"$f":"IF(COUNT($H1203:P1203)>='RFM input'!$AC$7,0,Q785*Q$6)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1204:J1204)>='RFM input'!$AC$7,0,K786*K$6)","v":0},{"$f":"IF(COUNT($H1204:K1204)>='RFM input'!$AC$7,0,L786*L$6)","v":0},{"$f":"IF(COUNT($H1204:L1204)>='RFM input'!$AC$7,0,M786*M$6)","v":0},{"$f":"IF(COUNT($H1204:M1204)>='RFM input'!$AC$7,0,N786*N$6)","v":0},{"$f":"IF(COUNT($H1204:N1204)>='RFM input'!$AC$7,0,O786*O$6)","v":0},{"$f":"IF(COUNT($H1204:O1204)>='RFM input'!$AC$7,0,P786*P$6)","v":0},{"$f":"IF(COUNT($H1204:P1204)>='RFM input'!$AC$7,0,Q786*Q$6)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1205:J1205)>='RFM input'!$AC$7,0,K787*K$6)","v":0},{"$f":"IF(COUNT($H1205:K1205)>='RFM input'!$AC$7,0,L787*L$6)","v":0},{"$f":"IF(COUNT($H1205:L1205)>='RFM input'!$AC$7,0,M787*M$6)","v":0},{"$f":"IF(COUNT($H1205:M1205)>='RFM input'!$AC$7,0,N787*N$6)","v":0},{"$f":"IF(COUNT($H1205:N1205)>='RFM input'!$AC$7,0,O787*O$6)","v":0},{"$f":"IF(COUNT($H1205:O1205)>='RFM input'!$AC$7,0,P787*P$6)","v":0},{"$f":"IF(COUNT($H1205:P1205)>='RFM input'!$AC$7,0,Q787*Q$6)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1206:J1206)>='RFM input'!$AC$7,0,K788*K$6)","v":0},{"$f":"IF(COUNT($H1206:K1206)>='RFM input'!$AC$7,0,L788*L$6)","v":0},{"$f":"IF(COUNT($H1206:L1206)>='RFM input'!$AC$7,0,M788*M$6)","v":0},{"$f":"IF(COUNT($H1206:M1206)>='RFM input'!$AC$7,0,N788*N$6)","v":0},{"$f":"IF(COUNT($H1206:N1206)>='RFM input'!$AC$7,0,O788*O$6)","v":0},{"$f":"IF(COUNT($H1206:O1206)>='RFM input'!$AC$7,0,P788*P$6)","v":0},{"$f":"IF(COUNT($H1206:P1206)>='RFM input'!$AC$7,0,Q788*Q$6)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1207:J1207)>='RFM input'!$AC$7,0,K789*K$6)","v":0},{"$f":"IF(COUNT($H1207:K1207)>='RFM input'!$AC$7,0,L789*L$6)","v":0},{"$f":"IF(COUNT($H1207:L1207)>='RFM input'!$AC$7,0,M789*M$6)","v":0},{"$f":"IF(COUNT($H1207:M1207)>='RFM input'!$AC$7,0,N789*N$6)","v":0},{"$f":"IF(COUNT($H1207:N1207)>='RFM input'!$AC$7,0,O789*O$6)","v":0},{"$f":"IF(COUNT($H1207:O1207)>='RFM input'!$AC$7,0,P789*P$6)","v":0},{"$f":"IF(COUNT($H1207:P1207)>='RFM input'!$AC$7,0,Q789*Q$6)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"G790*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1208:J1208)>='RFM input'!$AC$7,0,K790*K$6)","v":0},{"$f":"IF(COUNT($H1208:K1208)>='RFM input'!$AC$7,0,L790*L$6)","v":0},{"$f":"IF(COUNT($H1208:L1208)>='RFM input'!$AC$7,0,M790*M$6)","v":0},{"$f":"IF(COUNT($H1208:M1208)>='RFM input'!$AC$7,0,N790*N$6)","v":0},{"$f":"IF(COUNT($H1208:N1208)>='RFM input'!$AC$7,0,O790*O$6)","v":0},{"$f":"IF(COUNT($H1208:O1208)>='RFM input'!$AC$7,0,P790*P$6)","v":0},{"$f":"IF(COUNT($H1208:P1208)>='RFM input'!$AC$7,0,Q790*Q$6)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1209:J1209)>='RFM input'!$AC$7,0,K791*K$6)","v":0},{"$f":"IF(COUNT($H1209:K1209)>='RFM input'!$AC$7,0,L791*L$6)","v":0},{"$f":"IF(COUNT($H1209:L1209)>='RFM input'!$AC$7,0,M791*M$6)","v":0},{"$f":"IF(COUNT($H1209:M1209)>='RFM input'!$AC$7,0,N791*N$6)","v":0},{"$f":"IF(COUNT($H1209:N1209)>='RFM input'!$AC$7,0,O791*O$6)","v":0},{"$f":"IF(COUNT($H1209:O1209)>='RFM input'!$AC$7,0,P791*P$6)","v":0},{"$f":"IF(COUNT($H1209:P1209)>='RFM input'!$AC$7,0,Q791*Q$6)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1210:J1210)>='RFM input'!$AC$7,0,K792*K$6)","v":0},{"$f":"IF(COUNT($H1210:K1210)>='RFM input'!$AC$7,0,L792*L$6)","v":0},{"$f":"IF(COUNT($H1210:L1210)>='RFM input'!$AC$7,0,M792*M$6)","v":0},{"$f":"IF(COUNT($H1210:M1210)>='RFM input'!$AC$7,0,N792*N$6)","v":0},{"$f":"IF(COUNT($H1210:N1210)>='RFM input'!$AC$7,0,O792*O$6)","v":0},{"$f":"IF(COUNT($H1210:O1210)>='RFM input'!$AC$7,0,P792*P$6)","v":0},{"$f":"IF(COUNT($H1210:P1210)>='RFM input'!$AC$7,0,Q792*Q$6)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1211:J1211)>='RFM input'!$AC$7,0,K793*K$6)","v":0},{"$f":"IF(COUNT($H1211:K1211)>='RFM input'!$AC$7,0,L793*L$6)","v":0},{"$f":"IF(COUNT($H1211:L1211)>='RFM input'!$AC$7,0,M793*M$6)","v":0},{"$f":"IF(COUNT($H1211:M1211)>='RFM input'!$AC$7,0,N793*N$6)","v":0},{"$f":"IF(COUNT($H1211:N1211)>='RFM input'!$AC$7,0,O793*O$6)","v":0},{"$f":"IF(COUNT($H1211:O1211)>='RFM input'!$AC$7,0,P793*P$6)","v":0},{"$f":"IF(COUNT($H1211:P1211)>='RFM input'!$AC$7,0,Q793*Q$6)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1212:J1212)>='RFM input'!$AC$7,0,K794*K$6)","v":0},{"$f":"IF(COUNT($H1212:K1212)>='RFM input'!$AC$7,0,L794*L$6)","v":0},{"$f":"IF(COUNT($H1212:L1212)>='RFM input'!$AC$7,0,M794*M$6)","v":0},{"$f":"IF(COUNT($H1212:M1212)>='RFM input'!$AC$7,0,N794*N$6)","v":0},{"$f":"IF(COUNT($H1212:N1212)>='RFM input'!$AC$7,0,O794*O$6)","v":0},{"$f":"IF(COUNT($H1212:O1212)>='RFM input'!$AC$7,0,P794*P$6)","v":0},{"$f":"IF(COUNT($H1212:P1212)>='RFM input'!$AC$7,0,Q794*Q$6)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1213:J1213)>='RFM input'!$AC$7,0,K795*K$6)","v":0},{"$f":"IF(COUNT($H1213:K1213)>='RFM input'!$AC$7,0,L795*L$6)","v":0},{"$f":"IF(COUNT($H1213:L1213)>='RFM input'!$AC$7,0,M795*M$6)","v":0},{"$f":"IF(COUNT($H1213:M1213)>='RFM input'!$AC$7,0,N795*N$6)","v":0},{"$f":"IF(COUNT($H1213:N1213)>='RFM input'!$AC$7,0,O795*O$6)","v":0},{"$f":"IF(COUNT($H1213:O1213)>='RFM input'!$AC$7,0,P795*P$6)","v":0},{"$f":"IF(COUNT($H1213:P1213)>='RFM input'!$AC$7,0,Q795*Q$6)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1214:J1214)>='RFM input'!$AC$7,0,K796*K$6)","v":0},{"$f":"IF(COUNT($H1214:K1214)>='RFM input'!$AC$7,0,L796*L$6)","v":0},{"$f":"IF(COUNT($H1214:L1214)>='RFM input'!$AC$7,0,M796*M$6)","v":0},{"$f":"IF(COUNT($H1214:M1214)>='RFM input'!$AC$7,0,N796*N$6)","v":0},{"$f":"IF(COUNT($H1214:N1214)>='RFM input'!$AC$7,0,O796*O$6)","v":0},{"$f":"IF(COUNT($H1214:O1214)>='RFM input'!$AC$7,0,P796*P$6)","v":0},{"$f":"IF(COUNT($H1214:P1214)>='RFM input'!$AC$7,0,Q796*Q$6)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1215:J1215)>='RFM input'!$AC$7,0,K797*K$6)","v":0},{"$f":"IF(COUNT($H1215:K1215)>='RFM input'!$AC$7,0,L797*L$6)","v":0},{"$f":"IF(COUNT($H1215:L1215)>='RFM input'!$AC$7,0,M797*M$6)","v":0},{"$f":"IF(COUNT($H1215:M1215)>='RFM input'!$AC$7,0,N797*N$6)","v":0},{"$f":"IF(COUNT($H1215:N1215)>='RFM input'!$AC$7,0,O797*O$6)","v":0},{"$f":"IF(COUNT($H1215:O1215)>='RFM input'!$AC$7,0,P797*P$6)","v":0},{"$f":"IF(COUNT($H1215:P1215)>='RFM input'!$AC$7,0,Q797*Q$6)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1216:J1216)>='RFM input'!$AC$7,0,K798*K$6)","v":0},{"$f":"IF(COUNT($H1216:K1216)>='RFM input'!$AC$7,0,L798*L$6)","v":0},{"$f":"IF(COUNT($H1216:L1216)>='RFM input'!$AC$7,0,M798*M$6)","v":0},{"$f":"IF(COUNT($H1216:M1216)>='RFM input'!$AC$7,0,N798*N$6)","v":0},{"$f":"IF(COUNT($H1216:N1216)>='RFM input'!$AC$7,0,O798*O$6)","v":0},{"$f":"IF(COUNT($H1216:O1216)>='RFM input'!$AC$7,0,P798*P$6)","v":0},{"$f":"IF(COUNT($H1216:P1216)>='RFM input'!$AC$7,0,Q798*Q$6)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1217:J1217)>='RFM input'!$AC$7,0,K799*K$6)","v":0},{"$f":"IF(COUNT($H1217:K1217)>='RFM input'!$AC$7,0,L799*L$6)","v":0},{"$f":"IF(COUNT($H1217:L1217)>='RFM input'!$AC$7,0,M799*M$6)","v":0},{"$f":"IF(COUNT($H1217:M1217)>='RFM input'!$AC$7,0,N799*N$6)","v":0},{"$f":"IF(COUNT($H1217:N1217)>='RFM input'!$AC$7,0,O799*O$6)","v":0},{"$f":"IF(COUNT($H1217:O1217)>='RFM input'!$AC$7,0,P799*P$6)","v":0},{"$f":"IF(COUNT($H1217:P1217)>='RFM input'!$AC$7,0,Q799*Q$6)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1218:J1218)>='RFM input'!$AC$7,0,K800*K$6)","v":0},{"$f":"IF(COUNT($H1218:K1218)>='RFM input'!$AC$7,0,L800*L$6)","v":0},{"$f":"IF(COUNT($H1218:L1218)>='RFM input'!$AC$7,0,M800*M$6)","v":0},{"$f":"IF(COUNT($H1218:M1218)>='RFM input'!$AC$7,0,N800*N$6)","v":0},{"$f":"IF(COUNT($H1218:N1218)>='RFM input'!$AC$7,0,O800*O$6)","v":0},{"$f":"IF(COUNT($H1218:O1218)>='RFM input'!$AC$7,0,P800*P$6)","v":0},{"$f":"IF(COUNT($H1218:P1218)>='RFM input'!$AC$7,0,Q800*Q$6)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1219:J1219)>='RFM input'!$AC$7,0,K801*K$6)","v":0},{"$f":"IF(COUNT($H1219:K1219)>='RFM input'!$AC$7,0,L801*L$6)","v":0},{"$f":"IF(COUNT($H1219:L1219)>='RFM input'!$AC$7,0,M801*M$6)","v":0},{"$f":"IF(COUNT($H1219:M1219)>='RFM input'!$AC$7,0,N801*N$6)","v":0},{"$f":"IF(COUNT($H1219:N1219)>='RFM input'!$AC$7,0,O801*O$6)","v":0},{"$f":"IF(COUNT($H1219:O1219)>='RFM input'!$AC$7,0,P801*P$6)","v":0},{"$f":"IF(COUNT($H1219:P1219)>='RFM input'!$AC$7,0,Q801*Q$6)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1220:J1220)>='RFM input'!$AC$7,0,K802*K$6)","v":0},{"$f":"IF(COUNT($H1220:K1220)>='RFM input'!$AC$7,0,L802*L$6)","v":0},{"$f":"IF(COUNT($H1220:L1220)>='RFM input'!$AC$7,0,M802*M$6)","v":0},{"$f":"IF(COUNT($H1220:M1220)>='RFM input'!$AC$7,0,N802*N$6)","v":0},{"$f":"IF(COUNT($H1220:N1220)>='RFM input'!$AC$7,0,O802*O$6)","v":0},{"$f":"IF(COUNT($H1220:O1220)>='RFM input'!$AC$7,0,P802*P$6)","v":0},{"$f":"IF(COUNT($H1220:P1220)>='RFM input'!$AC$7,0,Q802*Q$6)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1221:J1221)>='RFM input'!$AC$7,0,K803*K$6)","v":0},{"$f":"IF(COUNT($H1221:K1221)>='RFM input'!$AC$7,0,L803*L$6)","v":0},{"$f":"IF(COUNT($H1221:L1221)>='RFM input'!$AC$7,0,M803*M$6)","v":0},{"$f":"IF(COUNT($H1221:M1221)>='RFM input'!$AC$7,0,N803*N$6)","v":0},{"$f":"IF(COUNT($H1221:N1221)>='RFM input'!$AC$7,0,O803*O$6)","v":0},{"$f":"IF(COUNT($H1221:O1221)>='RFM input'!$AC$7,0,P803*P$6)","v":0},{"$f":"IF(COUNT($H1221:P1221)>='RFM input'!$AC$7,0,Q803*Q$6)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1222:J1222)>='RFM input'!$AC$7,0,K804*K$6)","v":0},{"$f":"IF(COUNT($H1222:K1222)>='RFM input'!$AC$7,0,L804*L$6)","v":0},{"$f":"IF(COUNT($H1222:L1222)>='RFM input'!$AC$7,0,M804*M$6)","v":0},{"$f":"IF(COUNT($H1222:M1222)>='RFM input'!$AC$7,0,N804*N$6)","v":0},{"$f":"IF(COUNT($H1222:N1222)>='RFM input'!$AC$7,0,O804*O$6)","v":0},{"$f":"IF(COUNT($H1222:O1222)>='RFM input'!$AC$7,0,P804*P$6)","v":0},{"$f":"IF(COUNT($H1222:P1222)>='RFM input'!$AC$7,0,Q804*Q$6)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1223:J1223)>='RFM input'!$AC$7,0,K805*K$6)","v":0},{"$f":"IF(COUNT($H1223:K1223)>='RFM input'!$AC$7,0,L805*L$6)","v":0},{"$f":"IF(COUNT($H1223:L1223)>='RFM input'!$AC$7,0,M805*M$6)","v":0},{"$f":"IF(COUNT($H1223:M1223)>='RFM input'!$AC$7,0,N805*N$6)","v":0},{"$f":"IF(COUNT($H1223:N1223)>='RFM input'!$AC$7,0,O805*O$6)","v":0},{"$f":"IF(COUNT($H1223:O1223)>='RFM input'!$AC$7,0,P805*P$6)","v":0},{"$f":"IF(COUNT($H1223:P1223)>='RFM input'!$AC$7,0,Q805*Q$6)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1224:J1224)>='RFM input'!$AC$7,0,K806*K$6)","v":0},{"$f":"IF(COUNT($H1224:K1224)>='RFM input'!$AC$7,0,L806*L$6)","v":0},{"$f":"IF(COUNT($H1224:L1224)>='RFM input'!$AC$7,0,M806*M$6)","v":0},{"$f":"IF(COUNT($H1224:M1224)>='RFM input'!$AC$7,0,N806*N$6)","v":0},{"$f":"IF(COUNT($H1224:N1224)>='RFM input'!$AC$7,0,O806*O$6)","v":0},{"$f":"IF(COUNT($H1224:O1224)>='RFM input'!$AC$7,0,P806*P$6)","v":0},{"$f":"IF(COUNT($H1224:P1224)>='RFM input'!$AC$7,0,Q806*Q$6)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1225:J1225)>='RFM input'!$AC$7,0,K807*K$6)","v":0},{"$f":"IF(COUNT($H1225:K1225)>='RFM input'!$AC$7,0,L807*L$6)","v":0},{"$f":"IF(COUNT($H1225:L1225)>='RFM input'!$AC$7,0,M807*M$6)","v":0},{"$f":"IF(COUNT($H1225:M1225)>='RFM input'!$AC$7,0,N807*N$6)","v":0},{"$f":"IF(COUNT($H1225:N1225)>='RFM input'!$AC$7,0,O807*O$6)","v":0},{"$f":"IF(COUNT($H1225:O1225)>='RFM input'!$AC$7,0,P807*P$6)","v":0},{"$f":"IF(COUNT($H1225:P1225)>='RFM input'!$AC$7,0,Q807*Q$6)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1226:J1226)>='RFM input'!$AC$7,0,K808*K$6)","v":0},{"$f":"IF(COUNT($H1226:K1226)>='RFM input'!$AC$7,0,L808*L$6)","v":0},{"$f":"IF(COUNT($H1226:L1226)>='RFM input'!$AC$7,0,M808*M$6)","v":0},{"$f":"IF(COUNT($H1226:M1226)>='RFM input'!$AC$7,0,N808*N$6)","v":0},{"$f":"IF(COUNT($H1226:N1226)>='RFM input'!$AC$7,0,O808*O$6)","v":0},{"$f":"IF(COUNT($H1226:O1226)>='RFM input'!$AC$7,0,P808*P$6)","v":0},{"$f":"IF(COUNT($H1226:P1226)>='RFM input'!$AC$7,0,Q808*Q$6)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1227:J1227)>='RFM input'!$AC$7,0,K809*K$6)","v":0},{"$f":"IF(COUNT($H1227:K1227)>='RFM input'!$AC$7,0,L809*L$6)","v":0},{"$f":"IF(COUNT($H1227:L1227)>='RFM input'!$AC$7,0,M809*M$6)","v":0},{"$f":"IF(COUNT($H1227:M1227)>='RFM input'!$AC$7,0,N809*N$6)","v":0},{"$f":"IF(COUNT($H1227:N1227)>='RFM input'!$AC$7,0,O809*O$6)","v":0},{"$f":"IF(COUNT($H1227:O1227)>='RFM input'!$AC$7,0,P809*P$6)","v":0},{"$f":"IF(COUNT($H1227:P1227)>='RFM input'!$AC$7,0,Q809*Q$6)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"G810*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1228:J1228)>='RFM input'!$AC$7,0,K810*K$6)","v":0},{"$f":"IF(COUNT($H1228:K1228)>='RFM input'!$AC$7,0,L810*L$6)","v":0},{"$f":"IF(COUNT($H1228:L1228)>='RFM input'!$AC$7,0,M810*M$6)","v":0},{"$f":"IF(COUNT($H1228:M1228)>='RFM input'!$AC$7,0,N810*N$6)","v":0},{"$f":"IF(COUNT($H1228:N1228)>='RFM input'!$AC$7,0,O810*O$6)","v":0},{"$f":"IF(COUNT($H1228:O1228)>='RFM input'!$AC$7,0,P810*P$6)","v":0},{"$f":"IF(COUNT($H1228:P1228)>='RFM input'!$AC$7,0,Q810*Q$6)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1229:J1229)>='RFM input'!$AC$7,0,K811*K$6)","v":0},{"$f":"IF(COUNT($H1229:K1229)>='RFM input'!$AC$7,0,L811*L$6)","v":0},{"$f":"IF(COUNT($H1229:L1229)>='RFM input'!$AC$7,0,M811*M$6)","v":0},{"$f":"IF(COUNT($H1229:M1229)>='RFM input'!$AC$7,0,N811*N$6)","v":0},{"$f":"IF(COUNT($H1229:N1229)>='RFM input'!$AC$7,0,O811*O$6)","v":0},{"$f":"IF(COUNT($H1229:O1229)>='RFM input'!$AC$7,0,P811*P$6)","v":0},{"$f":"IF(COUNT($H1229:P1229)>='RFM input'!$AC$7,0,Q811*Q$6)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1230:J1230)>='RFM input'!$AC$7,0,K812*K$6)","v":0},{"$f":"IF(COUNT($H1230:K1230)>='RFM input'!$AC$7,0,L812*L$6)","v":0},{"$f":"IF(COUNT($H1230:L1230)>='RFM input'!$AC$7,0,M812*M$6)","v":0},{"$f":"IF(COUNT($H1230:M1230)>='RFM input'!$AC$7,0,N812*N$6)","v":0},{"$f":"IF(COUNT($H1230:N1230)>='RFM input'!$AC$7,0,O812*O$6)","v":0},{"$f":"IF(COUNT($H1230:O1230)>='RFM input'!$AC$7,0,P812*P$6)","v":0},{"$f":"IF(COUNT($H1230:P1230)>='RFM input'!$AC$7,0,Q812*Q$6)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1231:J1231)>='RFM input'!$AC$7,0,K813*K$6)","v":0},{"$f":"IF(COUNT($H1231:K1231)>='RFM input'!$AC$7,0,L813*L$6)","v":0},{"$f":"IF(COUNT($H1231:L1231)>='RFM input'!$AC$7,0,M813*M$6)","v":0},{"$f":"IF(COUNT($H1231:M1231)>='RFM input'!$AC$7,0,N813*N$6)","v":0},{"$f":"IF(COUNT($H1231:N1231)>='RFM input'!$AC$7,0,O813*O$6)","v":0},{"$f":"IF(COUNT($H1231:O1231)>='RFM input'!$AC$7,0,P813*P$6)","v":0},{"$f":"IF(COUNT($H1231:P1231)>='RFM input'!$AC$7,0,Q813*Q$6)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1232:J1232)>='RFM input'!$AC$7,0,K814*K$6)","v":0},{"$f":"IF(COUNT($H1232:K1232)>='RFM input'!$AC$7,0,L814*L$6)","v":0},{"$f":"IF(COUNT($H1232:L1232)>='RFM input'!$AC$7,0,M814*M$6)","v":0},{"$f":"IF(COUNT($H1232:M1232)>='RFM input'!$AC$7,0,N814*N$6)","v":0},{"$f":"IF(COUNT($H1232:N1232)>='RFM input'!$AC$7,0,O814*O$6)","v":0},{"$f":"IF(COUNT($H1232:O1232)>='RFM input'!$AC$7,0,P814*P$6)","v":0},{"$f":"IF(COUNT($H1232:P1232)>='RFM input'!$AC$7,0,Q814*Q$6)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1233:J1233)>='RFM input'!$AC$7,0,K815*K$6)","v":0},{"$f":"IF(COUNT($H1233:K1233)>='RFM input'!$AC$7,0,L815*L$6)","v":0},{"$f":"IF(COUNT($H1233:L1233)>='RFM input'!$AC$7,0,M815*M$6)","v":0},{"$f":"IF(COUNT($H1233:M1233)>='RFM input'!$AC$7,0,N815*N$6)","v":0},{"$f":"IF(COUNT($H1233:N1233)>='RFM input'!$AC$7,0,O815*O$6)","v":0},{"$f":"IF(COUNT($H1233:O1233)>='RFM input'!$AC$7,0,P815*P$6)","v":0},{"$f":"IF(COUNT($H1233:P1233)>='RFM input'!$AC$7,0,Q815*Q$6)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1234:J1234)>='RFM input'!$AC$7,0,K816*K$6)","v":0},{"$f":"IF(COUNT($H1234:K1234)>='RFM input'!$AC$7,0,L816*L$6)","v":0},{"$f":"IF(COUNT($H1234:L1234)>='RFM input'!$AC$7,0,M816*M$6)","v":0},{"$f":"IF(COUNT($H1234:M1234)>='RFM input'!$AC$7,0,N816*N$6)","v":0},{"$f":"IF(COUNT($H1234:N1234)>='RFM input'!$AC$7,0,O816*O$6)","v":0},{"$f":"IF(COUNT($H1234:O1234)>='RFM input'!$AC$7,0,P816*P$6)","v":0},{"$f":"IF(COUNT($H1234:P1234)>='RFM input'!$AC$7,0,Q816*Q$6)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1235:J1235)>='RFM input'!$AC$7,0,K817*K$6)","v":0},{"$f":"IF(COUNT($H1235:K1235)>='RFM input'!$AC$7,0,L817*L$6)","v":0},{"$f":"IF(COUNT($H1235:L1235)>='RFM input'!$AC$7,0,M817*M$6)","v":0},{"$f":"IF(COUNT($H1235:M1235)>='RFM input'!$AC$7,0,N817*N$6)","v":0},{"$f":"IF(COUNT($H1235:N1235)>='RFM input'!$AC$7,0,O817*O$6)","v":0},{"$f":"IF(COUNT($H1235:O1235)>='RFM input'!$AC$7,0,P817*P$6)","v":0},{"$f":"IF(COUNT($H1235:P1235)>='RFM input'!$AC$7,0,Q817*Q$6)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1236:J1236)>='RFM input'!$AC$7,0,K818*K$6)","v":0},{"$f":"IF(COUNT($H1236:K1236)>='RFM input'!$AC$7,0,L818*L$6)","v":0},{"$f":"IF(COUNT($H1236:L1236)>='RFM input'!$AC$7,0,M818*M$6)","v":0},{"$f":"IF(COUNT($H1236:M1236)>='RFM input'!$AC$7,0,N818*N$6)","v":0},{"$f":"IF(COUNT($H1236:N1236)>='RFM input'!$AC$7,0,O818*O$6)","v":0},{"$f":"IF(COUNT($H1236:O1236)>='RFM input'!$AC$7,0,P818*P$6)","v":0},{"$f":"IF(COUNT($H1236:P1236)>='RFM input'!$AC$7,0,Q818*Q$6)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,0,0,0,{"$f":"IF(COUNT($H1237:J1237)>='RFM input'!$AC$7,0,K819*K$6)","v":0},{"$f":"IF(COUNT($H1237:K1237)>='RFM input'!$AC$7,0,L819*L$6)","v":0},{"$f":"IF(COUNT($H1237:L1237)>='RFM input'!$AC$7,0,M819*M$6)","v":0},{"$f":"IF(COUNT($H1237:M1237)>='RFM input'!$AC$7,0,N819*N$6)","v":0},{"$f":"IF(COUNT($H1237:N1237)>='RFM input'!$AC$7,0,O819*O$6)","v":0},{"$f":"IF(COUNT($H1237:O1237)>='RFM input'!$AC$7,0,P819*P$6)","v":0},{"$f":"IF(COUNT($H1237:P1237)>='RFM input'!$AC$7,0,Q819*Q$6)","v":0}]
[]
[null,null,"Asset Values – As Commissioned ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G1242:G1291)","v":2413.683359254564},{"$f":"SUM(H1242:H1291)","v":2703.8168474641743},{"$f":"SUM(I1242:I1291)","v":2809.2624662045573},2911.3736574378972,3000.5164197479849,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!J7","v":107.07927964533668},{"$f":"G1242+G1294+G1346+G1398+G1450+G1554+G1502","v":132.44142914738333},{"$f":"H1242+H1294+H1346","v":160.77362394847214},175.99414145886539,{"$f":"IF(COUNT($H1242:J1242)>'RFM input'!$AC$7,0, J1242+J1294+J1346)","v":182.21344490219525},{"$f":"IF(COUNT($H1242:K1242)>'RFM input'!$AC$7,0, K1242+K1294+K1346)","v":0},{"$f":"IF(COUNT($H1242:L1242)>'RFM input'!$AC$7,0, L1242+L1294+L1346)","v":0},{"$f":"IF(COUNT($H1242:M1242)>'RFM input'!$AC$7,0, M1242+M1294+M1346)","v":0},{"$f":"IF(COUNT($H1242:N1242)>'RFM input'!$AC$7,0, N1242+N1294+N1346)","v":0},{"$f":"IF(COUNT($H1242:O1242)>'RFM input'!$AC$7,0, O1242+O1294+O1346)","v":0},{"$f":"IF(COUNT($H1242:P1242)>'RFM input'!$AC$7,0, P1242+P1294+P1346)","v":0},{"$f":"IF(COUNT($H1242:Q1242)>'RFM input'!$AC$7,0, Q1242+Q1294+Q1346)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!J8","v":450.60489645051126},{"$f":"G1243+G1295+G1347+G1399+G1451+G1555+G1503","v":568.85379627605039},593.14563581617062,623.22312119479432,{"$f":"IF(COUNT($H1243:J1243)>'RFM input'!$AC$7,0, J1243+J1295+J1347)","v":661.49574205026386},{"$f":"IF(COUNT($H1243:K1243)>'RFM input'!$AC$7,0, K1243+K1295+K1347)","v":0},{"$f":"IF(COUNT($H1243:L1243)>'RFM input'!$AC$7,0, L1243+L1295+L1347)","v":0},{"$f":"IF(COUNT($H1243:M1243)>'RFM input'!$AC$7,0, M1243+M1295+M1347)","v":0},{"$f":"IF(COUNT($H1243:N1243)>'RFM input'!$AC$7,0, N1243+N1295+N1347)","v":0},{"$f":"IF(COUNT($H1243:O1243)>'RFM input'!$AC$7,0, O1243+O1295+O1347)","v":0},{"$f":"IF(COUNT($H1243:P1243)>'RFM input'!$AC$7,0, P1243+P1295+P1347)","v":0},{"$f":"IF(COUNT($H1243:Q1243)>'RFM input'!$AC$7,0, Q1243+Q1295+Q1347)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!J9","v":184.37433098360094},256.8720966026417,254.38507226538698,271.06274899379162,{"$f":"IF(COUNT($H1244:J1244)>'RFM input'!$AC$7,0, J1244+J1296+J1348)","v":285.39481024576122},{"$f":"IF(COUNT($H1244:K1244)>'RFM input'!$AC$7,0, K1244+K1296+K1348)","v":0},{"$f":"IF(COUNT($H1244:L1244)>'RFM input'!$AC$7,0, L1244+L1296+L1348)","v":0},{"$f":"IF(COUNT($H1244:M1244)>'RFM input'!$AC$7,0, M1244+M1296+M1348)","v":0},{"$f":"IF(COUNT($H1244:N1244)>'RFM input'!$AC$7,0, N1244+N1296+N1348)","v":0},{"$f":"IF(COUNT($H1244:O1244)>'RFM input'!$AC$7,0, O1244+O1296+O1348)","v":0},{"$f":"IF(COUNT($H1244:P1244)>'RFM input'!$AC$7,0, P1244+P1296+P1348)","v":0},{"$f":"IF(COUNT($H1244:Q1244)>'RFM input'!$AC$7,0, Q1244+Q1296+Q1348)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!J10","v":82.719287426575974},80.987069121386128,82.470826003742289,81.988638099932416,{"$f":"IF(COUNT($H1245:J1245)>'RFM input'!$AC$7,0, J1245+J1297+J1349)","v":89.143657510479031},{"$f":"IF(COUNT($H1245:K1245)>'RFM input'!$AC$7,0, K1245+K1297+K1349)","v":0},{"$f":"IF(COUNT($H1245:L1245)>'RFM input'!$AC$7,0, L1245+L1297+L1349)","v":0},{"$f":"IF(COUNT($H1245:M1245)>'RFM input'!$AC$7,0, M1245+M1297+M1349)","v":0},{"$f":"IF(COUNT($H1245:N1245)>'RFM input'!$AC$7,0, N1245+N1297+N1349)","v":0},{"$f":"IF(COUNT($H1245:O1245)>'RFM input'!$AC$7,0, O1245+O1297+O1349)","v":0},{"$f":"IF(COUNT($H1245:P1245)>'RFM input'!$AC$7,0, P1245+P1297+P1349)","v":0},{"$f":"IF(COUNT($H1245:Q1245)>'RFM input'!$AC$7,0, Q1245+Q1297+Q1349)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!J11","v":1101.9797472636683},1089.4047294776162,1091.9130073028923,1093.7760592666309,{"$f":"IF(COUNT($H1246:J1246)>'RFM input'!$AC$7,0, J1246+J1298+J1350)","v":1081.7899795299447},{"$f":"IF(COUNT($H1246:K1246)>'RFM input'!$AC$7,0, K1246+K1298+K1350)","v":0},{"$f":"IF(COUNT($H1246:L1246)>'RFM input'!$AC$7,0, L1246+L1298+L1350)","v":0},{"$f":"IF(COUNT($H1246:M1246)>'RFM input'!$AC$7,0, M1246+M1298+M1350)","v":0},{"$f":"IF(COUNT($H1246:N1246)>'RFM input'!$AC$7,0, N1246+N1298+N1350)","v":0},{"$f":"IF(COUNT($H1246:O1246)>'RFM input'!$AC$7,0, O1246+O1298+O1350)","v":0},{"$f":"IF(COUNT($H1246:P1246)>'RFM input'!$AC$7,0, P1246+P1298+P1350)","v":0},{"$f":"IF(COUNT($H1246:Q1246)>'RFM input'!$AC$7,0, Q1246+Q1298+Q1350)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!J12","v":152.19183100657358},173.32554283112128,200.74050806121983,204.70261767037999,{"$f":"IF(COUNT($H1247:J1247)>'RFM input'!$AC$7,0, J1247+J1299+J1351)","v":216.85523659253255},{"$f":"IF(COUNT($H1247:K1247)>'RFM input'!$AC$7,0, K1247+K1299+K1351)","v":0},{"$f":"IF(COUNT($H1247:L1247)>'RFM input'!$AC$7,0, L1247+L1299+L1351)","v":0},{"$f":"IF(COUNT($H1247:M1247)>'RFM input'!$AC$7,0, M1247+M1299+M1351)","v":0},{"$f":"IF(COUNT($H1247:N1247)>'RFM input'!$AC$7,0, N1247+N1299+N1351)","v":0},{"$f":"IF(COUNT($H1247:O1247)>'RFM input'!$AC$7,0, O1247+O1299+O1351)","v":0},{"$f":"IF(COUNT($H1247:P1247)>'RFM input'!$AC$7,0, P1247+P1299+P1351)","v":0},{"$f":"IF(COUNT($H1247:Q1247)>'RFM input'!$AC$7,0, Q1247+Q1299+Q1351)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!J13","v":23.979632115534478},26.21199108403621,43.090675216154949,46.449815829500203,{"$f":"IF(COUNT($H1248:J1248)>'RFM input'!$AC$7,0, J1248+J1300+J1352)","v":57.417934623819768},{"$f":"IF(COUNT($H1248:K1248)>'RFM input'!$AC$7,0, K1248+K1300+K1352)","v":0},{"$f":"IF(COUNT($H1248:L1248)>'RFM input'!$AC$7,0, L1248+L1300+L1352)","v":0},{"$f":"IF(COUNT($H1248:M1248)>'RFM input'!$AC$7,0, M1248+M1300+M1352)","v":0},{"$f":"IF(COUNT($H1248:N1248)>'RFM input'!$AC$7,0, N1248+N1300+N1352)","v":0},{"$f":"IF(COUNT($H1248:O1248)>'RFM input'!$AC$7,0, O1248+O1300+O1352)","v":0},{"$f":"IF(COUNT($H1248:P1248)>'RFM input'!$AC$7,0, P1248+P1300+P1352)","v":0},{"$f":"IF(COUNT($H1248:Q1248)>'RFM input'!$AC$7,0, Q1248+Q1300+Q1352)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!J14","v":8.4059413890788068},8.6366927213280285,19.780367362594134,20.236837378654002,{"$f":"IF(COUNT($H1249:J1249)>'RFM input'!$AC$7,0, J1249+J1301+J1353)","v":20.71240305705237},{"$f":"IF(COUNT($H1249:K1249)>'RFM input'!$AC$7,0, K1249+K1301+K1353)","v":0},{"$f":"IF(COUNT($H1249:L1249)>'RFM input'!$AC$7,0, L1249+L1301+L1353)","v":0},{"$f":"IF(COUNT($H1249:M1249)>'RFM input'!$AC$7,0, M1249+M1301+M1353)","v":0},{"$f":"IF(COUNT($H1249:N1249)>'RFM input'!$AC$7,0, N1249+N1301+N1353)","v":0},{"$f":"IF(COUNT($H1249:O1249)>'RFM input'!$AC$7,0, O1249+O1301+O1353)","v":0},{"$f":"IF(COUNT($H1249:P1249)>'RFM input'!$AC$7,0, P1249+P1301+P1353)","v":0},{"$f":"IF(COUNT($H1249:Q1249)>'RFM input'!$AC$7,0, Q1249+Q1301+Q1353)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!J15","v":46.585553101958745},51.980009809686841,43.618911581731084,67.739663092628078,{"$f":"IF(COUNT($H1250:J1250)>'RFM input'!$AC$7,0, J1250+J1302+J1354)","v":73.902375442109857},{"$f":"IF(COUNT($H1250:K1250)>'RFM input'!$AC$7,0, K1250+K1302+K1354)","v":0},{"$f":"IF(COUNT($H1250:L1250)>'RFM input'!$AC$7,0, L1250+L1302+L1354)","v":0},{"$f":"IF(COUNT($H1250:M1250)>'RFM input'!$AC$7,0, M1250+M1302+M1354)","v":0},{"$f":"IF(COUNT($H1250:N1250)>'RFM input'!$AC$7,0, N1250+N1302+N1354)","v":0},{"$f":"IF(COUNT($H1250:O1250)>'RFM input'!$AC$7,0, O1250+O1302+O1354)","v":0},{"$f":"IF(COUNT($H1250:P1250)>'RFM input'!$AC$7,0, P1250+P1302+P1354)","v":0},{"$f":"IF(COUNT($H1250:Q1250)>'RFM input'!$AC$7,0, Q1250+Q1302+Q1354)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!J16","v":2.6437902849961517},4.2031665495994881,4.1009731739469233,4.8450897696046837,{"$f":"IF(COUNT($H1251:J1251)>'RFM input'!$AC$7,0, J1251+J1303+J1355)","v":4.9748415164459034},{"$f":"IF(COUNT($H1251:K1251)>'RFM input'!$AC$7,0, K1251+K1303+K1355)","v":0},{"$f":"IF(COUNT($H1251:L1251)>'RFM input'!$AC$7,0, L1251+L1303+L1355)","v":0},{"$f":"IF(COUNT($H1251:M1251)>'RFM input'!$AC$7,0, M1251+M1303+M1355)","v":0},{"$f":"IF(COUNT($H1251:N1251)>'RFM input'!$AC$7,0, N1251+N1303+N1355)","v":0},{"$f":"IF(COUNT($H1251:O1251)>'RFM input'!$AC$7,0, O1251+O1303+O1355)","v":0},{"$f":"IF(COUNT($H1251:P1251)>'RFM input'!$AC$7,0, P1251+P1303+P1355)","v":0},{"$f":"IF(COUNT($H1251:Q1251)>'RFM input'!$AC$7,0, Q1251+Q1303+Q1355)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!J17","v":18.821801752128366},17.672810738957299,{"$f":"H1252+H1304+H1356","v":18.201699530407801},17.648005167130172,{"$f":"IF(COUNT($H1252:J1252)>'RFM input'!$AC$7,0, J1252+J1304+J1356)","v":17.762461169221471},{"$f":"IF(COUNT($H1252:K1252)>'RFM input'!$AC$7,0, K1252+K1304+K1356)","v":0},{"$f":"IF(COUNT($H1252:L1252)>'RFM input'!$AC$7,0, L1252+L1304+L1356)","v":0},{"$f":"IF(COUNT($H1252:M1252)>'RFM input'!$AC$7,0, M1252+M1304+M1356)","v":0},{"$f":"IF(COUNT($H1252:N1252)>'RFM input'!$AC$7,0, N1252+N1304+N1356)","v":0},{"$f":"IF(COUNT($H1252:O1252)>'RFM input'!$AC$7,0, O1252+O1304+O1356)","v":0},{"$f":"IF(COUNT($H1252:P1252)>'RFM input'!$AC$7,0, P1252+P1304+P1356)","v":0},{"$f":"IF(COUNT($H1252:Q1252)>'RFM input'!$AC$7,0, Q1252+Q1304+Q1356)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!J18","v":3.3819515587170663},2.5733450091456369,2.0843652762961891,3.9677808754402699,{"$f":"IF(COUNT($H1253:J1253)>'RFM input'!$AC$7,0, J1253+J1305+J1357)","v":4.1424545340188832},{"$f":"IF(COUNT($H1253:K1253)>'RFM input'!$AC$7,0, K1253+K1305+K1357)","v":0},{"$f":"IF(COUNT($H1253:L1253)>'RFM input'!$AC$7,0, L1253+L1305+L1357)","v":0},{"$f":"IF(COUNT($H1253:M1253)>'RFM input'!$AC$7,0, M1253+M1305+M1357)","v":0},{"$f":"IF(COUNT($H1253:N1253)>'RFM input'!$AC$7,0, N1253+N1305+N1357)","v":0},{"$f":"IF(COUNT($H1253:O1253)>'RFM input'!$AC$7,0, O1253+O1305+O1357)","v":0},{"$f":"IF(COUNT($H1253:P1253)>'RFM input'!$AC$7,0, P1253+P1305+P1357)","v":0},{"$f":"IF(COUNT($H1253:Q1253)>'RFM input'!$AC$7,0, Q1253+Q1305+Q1357)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!J19","v":106.1129699781812},109.02587503640578,111.38203343601376,113.95238805376793,{"$f":"IF(COUNT($H1254:J1254)>'RFM input'!$AC$7,0, J1254+J1306+J1358)","v":116.63026917303148},{"$f":"IF(COUNT($H1254:K1254)>'RFM input'!$AC$7,0, K1254+K1306+K1358)","v":0},{"$f":"IF(COUNT($H1254:L1254)>'RFM input'!$AC$7,0, L1254+L1306+L1358)","v":0},{"$f":"IF(COUNT($H1254:M1254)>'RFM input'!$AC$7,0, M1254+M1306+M1358)","v":0},{"$f":"IF(COUNT($H1254:N1254)>'RFM input'!$AC$7,0, N1254+N1306+N1358)","v":0},{"$f":"IF(COUNT($H1254:O1254)>'RFM input'!$AC$7,0, O1254+O1306+O1358)","v":0},{"$f":"IF(COUNT($H1254:P1254)>'RFM input'!$AC$7,0, P1254+P1306+P1358)","v":0},{"$f":"IF(COUNT($H1254:Q1254)>'RFM input'!$AC$7,0, Q1254+Q1306+Q1358)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!J20","v":124.80234629770258},128.22829305881598,130.99943495203203,134.02249883554049,{"$f":"IF(COUNT($H1255:J1255)>'RFM input'!$AC$7,0, J1255+J1307+J1359)","v":137.1720275581757},{"$f":"IF(COUNT($H1255:K1255)>'RFM input'!$AC$7,0, K1255+K1307+K1359)","v":0},{"$f":"IF(COUNT($H1255:L1255)>'RFM input'!$AC$7,0, L1255+L1307+L1359)","v":0},{"$f":"IF(COUNT($H1255:M1255)>'RFM input'!$AC$7,0, M1255+M1307+M1359)","v":0},{"$f":"IF(COUNT($H1255:N1255)>'RFM input'!$AC$7,0, N1255+N1307+N1359)","v":0},{"$f":"IF(COUNT($H1255:O1255)>'RFM input'!$AC$7,0, O1255+O1307+O1359)","v":0},{"$f":"IF(COUNT($H1255:P1255)>'RFM input'!$AC$7,0, P1255+P1307+P1359)","v":0},{"$f":"IF(COUNT($H1255:Q1255)>'RFM input'!$AC$7,0, Q1255+Q1307+Q1359)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!J21","v":0},53.4,52.575332277496237,51.764251751236607,{"$f":"IF(COUNT($H1256:J1256)>'RFM input'!$AC$7,0, J1256+J1308+J1360)","v":50.908781842932754},{"$f":"IF(COUNT($H1256:K1256)>'RFM input'!$AC$7,0, K1256+K1308+K1360)","v":0},{"$f":"IF(COUNT($H1256:L1256)>'RFM input'!$AC$7,0, L1256+L1308+L1360)","v":0},{"$f":"IF(COUNT($H1256:M1256)>'RFM input'!$AC$7,0, M1256+M1308+M1360)","v":0},{"$f":"IF(COUNT($H1256:N1256)>'RFM input'!$AC$7,0, N1256+N1308+N1360)","v":0},{"$f":"IF(COUNT($H1256:O1256)>'RFM input'!$AC$7,0, O1256+O1308+O1360)","v":0},{"$f":"IF(COUNT($H1256:P1256)>'RFM input'!$AC$7,0, P1256+P1308+P1360)","v":0},{"$f":"IF(COUNT($H1256:Q1256)>'RFM input'!$AC$7,0, Q1256+Q1308+Q1360)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!J22","v":0},0,0,0,{"$f":"IF(COUNT($H1257:J1257)>'RFM input'!$AC$7,0, J1257+J1309+J1361)","v":0},{"$f":"IF(COUNT($H1257:K1257)>'RFM input'!$AC$7,0, K1257+K1309+K1361)","v":0},{"$f":"IF(COUNT($H1257:L1257)>'RFM input'!$AC$7,0, L1257+L1309+L1361)","v":0},{"$f":"IF(COUNT($H1257:M1257)>'RFM input'!$AC$7,0, M1257+M1309+M1361)","v":0},{"$f":"IF(COUNT($H1257:N1257)>'RFM input'!$AC$7,0, N1257+N1309+N1361)","v":0},{"$f":"IF(COUNT($H1257:O1257)>'RFM input'!$AC$7,0, O1257+O1309+O1361)","v":0},{"$f":"IF(COUNT($H1257:P1257)>'RFM input'!$AC$7,0, P1257+P1309+P1361)","v":0},{"$f":"IF(COUNT($H1257:Q1257)>'RFM input'!$AC$7,0, Q1257+Q1309+Q1361)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!J23","v":0},0,0,0,{"$f":"IF(COUNT($H1258:J1258)>'RFM input'!$AC$7,0, J1258+J1310+J1362)","v":0},{"$f":"IF(COUNT($H1258:K1258)>'RFM input'!$AC$7,0, K1258+K1310+K1362)","v":0},{"$f":"IF(COUNT($H1258:L1258)>'RFM input'!$AC$7,0, L1258+L1310+L1362)","v":0},{"$f":"IF(COUNT($H1258:M1258)>'RFM input'!$AC$7,0, M1258+M1310+M1362)","v":0},{"$f":"IF(COUNT($H1258:N1258)>'RFM input'!$AC$7,0, N1258+N1310+N1362)","v":0},{"$f":"IF(COUNT($H1258:O1258)>'RFM input'!$AC$7,0, O1258+O1310+O1362)","v":0},{"$f":"IF(COUNT($H1258:P1258)>'RFM input'!$AC$7,0, P1258+P1310+P1362)","v":0},{"$f":"IF(COUNT($H1258:Q1258)>'RFM input'!$AC$7,0, Q1258+Q1310+Q1362)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!J24","v":0},0,0,0,{"$f":"IF(COUNT($H1259:J1259)>'RFM input'!$AC$7,0, J1259+J1311+J1363)","v":0},{"$f":"IF(COUNT($H1259:K1259)>'RFM input'!$AC$7,0, K1259+K1311+K1363)","v":0},{"$f":"IF(COUNT($H1259:L1259)>'RFM input'!$AC$7,0, L1259+L1311+L1363)","v":0},{"$f":"IF(COUNT($H1259:M1259)>'RFM input'!$AC$7,0, M1259+M1311+M1363)","v":0},{"$f":"IF(COUNT($H1259:N1259)>'RFM input'!$AC$7,0, N1259+N1311+N1363)","v":0},{"$f":"IF(COUNT($H1259:O1259)>'RFM input'!$AC$7,0, O1259+O1311+O1363)","v":0},{"$f":"IF(COUNT($H1259:P1259)>'RFM input'!$AC$7,0, P1259+P1311+P1363)","v":0},{"$f":"IF(COUNT($H1259:Q1259)>'RFM input'!$AC$7,0, Q1259+Q1311+Q1363)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!J25","v":0},0,0,0,{"$f":"IF(COUNT($H1260:J1260)>'RFM input'!$AC$7,0, J1260+J1312+J1364)","v":0},{"$f":"IF(COUNT($H1260:K1260)>'RFM input'!$AC$7,0, K1260+K1312+K1364)","v":0},{"$f":"IF(COUNT($H1260:L1260)>'RFM input'!$AC$7,0, L1260+L1312+L1364)","v":0},{"$f":"IF(COUNT($H1260:M1260)>'RFM input'!$AC$7,0, M1260+M1312+M1364)","v":0},{"$f":"IF(COUNT($H1260:N1260)>'RFM input'!$AC$7,0, N1260+N1312+N1364)","v":0},{"$f":"IF(COUNT($H1260:O1260)>'RFM input'!$AC$7,0, O1260+O1312+O1364)","v":0},{"$f":"IF(COUNT($H1260:P1260)>'RFM input'!$AC$7,0, P1260+P1312+P1364)","v":0},{"$f":"IF(COUNT($H1260:Q1260)>'RFM input'!$AC$7,0, Q1260+Q1312+Q1364)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!J26","v":0},0,0,0,{"$f":"IF(COUNT($H1261:J1261)>'RFM input'!$AC$7,0, J1261+J1313+J1365)","v":0},{"$f":"IF(COUNT($H1261:K1261)>'RFM input'!$AC$7,0, K1261+K1313+K1365)","v":0},{"$f":"IF(COUNT($H1261:L1261)>'RFM input'!$AC$7,0, L1261+L1313+L1365)","v":0},{"$f":"IF(COUNT($H1261:M1261)>'RFM input'!$AC$7,0, M1261+M1313+M1365)","v":0},{"$f":"IF(COUNT($H1261:N1261)>'RFM input'!$AC$7,0, N1261+N1313+N1365)","v":0},{"$f":"IF(COUNT($H1261:O1261)>'RFM input'!$AC$7,0, O1261+O1313+O1365)","v":0},{"$f":"IF(COUNT($H1261:P1261)>'RFM input'!$AC$7,0, P1261+P1313+P1365)","v":0},{"$f":"IF(COUNT($H1261:Q1261)>'RFM input'!$AC$7,0, Q1261+Q1313+Q1365)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!J27","v":0},0,{"$f":"H1262+H1314+H1366","v":0},0,{"$f":"IF(COUNT($H1262:J1262)>'RFM input'!$AC$7,0, J1262+J1314+J1366)","v":0},{"$f":"IF(COUNT($H1262:K1262)>'RFM input'!$AC$7,0, K1262+K1314+K1366)","v":0},{"$f":"IF(COUNT($H1262:L1262)>'RFM input'!$AC$7,0, L1262+L1314+L1366)","v":0},{"$f":"IF(COUNT($H1262:M1262)>'RFM input'!$AC$7,0, M1262+M1314+M1366)","v":0},{"$f":"IF(COUNT($H1262:N1262)>'RFM input'!$AC$7,0, N1262+N1314+N1366)","v":0},{"$f":"IF(COUNT($H1262:O1262)>'RFM input'!$AC$7,0, O1262+O1314+O1366)","v":0},{"$f":"IF(COUNT($H1262:P1262)>'RFM input'!$AC$7,0, P1262+P1314+P1366)","v":0},{"$f":"IF(COUNT($H1262:Q1262)>'RFM input'!$AC$7,0, Q1262+Q1314+Q1366)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!J28","v":0},0,0,0,{"$f":"IF(COUNT($H1263:J1263)>'RFM input'!$AC$7,0, J1263+J1315+J1367)","v":0},{"$f":"IF(COUNT($H1263:K1263)>'RFM input'!$AC$7,0, K1263+K1315+K1367)","v":0},{"$f":"IF(COUNT($H1263:L1263)>'RFM input'!$AC$7,0, L1263+L1315+L1367)","v":0},{"$f":"IF(COUNT($H1263:M1263)>'RFM input'!$AC$7,0, M1263+M1315+M1367)","v":0},{"$f":"IF(COUNT($H1263:N1263)>'RFM input'!$AC$7,0, N1263+N1315+N1367)","v":0},{"$f":"IF(COUNT($H1263:O1263)>'RFM input'!$AC$7,0, O1263+O1315+O1367)","v":0},{"$f":"IF(COUNT($H1263:P1263)>'RFM input'!$AC$7,0, P1263+P1315+P1367)","v":0},{"$f":"IF(COUNT($H1263:Q1263)>'RFM input'!$AC$7,0, Q1263+Q1315+Q1367)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!J29","v":0},0,0,0,{"$f":"IF(COUNT($H1264:J1264)>'RFM input'!$AC$7,0, J1264+J1316+J1368)","v":0},{"$f":"IF(COUNT($H1264:K1264)>'RFM input'!$AC$7,0, K1264+K1316+K1368)","v":0},{"$f":"IF(COUNT($H1264:L1264)>'RFM input'!$AC$7,0, L1264+L1316+L1368)","v":0},{"$f":"IF(COUNT($H1264:M1264)>'RFM input'!$AC$7,0, M1264+M1316+M1368)","v":0},{"$f":"IF(COUNT($H1264:N1264)>'RFM input'!$AC$7,0, N1264+N1316+N1368)","v":0},{"$f":"IF(COUNT($H1264:O1264)>'RFM input'!$AC$7,0, O1264+O1316+O1368)","v":0},{"$f":"IF(COUNT($H1264:P1264)>'RFM input'!$AC$7,0, P1264+P1316+P1368)","v":0},{"$f":"IF(COUNT($H1264:Q1264)>'RFM input'!$AC$7,0, Q1264+Q1316+Q1368)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!J30","v":0},0,0,0,{"$f":"IF(COUNT($H1265:J1265)>'RFM input'!$AC$7,0, J1265+J1317+J1369)","v":0},{"$f":"IF(COUNT($H1265:K1265)>'RFM input'!$AC$7,0, K1265+K1317+K1369)","v":0},{"$f":"IF(COUNT($H1265:L1265)>'RFM input'!$AC$7,0, L1265+L1317+L1369)","v":0},{"$f":"IF(COUNT($H1265:M1265)>'RFM input'!$AC$7,0, M1265+M1317+M1369)","v":0},{"$f":"IF(COUNT($H1265:N1265)>'RFM input'!$AC$7,0, N1265+N1317+N1369)","v":0},{"$f":"IF(COUNT($H1265:O1265)>'RFM input'!$AC$7,0, O1265+O1317+O1369)","v":0},{"$f":"IF(COUNT($H1265:P1265)>'RFM input'!$AC$7,0, P1265+P1317+P1369)","v":0},{"$f":"IF(COUNT($H1265:Q1265)>'RFM input'!$AC$7,0, Q1265+Q1317+Q1369)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!J31","v":0},0,0,0,{"$f":"IF(COUNT($H1266:J1266)>'RFM input'!$AC$7,0, J1266+J1318+J1370)","v":0},{"$f":"IF(COUNT($H1266:K1266)>'RFM input'!$AC$7,0, K1266+K1318+K1370)","v":0},{"$f":"IF(COUNT($H1266:L1266)>'RFM input'!$AC$7,0, L1266+L1318+L1370)","v":0},{"$f":"IF(COUNT($H1266:M1266)>'RFM input'!$AC$7,0, M1266+M1318+M1370)","v":0},{"$f":"IF(COUNT($H1266:N1266)>'RFM input'!$AC$7,0, N1266+N1318+N1370)","v":0},{"$f":"IF(COUNT($H1266:O1266)>'RFM input'!$AC$7,0, O1266+O1318+O1370)","v":0},{"$f":"IF(COUNT($H1266:P1266)>'RFM input'!$AC$7,0, P1266+P1318+P1370)","v":0},{"$f":"IF(COUNT($H1266:Q1266)>'RFM input'!$AC$7,0, Q1266+Q1318+Q1370)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!J32","v":0},0,0,0,{"$f":"IF(COUNT($H1267:J1267)>'RFM input'!$AC$7,0, J1267+J1319+J1371)","v":0},{"$f":"IF(COUNT($H1267:K1267)>'RFM input'!$AC$7,0, K1267+K1319+K1371)","v":0},{"$f":"IF(COUNT($H1267:L1267)>'RFM input'!$AC$7,0, L1267+L1319+L1371)","v":0},{"$f":"IF(COUNT($H1267:M1267)>'RFM input'!$AC$7,0, M1267+M1319+M1371)","v":0},{"$f":"IF(COUNT($H1267:N1267)>'RFM input'!$AC$7,0, N1267+N1319+N1371)","v":0},{"$f":"IF(COUNT($H1267:O1267)>'RFM input'!$AC$7,0, O1267+O1319+O1371)","v":0},{"$f":"IF(COUNT($H1267:P1267)>'RFM input'!$AC$7,0, P1267+P1319+P1371)","v":0},{"$f":"IF(COUNT($H1267:Q1267)>'RFM input'!$AC$7,0, Q1267+Q1319+Q1371)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!J33","v":0},0,0,0,{"$f":"IF(COUNT($H1268:J1268)>'RFM input'!$AC$7,0, J1268+J1320+J1372)","v":0},{"$f":"IF(COUNT($H1268:K1268)>'RFM input'!$AC$7,0, K1268+K1320+K1372)","v":0},{"$f":"IF(COUNT($H1268:L1268)>'RFM input'!$AC$7,0, L1268+L1320+L1372)","v":0},{"$f":"IF(COUNT($H1268:M1268)>'RFM input'!$AC$7,0, M1268+M1320+M1372)","v":0},{"$f":"IF(COUNT($H1268:N1268)>'RFM input'!$AC$7,0, N1268+N1320+N1372)","v":0},{"$f":"IF(COUNT($H1268:O1268)>'RFM input'!$AC$7,0, O1268+O1320+O1372)","v":0},{"$f":"IF(COUNT($H1268:P1268)>'RFM input'!$AC$7,0, P1268+P1320+P1372)","v":0},{"$f":"IF(COUNT($H1268:Q1268)>'RFM input'!$AC$7,0, Q1268+Q1320+Q1372)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!J34","v":0},0,0,0,{"$f":"IF(COUNT($H1269:J1269)>'RFM input'!$AC$7,0, J1269+J1321+J1373)","v":0},{"$f":"IF(COUNT($H1269:K1269)>'RFM input'!$AC$7,0, K1269+K1321+K1373)","v":0},{"$f":"IF(COUNT($H1269:L1269)>'RFM input'!$AC$7,0, L1269+L1321+L1373)","v":0},{"$f":"IF(COUNT($H1269:M1269)>'RFM input'!$AC$7,0, M1269+M1321+M1373)","v":0},{"$f":"IF(COUNT($H1269:N1269)>'RFM input'!$AC$7,0, N1269+N1321+N1373)","v":0},{"$f":"IF(COUNT($H1269:O1269)>'RFM input'!$AC$7,0, O1269+O1321+O1373)","v":0},{"$f":"IF(COUNT($H1269:P1269)>'RFM input'!$AC$7,0, P1269+P1321+P1373)","v":0},{"$f":"IF(COUNT($H1269:Q1269)>'RFM input'!$AC$7,0, Q1269+Q1321+Q1373)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!J35","v":0},0,0,0,{"$f":"IF(COUNT($H1270:J1270)>'RFM input'!$AC$7,0, J1270+J1322+J1374)","v":0},{"$f":"IF(COUNT($H1270:K1270)>'RFM input'!$AC$7,0, K1270+K1322+K1374)","v":0},{"$f":"IF(COUNT($H1270:L1270)>'RFM input'!$AC$7,0, L1270+L1322+L1374)","v":0},{"$f":"IF(COUNT($H1270:M1270)>'RFM input'!$AC$7,0, M1270+M1322+M1374)","v":0},{"$f":"IF(COUNT($H1270:N1270)>'RFM input'!$AC$7,0, N1270+N1322+N1374)","v":0},{"$f":"IF(COUNT($H1270:O1270)>'RFM input'!$AC$7,0, O1270+O1322+O1374)","v":0},{"$f":"IF(COUNT($H1270:P1270)>'RFM input'!$AC$7,0, P1270+P1322+P1374)","v":0},{"$f":"IF(COUNT($H1270:Q1270)>'RFM input'!$AC$7,0, Q1270+Q1322+Q1374)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!J36","v":0},0,0,0,{"$f":"IF(COUNT($H1271:J1271)>'RFM input'!$AC$7,0, J1271+J1323+J1375)","v":0},{"$f":"IF(COUNT($H1271:K1271)>'RFM input'!$AC$7,0, K1271+K1323+K1375)","v":0},{"$f":"IF(COUNT($H1271:L1271)>'RFM input'!$AC$7,0, L1271+L1323+L1375)","v":0},{"$f":"IF(COUNT($H1271:M1271)>'RFM input'!$AC$7,0, M1271+M1323+M1375)","v":0},{"$f":"IF(COUNT($H1271:N1271)>'RFM input'!$AC$7,0, N1271+N1323+N1375)","v":0},{"$f":"IF(COUNT($H1271:O1271)>'RFM input'!$AC$7,0, O1271+O1323+O1375)","v":0},{"$f":"IF(COUNT($H1271:P1271)>'RFM input'!$AC$7,0, P1271+P1323+P1375)","v":0},{"$f":"IF(COUNT($H1271:Q1271)>'RFM input'!$AC$7,0, Q1271+Q1323+Q1375)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!J37","v":0},0,{"$f":"H1272+H1324+H1376","v":0},0,{"$f":"IF(COUNT($H1272:J1272)>'RFM input'!$AC$7,0, J1272+J1324+J1376)","v":0},{"$f":"IF(COUNT($H1272:K1272)>'RFM input'!$AC$7,0, K1272+K1324+K1376)","v":0},{"$f":"IF(COUNT($H1272:L1272)>'RFM input'!$AC$7,0, L1272+L1324+L1376)","v":0},{"$f":"IF(COUNT($H1272:M1272)>'RFM input'!$AC$7,0, M1272+M1324+M1376)","v":0},{"$f":"IF(COUNT($H1272:N1272)>'RFM input'!$AC$7,0, N1272+N1324+N1376)","v":0},{"$f":"IF(COUNT($H1272:O1272)>'RFM input'!$AC$7,0, O1272+O1324+O1376)","v":0},{"$f":"IF(COUNT($H1272:P1272)>'RFM input'!$AC$7,0, P1272+P1324+P1376)","v":0},{"$f":"IF(COUNT($H1272:Q1272)>'RFM input'!$AC$7,0, Q1272+Q1324+Q1376)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!J38","v":0},0,0,0,{"$f":"IF(COUNT($H1273:J1273)>'RFM input'!$AC$7,0, J1273+J1325+J1377)","v":0},{"$f":"IF(COUNT($H1273:K1273)>'RFM input'!$AC$7,0, K1273+K1325+K1377)","v":0},{"$f":"IF(COUNT($H1273:L1273)>'RFM input'!$AC$7,0, L1273+L1325+L1377)","v":0},{"$f":"IF(COUNT($H1273:M1273)>'RFM input'!$AC$7,0, M1273+M1325+M1377)","v":0},{"$f":"IF(COUNT($H1273:N1273)>'RFM input'!$AC$7,0, N1273+N1325+N1377)","v":0},{"$f":"IF(COUNT($H1273:O1273)>'RFM input'!$AC$7,0, O1273+O1325+O1377)","v":0},{"$f":"IF(COUNT($H1273:P1273)>'RFM input'!$AC$7,0, P1273+P1325+P1377)","v":0},{"$f":"IF(COUNT($H1273:Q1273)>'RFM input'!$AC$7,0, Q1273+Q1325+Q1377)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!J39","v":0},0,0,0,{"$f":"IF(COUNT($H1274:J1274)>'RFM input'!$AC$7,0, J1274+J1326+J1378)","v":0},{"$f":"IF(COUNT($H1274:K1274)>'RFM input'!$AC$7,0, K1274+K1326+K1378)","v":0},{"$f":"IF(COUNT($H1274:L1274)>'RFM input'!$AC$7,0, L1274+L1326+L1378)","v":0},{"$f":"IF(COUNT($H1274:M1274)>'RFM input'!$AC$7,0, M1274+M1326+M1378)","v":0},{"$f":"IF(COUNT($H1274:N1274)>'RFM input'!$AC$7,0, N1274+N1326+N1378)","v":0},{"$f":"IF(COUNT($H1274:O1274)>'RFM input'!$AC$7,0, O1274+O1326+O1378)","v":0},{"$f":"IF(COUNT($H1274:P1274)>'RFM input'!$AC$7,0, P1274+P1326+P1378)","v":0},{"$f":"IF(COUNT($H1274:Q1274)>'RFM input'!$AC$7,0, Q1274+Q1326+Q1378)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!J40","v":0},0,0,0,{"$f":"IF(COUNT($H1275:J1275)>'RFM input'!$AC$7,0, J1275+J1327+J1379)","v":0},{"$f":"IF(COUNT($H1275:K1275)>'RFM input'!$AC$7,0, K1275+K1327+K1379)","v":0},{"$f":"IF(COUNT($H1275:L1275)>'RFM input'!$AC$7,0, L1275+L1327+L1379)","v":0},{"$f":"IF(COUNT($H1275:M1275)>'RFM input'!$AC$7,0, M1275+M1327+M1379)","v":0},{"$f":"IF(COUNT($H1275:N1275)>'RFM input'!$AC$7,0, N1275+N1327+N1379)","v":0},{"$f":"IF(COUNT($H1275:O1275)>'RFM input'!$AC$7,0, O1275+O1327+O1379)","v":0},{"$f":"IF(COUNT($H1275:P1275)>'RFM input'!$AC$7,0, P1275+P1327+P1379)","v":0},{"$f":"IF(COUNT($H1275:Q1275)>'RFM input'!$AC$7,0, Q1275+Q1327+Q1379)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!J41","v":0},0,0,0,{"$f":"IF(COUNT($H1276:J1276)>'RFM input'!$AC$7,0, J1276+J1328+J1380)","v":0},{"$f":"IF(COUNT($H1276:K1276)>'RFM input'!$AC$7,0, K1276+K1328+K1380)","v":0},{"$f":"IF(COUNT($H1276:L1276)>'RFM input'!$AC$7,0, L1276+L1328+L1380)","v":0},{"$f":"IF(COUNT($H1276:M1276)>'RFM input'!$AC$7,0, M1276+M1328+M1380)","v":0},{"$f":"IF(COUNT($H1276:N1276)>'RFM input'!$AC$7,0, N1276+N1328+N1380)","v":0},{"$f":"IF(COUNT($H1276:O1276)>'RFM input'!$AC$7,0, O1276+O1328+O1380)","v":0},{"$f":"IF(COUNT($H1276:P1276)>'RFM input'!$AC$7,0, P1276+P1328+P1380)","v":0},{"$f":"IF(COUNT($H1276:Q1276)>'RFM input'!$AC$7,0, Q1276+Q1328+Q1380)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!J42","v":0},0,0,0,{"$f":"IF(COUNT($H1277:J1277)>'RFM input'!$AC$7,0, J1277+J1329+J1381)","v":0},{"$f":"IF(COUNT($H1277:K1277)>'RFM input'!$AC$7,0, K1277+K1329+K1381)","v":0},{"$f":"IF(COUNT($H1277:L1277)>'RFM input'!$AC$7,0, L1277+L1329+L1381)","v":0},{"$f":"IF(COUNT($H1277:M1277)>'RFM input'!$AC$7,0, M1277+M1329+M1381)","v":0},{"$f":"IF(COUNT($H1277:N1277)>'RFM input'!$AC$7,0, N1277+N1329+N1381)","v":0},{"$f":"IF(COUNT($H1277:O1277)>'RFM input'!$AC$7,0, O1277+O1329+O1381)","v":0},{"$f":"IF(COUNT($H1277:P1277)>'RFM input'!$AC$7,0, P1277+P1329+P1381)","v":0},{"$f":"IF(COUNT($H1277:Q1277)>'RFM input'!$AC$7,0, Q1277+Q1329+Q1381)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!J43","v":0},0,0,0,{"$f":"IF(COUNT($H1278:J1278)>'RFM input'!$AC$7,0, J1278+J1330+J1382)","v":0},{"$f":"IF(COUNT($H1278:K1278)>'RFM input'!$AC$7,0, K1278+K1330+K1382)","v":0},{"$f":"IF(COUNT($H1278:L1278)>'RFM input'!$AC$7,0, L1278+L1330+L1382)","v":0},{"$f":"IF(COUNT($H1278:M1278)>'RFM input'!$AC$7,0, M1278+M1330+M1382)","v":0},{"$f":"IF(COUNT($H1278:N1278)>'RFM input'!$AC$7,0, N1278+N1330+N1382)","v":0},{"$f":"IF(COUNT($H1278:O1278)>'RFM input'!$AC$7,0, O1278+O1330+O1382)","v":0},{"$f":"IF(COUNT($H1278:P1278)>'RFM input'!$AC$7,0, P1278+P1330+P1382)","v":0},{"$f":"IF(COUNT($H1278:Q1278)>'RFM input'!$AC$7,0, Q1278+Q1330+Q1382)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!J44","v":0},0,0,0,{"$f":"IF(COUNT($H1279:J1279)>'RFM input'!$AC$7,0, J1279+J1331+J1383)","v":0},{"$f":"IF(COUNT($H1279:K1279)>'RFM input'!$AC$7,0, K1279+K1331+K1383)","v":0},{"$f":"IF(COUNT($H1279:L1279)>'RFM input'!$AC$7,0, L1279+L1331+L1383)","v":0},{"$f":"IF(COUNT($H1279:M1279)>'RFM input'!$AC$7,0, M1279+M1331+M1383)","v":0},{"$f":"IF(COUNT($H1279:N1279)>'RFM input'!$AC$7,0, N1279+N1331+N1383)","v":0},{"$f":"IF(COUNT($H1279:O1279)>'RFM input'!$AC$7,0, O1279+O1331+O1383)","v":0},{"$f":"IF(COUNT($H1279:P1279)>'RFM input'!$AC$7,0, P1279+P1331+P1383)","v":0},{"$f":"IF(COUNT($H1279:Q1279)>'RFM input'!$AC$7,0, Q1279+Q1331+Q1383)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!J45","v":0},0,0,0,{"$f":"IF(COUNT($H1280:J1280)>'RFM input'!$AC$7,0, J1280+J1332+J1384)","v":0},{"$f":"IF(COUNT($H1280:K1280)>'RFM input'!$AC$7,0, K1280+K1332+K1384)","v":0},{"$f":"IF(COUNT($H1280:L1280)>'RFM input'!$AC$7,0, L1280+L1332+L1384)","v":0},{"$f":"IF(COUNT($H1280:M1280)>'RFM input'!$AC$7,0, M1280+M1332+M1384)","v":0},{"$f":"IF(COUNT($H1280:N1280)>'RFM input'!$AC$7,0, N1280+N1332+N1384)","v":0},{"$f":"IF(COUNT($H1280:O1280)>'RFM input'!$AC$7,0, O1280+O1332+O1384)","v":0},{"$f":"IF(COUNT($H1280:P1280)>'RFM input'!$AC$7,0, P1280+P1332+P1384)","v":0},{"$f":"IF(COUNT($H1280:Q1280)>'RFM input'!$AC$7,0, Q1280+Q1332+Q1384)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!J46","v":0},0,0,0,{"$f":"IF(COUNT($H1281:J1281)>'RFM input'!$AC$7,0, J1281+J1333+J1385)","v":0},{"$f":"IF(COUNT($H1281:K1281)>'RFM input'!$AC$7,0, K1281+K1333+K1385)","v":0},{"$f":"IF(COUNT($H1281:L1281)>'RFM input'!$AC$7,0, L1281+L1333+L1385)","v":0},{"$f":"IF(COUNT($H1281:M1281)>'RFM input'!$AC$7,0, M1281+M1333+M1385)","v":0},{"$f":"IF(COUNT($H1281:N1281)>'RFM input'!$AC$7,0, N1281+N1333+N1385)","v":0},{"$f":"IF(COUNT($H1281:O1281)>'RFM input'!$AC$7,0, O1281+O1333+O1385)","v":0},{"$f":"IF(COUNT($H1281:P1281)>'RFM input'!$AC$7,0, P1281+P1333+P1385)","v":0},{"$f":"IF(COUNT($H1281:Q1281)>'RFM input'!$AC$7,0, Q1281+Q1333+Q1385)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!J47","v":0},0,0,0,{"$f":"IF(COUNT($H1282:J1282)>'RFM input'!$AC$7,0, J1282+J1334+J1386)","v":0},{"$f":"IF(COUNT($H1282:K1282)>'RFM input'!$AC$7,0, K1282+K1334+K1386)","v":0},{"$f":"IF(COUNT($H1282:L1282)>'RFM input'!$AC$7,0, L1282+L1334+L1386)","v":0},{"$f":"IF(COUNT($H1282:M1282)>'RFM input'!$AC$7,0, M1282+M1334+M1386)","v":0},{"$f":"IF(COUNT($H1282:N1282)>'RFM input'!$AC$7,0, N1282+N1334+N1386)","v":0},{"$f":"IF(COUNT($H1282:O1282)>'RFM input'!$AC$7,0, O1282+O1334+O1386)","v":0},{"$f":"IF(COUNT($H1282:P1282)>'RFM input'!$AC$7,0, P1282+P1334+P1386)","v":0},{"$f":"IF(COUNT($H1282:Q1282)>'RFM input'!$AC$7,0, Q1282+Q1334+Q1386)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!J48","v":0},0,0,0,{"$f":"IF(COUNT($H1283:J1283)>'RFM input'!$AC$7,0, J1283+J1335+J1387)","v":0},{"$f":"IF(COUNT($H1283:K1283)>'RFM input'!$AC$7,0, K1283+K1335+K1387)","v":0},{"$f":"IF(COUNT($H1283:L1283)>'RFM input'!$AC$7,0, L1283+L1335+L1387)","v":0},{"$f":"IF(COUNT($H1283:M1283)>'RFM input'!$AC$7,0, M1283+M1335+M1387)","v":0},{"$f":"IF(COUNT($H1283:N1283)>'RFM input'!$AC$7,0, N1283+N1335+N1387)","v":0},{"$f":"IF(COUNT($H1283:O1283)>'RFM input'!$AC$7,0, O1283+O1335+O1387)","v":0},{"$f":"IF(COUNT($H1283:P1283)>'RFM input'!$AC$7,0, P1283+P1335+P1387)","v":0},{"$f":"IF(COUNT($H1283:Q1283)>'RFM input'!$AC$7,0, Q1283+Q1335+Q1387)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!J49","v":0},0,0,0,{"$f":"IF(COUNT($H1284:J1284)>'RFM input'!$AC$7,0, J1284+J1336+J1388)","v":0},{"$f":"IF(COUNT($H1284:K1284)>'RFM input'!$AC$7,0, K1284+K1336+K1388)","v":0},{"$f":"IF(COUNT($H1284:L1284)>'RFM input'!$AC$7,0, L1284+L1336+L1388)","v":0},{"$f":"IF(COUNT($H1284:M1284)>'RFM input'!$AC$7,0, M1284+M1336+M1388)","v":0},{"$f":"IF(COUNT($H1284:N1284)>'RFM input'!$AC$7,0, N1284+N1336+N1388)","v":0},{"$f":"IF(COUNT($H1284:O1284)>'RFM input'!$AC$7,0, O1284+O1336+O1388)","v":0},{"$f":"IF(COUNT($H1284:P1284)>'RFM input'!$AC$7,0, P1284+P1336+P1388)","v":0},{"$f":"IF(COUNT($H1284:Q1284)>'RFM input'!$AC$7,0, Q1284+Q1336+Q1388)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!J50","v":0},0,0,0,{"$f":"IF(COUNT($H1285:J1285)>'RFM input'!$AC$7,0, J1285+J1337+J1389)","v":0},{"$f":"IF(COUNT($H1285:K1285)>'RFM input'!$AC$7,0, K1285+K1337+K1389)","v":0},{"$f":"IF(COUNT($H1285:L1285)>'RFM input'!$AC$7,0, L1285+L1337+L1389)","v":0},{"$f":"IF(COUNT($H1285:M1285)>'RFM input'!$AC$7,0, M1285+M1337+M1389)","v":0},{"$f":"IF(COUNT($H1285:N1285)>'RFM input'!$AC$7,0, N1285+N1337+N1389)","v":0},{"$f":"IF(COUNT($H1285:O1285)>'RFM input'!$AC$7,0, O1285+O1337+O1389)","v":0},{"$f":"IF(COUNT($H1285:P1285)>'RFM input'!$AC$7,0, P1285+P1337+P1389)","v":0},{"$f":"IF(COUNT($H1285:Q1285)>'RFM input'!$AC$7,0, Q1285+Q1337+Q1389)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!J51","v":0},0,0,0,{"$f":"IF(COUNT($H1286:J1286)>'RFM input'!$AC$7,0, J1286+J1338+J1390)","v":0},{"$f":"IF(COUNT($H1286:K1286)>'RFM input'!$AC$7,0, K1286+K1338+K1390)","v":0},{"$f":"IF(COUNT($H1286:L1286)>'RFM input'!$AC$7,0, L1286+L1338+L1390)","v":0},{"$f":"IF(COUNT($H1286:M1286)>'RFM input'!$AC$7,0, M1286+M1338+M1390)","v":0},{"$f":"IF(COUNT($H1286:N1286)>'RFM input'!$AC$7,0, N1286+N1338+N1390)","v":0},{"$f":"IF(COUNT($H1286:O1286)>'RFM input'!$AC$7,0, O1286+O1338+O1390)","v":0},{"$f":"IF(COUNT($H1286:P1286)>'RFM input'!$AC$7,0, P1286+P1338+P1390)","v":0},{"$f":"IF(COUNT($H1286:Q1286)>'RFM input'!$AC$7,0, Q1286+Q1338+Q1390)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!J52","v":0},0,0,0,{"$f":"IF(COUNT($H1287:J1287)>'RFM input'!$AC$7,0, J1287+J1339+J1391)","v":0},{"$f":"IF(COUNT($H1287:K1287)>'RFM input'!$AC$7,0, K1287+K1339+K1391)","v":0},{"$f":"IF(COUNT($H1287:L1287)>'RFM input'!$AC$7,0, L1287+L1339+L1391)","v":0},{"$f":"IF(COUNT($H1287:M1287)>'RFM input'!$AC$7,0, M1287+M1339+M1391)","v":0},{"$f":"IF(COUNT($H1287:N1287)>'RFM input'!$AC$7,0, N1287+N1339+N1391)","v":0},{"$f":"IF(COUNT($H1287:O1287)>'RFM input'!$AC$7,0, O1287+O1339+O1391)","v":0},{"$f":"IF(COUNT($H1287:P1287)>'RFM input'!$AC$7,0, P1287+P1339+P1391)","v":0},{"$f":"IF(COUNT($H1287:Q1287)>'RFM input'!$AC$7,0, Q1287+Q1339+Q1391)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!J53","v":0},0,0,0,{"$f":"IF(COUNT($H1288:J1288)>'RFM input'!$AC$7,0, J1288+J1340+J1392)","v":0},{"$f":"IF(COUNT($H1288:K1288)>'RFM input'!$AC$7,0, K1288+K1340+K1392)","v":0},{"$f":"IF(COUNT($H1288:L1288)>'RFM input'!$AC$7,0, L1288+L1340+L1392)","v":0},{"$f":"IF(COUNT($H1288:M1288)>'RFM input'!$AC$7,0, M1288+M1340+M1392)","v":0},{"$f":"IF(COUNT($H1288:N1288)>'RFM input'!$AC$7,0, N1288+N1340+N1392)","v":0},{"$f":"IF(COUNT($H1288:O1288)>'RFM input'!$AC$7,0, O1288+O1340+O1392)","v":0},{"$f":"IF(COUNT($H1288:P1288)>'RFM input'!$AC$7,0, P1288+P1340+P1392)","v":0},{"$f":"IF(COUNT($H1288:Q1288)>'RFM input'!$AC$7,0, Q1288+Q1340+Q1392)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!J54","v":0},0,0,0,{"$f":"IF(COUNT($H1289:J1289)>'RFM input'!$AC$7,0, J1289+J1341+J1393)","v":0},{"$f":"IF(COUNT($H1289:K1289)>'RFM input'!$AC$7,0, K1289+K1341+K1393)","v":0},{"$f":"IF(COUNT($H1289:L1289)>'RFM input'!$AC$7,0, L1289+L1341+L1393)","v":0},{"$f":"IF(COUNT($H1289:M1289)>'RFM input'!$AC$7,0, M1289+M1341+M1393)","v":0},{"$f":"IF(COUNT($H1289:N1289)>'RFM input'!$AC$7,0, N1289+N1341+N1393)","v":0},{"$f":"IF(COUNT($H1289:O1289)>'RFM input'!$AC$7,0, O1289+O1341+O1393)","v":0},{"$f":"IF(COUNT($H1289:P1289)>'RFM input'!$AC$7,0, P1289+P1341+P1393)","v":0},{"$f":"IF(COUNT($H1289:Q1289)>'RFM input'!$AC$7,0, Q1289+Q1341+Q1393)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!J55","v":0},0,0,0,{"$f":"IF(COUNT($H1290:J1290)>'RFM input'!$AC$7,0, J1290+J1342+J1394)","v":0},{"$f":"IF(COUNT($H1290:K1290)>'RFM input'!$AC$7,0, K1290+K1342+K1394)","v":0},{"$f":"IF(COUNT($H1290:L1290)>'RFM input'!$AC$7,0, L1290+L1342+L1394)","v":0},{"$f":"IF(COUNT($H1290:M1290)>'RFM input'!$AC$7,0, M1290+M1342+M1394)","v":0},{"$f":"IF(COUNT($H1290:N1290)>'RFM input'!$AC$7,0, N1290+N1342+N1394)","v":0},{"$f":"IF(COUNT($H1290:O1290)>'RFM input'!$AC$7,0, O1290+O1342+O1394)","v":0},{"$f":"IF(COUNT($H1290:P1290)>'RFM input'!$AC$7,0, P1290+P1342+P1394)","v":0},{"$f":"IF(COUNT($H1290:Q1290)>'RFM input'!$AC$7,0, Q1290+Q1342+Q1394)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!J56","v":0},0,0,0,{"$f":"IF(COUNT($H1291:J1291)>'RFM input'!$AC$7,0, J1291+J1343+J1395)","v":0},{"$f":"IF(COUNT($H1291:K1291)>'RFM input'!$AC$7,0, K1291+K1343+K1395)","v":0},{"$f":"IF(COUNT($H1291:L1291)>'RFM input'!$AC$7,0, L1291+L1343+L1395)","v":0},{"$f":"IF(COUNT($H1291:M1291)>'RFM input'!$AC$7,0, M1291+M1343+M1395)","v":0},{"$f":"IF(COUNT($H1291:N1291)>'RFM input'!$AC$7,0, N1291+N1343+N1395)","v":0},{"$f":"IF(COUNT($H1291:O1291)>'RFM input'!$AC$7,0, O1291+O1343+O1395)","v":0},{"$f":"IF(COUNT($H1291:P1291)>'RFM input'!$AC$7,0, P1291+P1343+P1395)","v":0},{"$f":"IF(COUNT($H1291:Q1291)>'RFM input'!$AC$7,0, Q1291+Q1343+Q1395)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G1294:G1343)","v":143.32363286400584},{"$f":"SUM(H1294:H1343)","v":192.61447830920324},189.81298198520793,185.8390877137594,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!N7","v":20.355950210059252},{"$f":"H64*H$7","v":41.633031310829182},30.885964656377968,24.021827920326626,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!N8","v":44.578350702884634},{"$f":"H65*H$7","v":39.602042359318034},45.530575159366748,54.488326187322677,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!N9","v":35.20652824759091},{"$f":"H66*H$7","v":10.903985886534445},30.434557568017343,28.742851019839808,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!N10","v":0.88389863322517437},{"$f":"H67*H$7","v":5.1422284230086408},3.2796605870958917,11.110354132024035,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!N11","v":5.0533114854027943},{"$f":"H68*H$7","v":25.163479599706523},24.358573895714876,11.540011540375483,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!N12","v":9.6264008142701574},{"$f":"H69*H$7","v":30.4216822062583},6.9295561130327137,15.2782341922803,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!N13","v":5.6405535327706326},{"$f":"H70*H$7","v":20.3531335481436},7.887097232227271,16.066843258163367,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!N14","v":0},{"$f":"H71*H$7","v":10.957027057897525},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!N15","v":18.466821878300525},{"$f":"H72*H$7","v":3.9748548512733097},34.156004532080019,20.399742919370127,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!N16","v":1.6376816689912348},{"$f":"H73*H$7","v":0.69763990979985291},1.4268753452599006,0.93351801179912308,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!N17","v":1.6557781346450147},{"$f":"H74*H$7","v":3.3039754142070894},2.1010630786701503,2.703578219896825,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!N18","v":0.21835755586549799},{"$f":"H75*H$7","v":0.46139774222671254},2.8230538173650981,0.5538003123610179,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!N19","v":0},{"$f":"H76*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!N20","v":0},{"$f":"H77*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!N21","v":0},{"$f":"H78*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!N22","v":0},{"$f":"H79*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!N23","v":0},{"$f":"H80*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!N24","v":0},{"$f":"H81*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!N25","v":0},{"$f":"H82*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!N26","v":0},{"$f":"H83*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!N27","v":0},{"$f":"H84*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!N28","v":0},{"$f":"H85*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!N29","v":0},{"$f":"H86*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!N30","v":0},{"$f":"H87*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!N31","v":0},{"$f":"H88*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!N32","v":0},{"$f":"H89*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!N33","v":0},{"$f":"H90*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!N34","v":0},{"$f":"H91*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!N35","v":0},{"$f":"H92*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!N36","v":0},{"$f":"H93*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!N37","v":0},{"$f":"H94*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!N38","v":0},{"$f":"H95*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!N39","v":0},{"$f":"H96*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!N40","v":0},{"$f":"H97*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!N41","v":0},{"$f":"H98*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!N42","v":0},{"$f":"H99*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!N43","v":0},{"$f":"H100*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!N44","v":0},{"$f":"H101*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!N45","v":0},{"$f":"H102*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!N46","v":0},{"$f":"H103*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!N47","v":0},{"$f":"H104*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!N48","v":0},{"$f":"H105*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!N49","v":0},{"$f":"H106*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!N50","v":0},{"$f":"H107*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!N51","v":0},{"$f":"H108*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!N52","v":0},{"$f":"H109*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!N53","v":0},{"$f":"H110*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!N54","v":0},{"$f":"H111*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!N55","v":0},{"$f":"H112*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!N56","v":0},{"$f":"H113*H$7","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$397& \" Regulatory Depreciation\"","v":"Nominal Actual Regulatory Depreciation"},null,null,null,{"$f":"SUM(G1346:G1395)","v":-61.170201610914162},{"$f":"SUM(H1346:H1395)","v":-87.168859568820409},{"$f":"SUM(I1346:I1395)","v":-87.701790751868245},-96.696325403671466,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"-'RFM input'!P7","v":-8.4629832662692124},{"$f":"H1608+H1660","v":-13.300836509740373},{"$f":"I1608+I1660","v":-15.665447145984743},-17.802524476996755,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"-'RFM input'!P8","v":-12.104217096843991},{"$f":"H1609+H1661","v":-15.310202819197842},-15.453089780743094,-16.215705331853048,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"-'RFM input'!P9","v":-11.317104901030635},{"$f":"H1610+H1662","v":-13.391010223789156},-13.756880839612741,-14.410789767870217,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"-'RFM input'!P10","v":-2.9953343603715155},{"$f":"H1611+H1663","v":-3.6584715406524868},-3.7618484909057619,-3.9553347214774295,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"-'RFM input'!P11","v":-14.401939977676864},{"$f":"H1612+H1664","v":-22.655201774430537},-22.495521931976267,-23.52609127706155,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"-'RFM input'!P12","v":-1.747995546632696},{"$f":"H1613+H1665","v":-3.0067169761597539},-2.9674465038725248,-3.1256152701277413,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"-'RFM input'!P13","v":-2.8140088788313644},{"$f":"H1614+H1666","v":-3.4744494160248629},-4.5279566188820137,-5.0987244638438032,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"-'RFM input'!P14","v":0.23075133224922162},{"$f":"H1615+H1667","v":0.18664758336858178},0.45647001605986742,0.47556567839836905,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"-'RFM input'!P15","v":-10.300262738572874},{"$f":"H1616+H1668","v":-12.335953079229068},-10.035253021183026,-14.237030569888347,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"-'RFM input'!P16","v":-0.45436112332592171},{"$f":"H1617+H1669","v":-0.79983328545241805},-0.68275874960214,-0.80376626495790304,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"-'RFM input'!P17","v":-2.1519682617531597},{"$f":"H1618+H1670","v":-2.7750866227565911},-2.6547574419477806,-2.5891222178055271,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"-'RFM input'!P18","v":-0.98962861119314627},{"$f":"H1619+H1671","v":-0.95037747507616011},-0.9396382182210179,-0.37912665378240495,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"-'RFM input'!P19","v":2.9129050582245752},{"$f":"H1620+H1672","v":2.3561583996079789},2.5703546177541794,2.6778811192635463,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"-'RFM input'!P20","v":3.4259467611133965},{"$f":"H1621+H1673","v":2.7711418932160572},3.02306388350845,3.1495287226352016,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"-'RFM input'!P21","v":0},{"$f":"H1622+H1674","v":-0.82466772250376286},-0.8110805262596319,-0.85546990830385128,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"-'RFM input'!P22","v":0},{"$f":"H1623+H1675","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"-'RFM input'!P23","v":0},{"$f":"H1624+H1676","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"-'RFM input'!P24","v":0},{"$f":"H1625+H1677","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"-'RFM input'!P25","v":0},{"$f":"H1626+H1678","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"-'RFM input'!P26","v":0},{"$f":"H1627+H1679","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"-'RFM input'!P27","v":0},{"$f":"H1628+H1680","v":0},{"$f":"I1628+I1680","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"-'RFM input'!P28","v":0},{"$f":"H1629+H1681","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"-'RFM input'!P29","v":0},{"$f":"H1630+H1682","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"-'RFM input'!P30","v":0},{"$f":"H1631+H1683","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"-'RFM input'!P31","v":0},{"$f":"H1632+H1684","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"-'RFM input'!P32","v":0},{"$f":"H1633+H1685","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"-'RFM input'!P33","v":0},{"$f":"H1634+H1686","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"-'RFM input'!P34","v":0},{"$f":"H1635+H1687","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"-'RFM input'!P35","v":0},{"$f":"H1636+H1688","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"-'RFM input'!P36","v":0},{"$f":"H1637+H1689","v":0},{"$f":"I1637+I1689","v":0},0,0,0,0,0,0,0,{"$f":"Q1637+Q1689","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"-'RFM input'!P37","v":0},{"$f":"H1638+H1690","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"-'RFM input'!P38","v":0},{"$f":"H1639+H1691","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"-'RFM input'!P39","v":0},{"$f":"H1640+H1692","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"-'RFM input'!P40","v":0},{"$f":"H1641+H1693","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"-'RFM input'!P41","v":0},{"$f":"H1642+H1694","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"-'RFM input'!P42","v":0},{"$f":"H1643+H1695","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"-'RFM input'!P43","v":0},{"$f":"H1644+H1696","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"-'RFM input'!P44","v":0},{"$f":"H1645+H1697","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"-'RFM input'!P45","v":0},{"$f":"H1646+H1698","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"-'RFM input'!P46","v":0},{"$f":"H1647+H1699","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"-'RFM input'!P47","v":0},{"$f":"H1648+H1700","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"-'RFM input'!P48","v":0},{"$f":"H1649+H1701","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"-'RFM input'!P49","v":0},{"$f":"H1650+H1702","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"-'RFM input'!P50","v":0},{"$f":"H1651+H1703","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"-'RFM input'!P51","v":0},{"$f":"H1652+H1704","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"-'RFM input'!P52","v":0},{"$f":"H1653+H1705","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"-'RFM input'!P53","v":0},{"$f":"H1654+H1706","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"-'RFM input'!P54","v":0},{"$f":"H1655+H1707","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"-'RFM input'!P55","v":0},{"$f":"H1656+H1708","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"-'RFM input'!P56","v":0},{"$f":"H1657+H1709","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G1398:G1447)","v":5.0969003598703164}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!R7","v":-7.0519443967290307}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!R8","v":11.754964255126609}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!R9","v":1.7997825153549396}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!R10","v":4.6142962155371267E-2}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!R11","v":-4.0823386317381383}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!R12","v":5.0723348036652798}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!R13","v":-0.69375195361283293}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!R14","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!R15","v":-1.570365911833191}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!R16","v":0.21303147933975342}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!R17","v":-0.36980460997910347}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!R18","v":-2.1150151879339774E-2}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!R19","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!R20","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!R21","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!R22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!R23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!R24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!R25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!R26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!R27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!R28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!R29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!R30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!R31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!R32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!R33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!R34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!R35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!R36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!R37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!R38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!R39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!R40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!R41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!R42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!R43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!R44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!R45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!R46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!R47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!R48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!R49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!R50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!R51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!R52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!R53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!R54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!R55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!R56","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G1450:G1499)","v":3.9004484597828486}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!T7","v":-5.3965633460795921}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!T8","v":8.9955912390795874}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!T9","v":1.3772996221842733}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!T10","v":3.5311313339724655E-2}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!T11","v":-3.1240460484262198}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!T12","v":3.8816494487960833}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!T13","v":-0.53089987009464801}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!T14","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!T15","v":-1.201736520166367}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!T16","v":0.16302423959826914}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!T17","v":-0.28299627608382183}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!T18","v":-1.6185342364441101E-2}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!T19","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!T20","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!T21","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!T22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!T23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!T24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!T25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!T26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!T27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!T28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!T29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!T30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!T31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!T32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!T33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!T34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!T35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!T36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!T37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!T38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!T39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!T40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!T41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!T42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!T43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!T44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!T45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!T46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!T47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!T48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!T49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!T50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!T51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!T52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!T53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!T54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!T55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!T56","v":0}]
[]
[null,null,"Nominal Forecast Group 3 Asset Roll in",null,null,null,{"$f":"SUM(G1502:G1551)","v":144.4075011554221}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!U7","v":25.771455647060201}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!U8","v":64.375625203636218}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!U9","v":45.30347231135184}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!U10","v":0.10072710800212542}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!U11","v":3.9728244901911793}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!U12","v":4.2610261549478956}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!U13","v":0.62237024023260301}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!U14","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!U15","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!U16","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!U17","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!U18","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!U19","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!U20","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!U21","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!U22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!U23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!U24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!U25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!U26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!U27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!U28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!U29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!U30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!U31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!U32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!U33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!U34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!U35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!U36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!U37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!U38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!U39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!U40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!U41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!U42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!U43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!U44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!U45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!U46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!U47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!U48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!U49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!U50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!U51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!U52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!U53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!U54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!U55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!U56","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G1554:G1603)","v":54.575206981443216}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!X7","v":0.14623465400504637}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!X8","v":0.64858552165614036}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!X9","v":0.12778782358945207}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!X10","v":0.19703603845928996}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!X11","v":7.1708961949696441E-3}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!X12","v":4.0296149500971497E-2}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!X13","v":8.0958980373448761E-3}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!X14","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!X15","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!X16","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!X17","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!X18","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!X19","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!X20","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!X21","v":53.4}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!X22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!X23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!X24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!X25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!X26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!X27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!X28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!X29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!X30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!X31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!X32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!X33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!X34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!X35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!X36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!X37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!X38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!X39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!X40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!X41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!X42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!X43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!X44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!X45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!X46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!X47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!X48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!X49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!X50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!X51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!X52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!X53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!X54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!X55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!X56","v":0}]
[]
[]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$397& \" Straight-line Depreciation\"","v":"Nominal Actual Straight-line Depreciation"},null,null,null,{"$f":"SUM(G1608:G1657)","v":-127.42817617868639},{"$f":"SUM(H1608:H1657)","v":-145.60105077138596},-152.53092458735844,-165.11360635346202,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"-(G1660-G1346)","v":-11.402414472219625},{"$f":"-'AST actual depreciation'!R681/1000","v":-16.16302849524374},{"$f":"-'AST actual depreciation'!S681/1000","v":-19.375607698641815},{"$f":"-'AST actual depreciation'!T681/1000","v":-21.938386801280092},{"$f":"K$128*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,-24.47376327391682,{"$f":"-'AST actual depreciation'!R682/1000","v":-27.603703328110498},{"$f":"-'AST actual depreciation'!S682/1000","v":-29.141065991885576},{"$f":"-'AST actual depreciation'!T682/1000","v":-30.861448679930714},{"$f":"K$141*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,-16.378361045678492,{"$f":"-'AST actual depreciation'!R683/1000","v":-18.942273608129142},{"$f":"-'AST actual depreciation'!S683/1000","v":-19.627305584198631},{"$f":"-'AST actual depreciation'!T683/1000","v":-20.780764369224318},{"$f":"K$154*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,-5.2660598975716351,{"$f":"-'AST actual depreciation'!R684/1000","v":-5.4086832505449145},{"$f":"-'AST actual depreciation'!S684/1000","v":-5.6650213986844413},{"$f":"-'AST actual depreciation'!T684/1000","v":-5.8820677168258415},{"$f":"K$167*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,-44.652364412365728,{"$f":"-'AST actual depreciation'!R685/1000","v":-46.198329523455598},{"$f":"-'AST actual depreciation'!S685/1000","v":-47.693514408197011},{"$f":"-'AST actual depreciation'!T685/1000","v":-49.229828669827377},{"$f":"K$180*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,-5.9258105154405882,{"$f":"-'AST actual depreciation'!R686/1000","v":-6.7524556228048036},{"$f":"-'AST actual depreciation'!S686/1000","v":-7.5999197668237795},{"$f":"-'AST actual depreciation'!T686/1000","v":-7.9361267853816715},{"$f":"K$193*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,-3.4722732898460347,{"$f":"-'AST actual depreciation'!R687/1000","v":-4.0409168068390038},{"$f":"-'AST actual depreciation'!S687/1000","v":-5.5223568161779033},{"$f":"-'AST actual depreciation'!T687/1000","v":-6.1902951358370579},{"$f":"K$206*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,0,{"$f":"-'AST actual depreciation'!R688/1000","v":0},{"$f":"-'AST actual depreciation'!S688/1000","v":0},{"$f":"-'AST actual depreciation'!T688/1000","v":0},{"$f":"K$219*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,-11.579081843332522,{"$f":"-'AST actual depreciation'!R689/1000","v":-13.459293173348035},{"$f":"-'AST actual depreciation'!S689/1000","v":-11.04184328845375},{"$f":"-'AST actual depreciation'!T689/1000","v":-15.828912652565107},{"$f":"K$232*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,-0.52693575860032571,{"$f":"-'AST actual depreciation'!R690/1000","v":-0.89066792601350697},{"$f":"-'AST actual depreciation'!S690/1000","v":-0.77739659207783884},{"$f":"-'AST actual depreciation'!T690/1000","v":-0.91762587454361311},{"$f":"K$245*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,-2.6686451725958982,{"$f":"-'AST actual depreciation'!R691/1000","v":-3.1570137703568464},{"$f":"-'AST actual depreciation'!S691/1000","v":-3.0747966618802711},{"$f":"-'AST actual depreciation'!T691/1000","v":-3.003850339233086},{"$f":"K$258*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,-1.0824664971187126,{"$f":"-'AST actual depreciation'!R692/1000","v":-1.005990039124494},{"$f":"-'AST actual depreciation'!S692/1000","v":-0.98773895536631484},{"$f":"-'AST actual depreciation'!T692/1000","v":-0.47236950435525132},{"$f":"K$271*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,0,{"$f":"-'AST actual depreciation'!R693/1000","v":0},{"$f":"-'AST actual depreciation'!S693/1000","v":0},{"$f":"-'AST actual depreciation'!T693/1000","v":0},{"$f":"K$284*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,0,{"$f":"-'AST actual depreciation'!R694/1000","v":0},{"$f":"-'AST actual depreciation'!S694/1000","v":0},{"$f":"-'AST actual depreciation'!T694/1000","v":0},{"$f":"K$297*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,0,{"$f":"-'AST actual depreciation'!R695/1000","v":-1.978695227415352},{"$f":"-'AST actual depreciation'!S695/1000","v":-2.0243574249710909},{"$f":"-'AST actual depreciation'!T695/1000","v":-2.0719298244579116},{"$f":"K$310*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,{"$f":"H$323*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,{"$f":"H$336*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,{"$f":"H$349*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,{"$f":"H$362*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,{"$f":"H$375*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,{"$f":"H$388*H$7","v":0},{"$f":"I$388*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,{"$f":"H$401*H$7","v":0},{"$f":"I$401*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$401*Q$7","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,{"$f":"H$414*H$7","v":0},{"$f":"I$414*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$414*Q$7","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,{"$f":"H$427*H$7","v":0},{"$f":"I$427*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$427*Q$7","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,{"$f":"H$440*H$7","v":0},{"$f":"I$440*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$440*Q$7","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,{"$f":"H$453*H$7","v":0},{"$f":"I$453*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$453*Q$7","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,{"$f":"H$466*H$7","v":0},{"$f":"I$466*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,{"$f":"H$479*H$7","v":0},{"$f":"I$479*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$479*Q$7","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,{"$f":"H$492*H$7","v":0},{"$f":"I$492*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$492*Q$7","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,{"$f":"H$505*H$7","v":0},{"$f":"I$505*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$505*Q$7","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,{"$f":"H$518*H$7","v":0},{"$f":"I$518*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,{"$f":"H$531*H$7","v":0},{"$f":"I$531*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"-(G1692-G1378)","v":0},{"$f":"H$544*H$7","v":0},{"$f":"I$544*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,{"$f":"H$557*H$7","v":0},{"$f":"I$557*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,{"$f":"H$570*H$7","v":0},{"$f":"I$570*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,{"$f":"H$583*H$7","v":0},{"$f":"I$583*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,{"$f":"H$596*H$7","v":0},{"$f":"I$596*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,{"$f":"H$609*H$7","v":0},{"$f":"I$609*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,{"$f":"H$622*H$7","v":0},{"$f":"I$622*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,{"$f":"H$635*H$7","v":0},{"$f":"I$635*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,{"$f":"H$648*H$7","v":0},{"$f":"I$648*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,{"$f":"H$661*H$7","v":0},{"$f":"I$661*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,{"$f":"H$674*H$7","v":0},{"$f":"I$674*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,{"$f":"H$687*H$7","v":0},{"$f":"I$687*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,{"$f":"H$700*H$7","v":0},{"$f":"I$700*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,{"$f":"H$713*H$7","v":0},{"$f":"I$713*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,{"$f":"H$726*H$7","v":0},{"$f":"I$726*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,{"$f":"H$739*H$7","v":0},{"$f":"I$739*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,{"$f":"H$752*H$7","v":0},{"$f":"I$752*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,{"$f":"H$765*H$7","v":0},{"$f":"I$765*I$7","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Actual Inflation on Opening RAB",null,null,null,{"$f":"SUM(G1660:G1709)","v":66.257974567772195},{"$f":"SUM(H1660:H1709)","v":58.432191202565541},64.829133835490168,68.41728094979058,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"G1242*G$6","v":2.9394312059504122},{"$f":"H1242*H$6","v":2.8621919855033671},{"$f":"I1242*I$6","v":3.7101605526570718},{"$f":"J1242*J$6","v":4.1358623242833366},{"$f":"IF(COUNT($H1660:J1660)>='RFM input'!$AC$7,0,K1242*K$6)","v":0},{"$f":"IF(COUNT($H1660:K1660)>='RFM input'!$AC$7,0,L1242*L$6)","v":0},{"$f":"IF(COUNT($H1660:L1660)>='RFM input'!$AC$7,0,M1242*M$6)","v":0},{"$f":"IF(COUNT($H1660:M1660)>='RFM input'!$AC$7,0,N1242*N$6)","v":0},{"$f":"IF(COUNT($H1660:N1660)>='RFM input'!$AC$7,0,O1242*O$6)","v":0},{"$f":"IF(COUNT($H1660:O1660)>='RFM input'!$AC$7,0,P1242*P$6)","v":0},{"$f":"IF(COUNT($H1660:P1660)>='RFM input'!$AC$7,0,Q1242*Q$6)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"G1243*G$6","v":12.369546177072829},12.293500508912656,13.687976211142482,14.645743348077666,{"$f":"IF(COUNT($H1661:J1661)>='RFM input'!$AC$7,0,K1243*K$6)","v":0},{"$f":"IF(COUNT($H1661:K1661)>='RFM input'!$AC$7,0,L1243*L$6)","v":0},{"$f":"IF(COUNT($H1661:L1661)>='RFM input'!$AC$7,0,M1243*M$6)","v":0},{"$f":"IF(COUNT($H1661:M1661)>='RFM input'!$AC$7,0,N1243*N$6)","v":0},{"$f":"IF(COUNT($H1661:N1661)>='RFM input'!$AC$7,0,O1243*O$6)","v":0},{"$f":"IF(COUNT($H1661:O1661)>='RFM input'!$AC$7,0,P1243*P$6)","v":0},{"$f":"IF(COUNT($H1661:P1661)>='RFM input'!$AC$7,0,Q1243*Q$6)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,5.0612561446478574,5.551263384339987,5.8704247445858888,6.3699746013541025,{"$f":"IF(COUNT($H1662:J1662)>='RFM input'!$AC$7,0,K1244*K$6)","v":0},{"$f":"IF(COUNT($H1662:K1662)>='RFM input'!$AC$7,0,L1244*L$6)","v":0},{"$f":"IF(COUNT($H1662:L1662)>='RFM input'!$AC$7,0,M1244*M$6)","v":0},{"$f":"IF(COUNT($H1662:M1662)>='RFM input'!$AC$7,0,N1244*N$6)","v":0},{"$f":"IF(COUNT($H1662:N1662)>='RFM input'!$AC$7,0,O1244*O$6)","v":0},{"$f":"IF(COUNT($H1662:O1662)>='RFM input'!$AC$7,0,P1244*P$6)","v":0},{"$f":"IF(COUNT($H1662:P1662)>='RFM input'!$AC$7,0,Q1244*Q$6)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,2.2707255372001196,1.7502117098924277,1.9031729077786796,1.9267329953484118,{"$f":"IF(COUNT($H1663:J1663)>='RFM input'!$AC$7,0,K1245*K$6)","v":0},{"$f":"IF(COUNT($H1663:K1663)>='RFM input'!$AC$7,0,L1245*L$6)","v":0},{"$f":"IF(COUNT($H1663:L1663)>='RFM input'!$AC$7,0,M1245*M$6)","v":0},{"$f":"IF(COUNT($H1663:M1663)>='RFM input'!$AC$7,0,N1245*N$6)","v":0},{"$f":"IF(COUNT($H1663:N1663)>='RFM input'!$AC$7,0,O1245*O$6)","v":0},{"$f":"IF(COUNT($H1663:O1663)>='RFM input'!$AC$7,0,P1245*P$6)","v":0},{"$f":"IF(COUNT($H1663:P1663)>='RFM input'!$AC$7,0,Q1245*Q$6)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,30.250424434688863,23.543127749025061,25.197992476220744,25.703737392765827,{"$f":"IF(COUNT($H1664:J1664)>='RFM input'!$AC$7,0,K1246*K$6)","v":0},{"$f":"IF(COUNT($H1664:K1664)>='RFM input'!$AC$7,0,L1246*L$6)","v":0},{"$f":"IF(COUNT($H1664:L1664)>='RFM input'!$AC$7,0,M1246*M$6)","v":0},{"$f":"IF(COUNT($H1664:M1664)>='RFM input'!$AC$7,0,N1246*N$6)","v":0},{"$f":"IF(COUNT($H1664:N1664)>='RFM input'!$AC$7,0,O1246*O$6)","v":0},{"$f":"IF(COUNT($H1664:O1664)>='RFM input'!$AC$7,0,P1246*P$6)","v":0},{"$f":"IF(COUNT($H1664:P1664)>='RFM input'!$AC$7,0,Q1246*Q$6)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,4.1778149688078923,3.7457386466450497,4.6324732629512546,4.8105115152539302,{"$f":"IF(COUNT($H1665:J1665)>='RFM input'!$AC$7,0,K1247*K$6)","v":0},{"$f":"IF(COUNT($H1665:K1665)>='RFM input'!$AC$7,0,L1247*L$6)","v":0},{"$f":"IF(COUNT($H1665:L1665)>='RFM input'!$AC$7,0,M1247*M$6)","v":0},{"$f":"IF(COUNT($H1665:M1665)>='RFM input'!$AC$7,0,N1247*N$6)","v":0},{"$f":"IF(COUNT($H1665:N1665)>='RFM input'!$AC$7,0,O1247*O$6)","v":0},{"$f":"IF(COUNT($H1665:O1665)>='RFM input'!$AC$7,0,P1247*P$6)","v":0},{"$f":"IF(COUNT($H1665:P1665)>='RFM input'!$AC$7,0,Q1247*Q$6)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,0.65826441101467048,0.56646739081414099,0.99440019729588947,1.0915706719932547,{"$f":"IF(COUNT($H1666:J1666)>='RFM input'!$AC$7,0,K1248*K$6)","v":0},{"$f":"IF(COUNT($H1666:K1666)>='RFM input'!$AC$7,0,L1248*L$6)","v":0},{"$f":"IF(COUNT($H1666:L1666)>='RFM input'!$AC$7,0,M1248*M$6)","v":0},{"$f":"IF(COUNT($H1666:M1666)>='RFM input'!$AC$7,0,N1248*N$6)","v":0},{"$f":"IF(COUNT($H1666:N1666)>='RFM input'!$AC$7,0,O1248*O$6)","v":0},{"$f":"IF(COUNT($H1666:O1666)>='RFM input'!$AC$7,0,P1248*P$6)","v":0},{"$f":"IF(COUNT($H1666:P1666)>='RFM input'!$AC$7,0,Q1248*Q$6)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,0.23075133224922162,0.18664758336858178,0.45647001605986742,0.47556567839836905,{"$f":"IF(COUNT($H1667:J1667)>='RFM input'!$AC$7,0,K1249*K$6)","v":0},{"$f":"IF(COUNT($H1667:K1667)>='RFM input'!$AC$7,0,L1249*L$6)","v":0},{"$f":"IF(COUNT($H1667:L1667)>='RFM input'!$AC$7,0,M1249*M$6)","v":0},{"$f":"IF(COUNT($H1667:M1667)>='RFM input'!$AC$7,0,N1249*N$6)","v":0},{"$f":"IF(COUNT($H1667:N1667)>='RFM input'!$AC$7,0,O1249*O$6)","v":0},{"$f":"IF(COUNT($H1667:O1667)>='RFM input'!$AC$7,0,P1249*P$6)","v":0},{"$f":"IF(COUNT($H1667:P1667)>='RFM input'!$AC$7,0,Q1249*Q$6)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,1.2788191047596489,1.1233400941189668,1.0065902672707234,1.5918820826767599,{"$f":"IF(COUNT($H1668:J1668)>='RFM input'!$AC$7,0,K1250*K$6)","v":0},{"$f":"IF(COUNT($H1668:K1668)>='RFM input'!$AC$7,0,L1250*L$6)","v":0},{"$f":"IF(COUNT($H1668:L1668)>='RFM input'!$AC$7,0,M1250*M$6)","v":0},{"$f":"IF(COUNT($H1668:M1668)>='RFM input'!$AC$7,0,N1250*N$6)","v":0},{"$f":"IF(COUNT($H1668:N1668)>='RFM input'!$AC$7,0,O1250*O$6)","v":0},{"$f":"IF(COUNT($H1668:O1668)>='RFM input'!$AC$7,0,P1250*P$6)","v":0},{"$f":"IF(COUNT($H1668:P1668)>='RFM input'!$AC$7,0,Q1250*Q$6)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,7.2574635274403998E-2,9.0834640561088961E-2,9.46378424756988E-2,0.11385960958571006,{"$f":"IF(COUNT($H1669:J1669)>='RFM input'!$AC$7,0,K1251*K$6)","v":0},{"$f":"IF(COUNT($H1669:K1669)>='RFM input'!$AC$7,0,L1251*L$6)","v":0},{"$f":"IF(COUNT($H1669:L1669)>='RFM input'!$AC$7,0,M1251*M$6)","v":0},{"$f":"IF(COUNT($H1669:M1669)>='RFM input'!$AC$7,0,N1251*N$6)","v":0},{"$f":"IF(COUNT($H1669:N1669)>='RFM input'!$AC$7,0,O1251*O$6)","v":0},{"$f":"IF(COUNT($H1669:O1669)>='RFM input'!$AC$7,0,P1251*P$6)","v":0},{"$f":"IF(COUNT($H1669:P1669)>='RFM input'!$AC$7,0,Q1251*Q$6)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,0.51667691084273826,0.38192714760025526,0.42003921993249027,0.41472812142755905,{"$f":"IF(COUNT($H1670:J1670)>='RFM input'!$AC$7,0,K1252*K$6)","v":0},{"$f":"IF(COUNT($H1670:K1670)>='RFM input'!$AC$7,0,L1252*L$6)","v":0},{"$f":"IF(COUNT($H1670:L1670)>='RFM input'!$AC$7,0,M1252*M$6)","v":0},{"$f":"IF(COUNT($H1670:M1670)>='RFM input'!$AC$7,0,N1252*N$6)","v":0},{"$f":"IF(COUNT($H1670:N1670)>='RFM input'!$AC$7,0,O1252*O$6)","v":0},{"$f":"IF(COUNT($H1670:O1670)>='RFM input'!$AC$7,0,P1252*P$6)","v":0},{"$f":"IF(COUNT($H1670:P1670)>='RFM input'!$AC$7,0,Q1252*Q$6)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,9.2837885925566313E-2,5.5612564048333896E-2,4.810073714529696E-2,9.3242850572846342E-2,{"$f":"IF(COUNT($H1671:J1671)>='RFM input'!$AC$7,0,K1253*K$6)","v":0},{"$f":"IF(COUNT($H1671:K1671)>='RFM input'!$AC$7,0,L1253*L$6)","v":0},{"$f":"IF(COUNT($H1671:L1671)>='RFM input'!$AC$7,0,M1253*M$6)","v":0},{"$f":"IF(COUNT($H1671:M1671)>='RFM input'!$AC$7,0,N1253*N$6)","v":0},{"$f":"IF(COUNT($H1671:N1671)>='RFM input'!$AC$7,0,O1253*O$6)","v":0},{"$f":"IF(COUNT($H1671:O1671)>='RFM input'!$AC$7,0,P1253*P$6)","v":0},{"$f":"IF(COUNT($H1671:P1671)>='RFM input'!$AC$7,0,Q1253*Q$6)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,2.9129050582245752,2.3561583996079789,2.5703546177541794,2.6778811192635463,{"$f":"IF(COUNT($H1672:J1672)>='RFM input'!$AC$7,0,K1254*K$6)","v":0},{"$f":"IF(COUNT($H1672:K1672)>='RFM input'!$AC$7,0,L1254*L$6)","v":0},{"$f":"IF(COUNT($H1672:L1672)>='RFM input'!$AC$7,0,M1254*M$6)","v":0},{"$f":"IF(COUNT($H1672:M1672)>='RFM input'!$AC$7,0,N1254*N$6)","v":0},{"$f":"IF(COUNT($H1672:N1672)>='RFM input'!$AC$7,0,O1254*O$6)","v":0},{"$f":"IF(COUNT($H1672:O1672)>='RFM input'!$AC$7,0,P1254*P$6)","v":0},{"$f":"IF(COUNT($H1672:P1672)>='RFM input'!$AC$7,0,Q1254*Q$6)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,3.4259467611133965,2.7711418932160572,3.02306388350845,3.1495287226352016,{"$f":"IF(COUNT($H1673:J1673)>='RFM input'!$AC$7,0,K1255*K$6)","v":0},{"$f":"IF(COUNT($H1673:K1673)>='RFM input'!$AC$7,0,L1255*L$6)","v":0},{"$f":"IF(COUNT($H1673:L1673)>='RFM input'!$AC$7,0,M1255*M$6)","v":0},{"$f":"IF(COUNT($H1673:M1673)>='RFM input'!$AC$7,0,N1255*N$6)","v":0},{"$f":"IF(COUNT($H1673:N1673)>='RFM input'!$AC$7,0,O1255*O$6)","v":0},{"$f":"IF(COUNT($H1673:O1673)>='RFM input'!$AC$7,0,P1255*P$6)","v":0},{"$f":"IF(COUNT($H1673:P1673)>='RFM input'!$AC$7,0,Q1255*Q$6)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,0,1.1540275049115891,1.2132768987114591,1.2164599161540604,{"$f":"IF(COUNT($H1674:J1674)>='RFM input'!$AC$7,0,K1256*K$6)","v":0},{"$f":"IF(COUNT($H1674:K1674)>='RFM input'!$AC$7,0,L1256*L$6)","v":0},{"$f":"IF(COUNT($H1674:L1674)>='RFM input'!$AC$7,0,M1256*M$6)","v":0},{"$f":"IF(COUNT($H1674:M1674)>='RFM input'!$AC$7,0,N1256*N$6)","v":0},{"$f":"IF(COUNT($H1674:N1674)>='RFM input'!$AC$7,0,O1256*O$6)","v":0},{"$f":"IF(COUNT($H1674:O1674)>='RFM input'!$AC$7,0,P1256*P$6)","v":0},{"$f":"IF(COUNT($H1674:P1674)>='RFM input'!$AC$7,0,Q1256*Q$6)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1675:J1675)>='RFM input'!$AC$7,0,K1257*K$6)","v":0},{"$f":"IF(COUNT($H1675:K1675)>='RFM input'!$AC$7,0,L1257*L$6)","v":0},{"$f":"IF(COUNT($H1675:L1675)>='RFM input'!$AC$7,0,M1257*M$6)","v":0},{"$f":"IF(COUNT($H1675:M1675)>='RFM input'!$AC$7,0,N1257*N$6)","v":0},{"$f":"IF(COUNT($H1675:N1675)>='RFM input'!$AC$7,0,O1257*O$6)","v":0},{"$f":"IF(COUNT($H1675:O1675)>='RFM input'!$AC$7,0,P1257*P$6)","v":0},{"$f":"IF(COUNT($H1675:P1675)>='RFM input'!$AC$7,0,Q1257*Q$6)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1676:J1676)>='RFM input'!$AC$7,0,K1258*K$6)","v":0},{"$f":"IF(COUNT($H1676:K1676)>='RFM input'!$AC$7,0,L1258*L$6)","v":0},{"$f":"IF(COUNT($H1676:L1676)>='RFM input'!$AC$7,0,M1258*M$6)","v":0},{"$f":"IF(COUNT($H1676:M1676)>='RFM input'!$AC$7,0,N1258*N$6)","v":0},{"$f":"IF(COUNT($H1676:N1676)>='RFM input'!$AC$7,0,O1258*O$6)","v":0},{"$f":"IF(COUNT($H1676:O1676)>='RFM input'!$AC$7,0,P1258*P$6)","v":0},{"$f":"IF(COUNT($H1676:P1676)>='RFM input'!$AC$7,0,Q1258*Q$6)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"G1259*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1677:J1677)>='RFM input'!$AC$7,0,K1259*K$6)","v":0},{"$f":"IF(COUNT($H1677:K1677)>='RFM input'!$AC$7,0,L1259*L$6)","v":0},{"$f":"IF(COUNT($H1677:L1677)>='RFM input'!$AC$7,0,M1259*M$6)","v":0},{"$f":"IF(COUNT($H1677:M1677)>='RFM input'!$AC$7,0,N1259*N$6)","v":0},{"$f":"IF(COUNT($H1677:N1677)>='RFM input'!$AC$7,0,O1259*O$6)","v":0},{"$f":"IF(COUNT($H1677:O1677)>='RFM input'!$AC$7,0,P1259*P$6)","v":0},{"$f":"IF(COUNT($H1677:P1677)>='RFM input'!$AC$7,0,Q1259*Q$6)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1678:J1678)>='RFM input'!$AC$7,0,K1260*K$6)","v":0},{"$f":"IF(COUNT($H1678:K1678)>='RFM input'!$AC$7,0,L1260*L$6)","v":0},{"$f":"IF(COUNT($H1678:L1678)>='RFM input'!$AC$7,0,M1260*M$6)","v":0},{"$f":"IF(COUNT($H1678:M1678)>='RFM input'!$AC$7,0,N1260*N$6)","v":0},{"$f":"IF(COUNT($H1678:N1678)>='RFM input'!$AC$7,0,O1260*O$6)","v":0},{"$f":"IF(COUNT($H1678:O1678)>='RFM input'!$AC$7,0,P1260*P$6)","v":0},{"$f":"IF(COUNT($H1678:P1678)>='RFM input'!$AC$7,0,Q1260*Q$6)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,{"$f":"H1261*H$6","v":0},0,0,{"$f":"IF(COUNT($H1679:J1679)>='RFM input'!$AC$7,0,K1261*K$6)","v":0},{"$f":"IF(COUNT($H1679:K1679)>='RFM input'!$AC$7,0,L1261*L$6)","v":0},{"$f":"IF(COUNT($H1679:L1679)>='RFM input'!$AC$7,0,M1261*M$6)","v":0},{"$f":"IF(COUNT($H1679:M1679)>='RFM input'!$AC$7,0,N1261*N$6)","v":0},{"$f":"IF(COUNT($H1679:N1679)>='RFM input'!$AC$7,0,O1261*O$6)","v":0},{"$f":"IF(COUNT($H1679:O1679)>='RFM input'!$AC$7,0,P1261*P$6)","v":0},{"$f":"IF(COUNT($H1679:P1679)>='RFM input'!$AC$7,0,Q1261*Q$6)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"G1262*G$6","v":0},0,{"$f":"I1262*I$6","v":0},0,{"$f":"IF(COUNT($H1680:J1680)>='RFM input'!$AC$7,0,K1262*K$6)","v":0},{"$f":"IF(COUNT($H1680:K1680)>='RFM input'!$AC$7,0,L1262*L$6)","v":0},{"$f":"IF(COUNT($H1680:L1680)>='RFM input'!$AC$7,0,M1262*M$6)","v":0},{"$f":"IF(COUNT($H1680:M1680)>='RFM input'!$AC$7,0,N1262*N$6)","v":0},{"$f":"IF(COUNT($H1680:N1680)>='RFM input'!$AC$7,0,O1262*O$6)","v":0},{"$f":"IF(COUNT($H1680:O1680)>='RFM input'!$AC$7,0,P1262*P$6)","v":0},{"$f":"IF(COUNT($H1680:P1680)>='RFM input'!$AC$7,0,Q1262*Q$6)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1681:J1681)>='RFM input'!$AC$7,0,K1263*K$6)","v":0},{"$f":"IF(COUNT($H1681:K1681)>='RFM input'!$AC$7,0,L1263*L$6)","v":0},{"$f":"IF(COUNT($H1681:L1681)>='RFM input'!$AC$7,0,M1263*M$6)","v":0},{"$f":"IF(COUNT($H1681:M1681)>='RFM input'!$AC$7,0,N1263*N$6)","v":0},{"$f":"IF(COUNT($H1681:N1681)>='RFM input'!$AC$7,0,O1263*O$6)","v":0},{"$f":"IF(COUNT($H1681:O1681)>='RFM input'!$AC$7,0,P1263*P$6)","v":0},{"$f":"IF(COUNT($H1681:P1681)>='RFM input'!$AC$7,0,Q1263*Q$6)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1682:J1682)>='RFM input'!$AC$7,0,K1264*K$6)","v":0},{"$f":"IF(COUNT($H1682:K1682)>='RFM input'!$AC$7,0,L1264*L$6)","v":0},{"$f":"IF(COUNT($H1682:L1682)>='RFM input'!$AC$7,0,M1264*M$6)","v":0},{"$f":"IF(COUNT($H1682:M1682)>='RFM input'!$AC$7,0,N1264*N$6)","v":0},{"$f":"IF(COUNT($H1682:N1682)>='RFM input'!$AC$7,0,O1264*O$6)","v":0},{"$f":"IF(COUNT($H1682:O1682)>='RFM input'!$AC$7,0,P1264*P$6)","v":0},{"$f":"IF(COUNT($H1682:P1682)>='RFM input'!$AC$7,0,Q1264*Q$6)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1683:J1683)>='RFM input'!$AC$7,0,K1265*K$6)","v":0},{"$f":"IF(COUNT($H1683:K1683)>='RFM input'!$AC$7,0,L1265*L$6)","v":0},{"$f":"IF(COUNT($H1683:L1683)>='RFM input'!$AC$7,0,M1265*M$6)","v":0},{"$f":"IF(COUNT($H1683:M1683)>='RFM input'!$AC$7,0,N1265*N$6)","v":0},{"$f":"IF(COUNT($H1683:N1683)>='RFM input'!$AC$7,0,O1265*O$6)","v":0},{"$f":"IF(COUNT($H1683:O1683)>='RFM input'!$AC$7,0,P1265*P$6)","v":0},{"$f":"IF(COUNT($H1683:P1683)>='RFM input'!$AC$7,0,Q1265*Q$6)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1684:J1684)>='RFM input'!$AC$7,0,K1266*K$6)","v":0},{"$f":"IF(COUNT($H1684:K1684)>='RFM input'!$AC$7,0,L1266*L$6)","v":0},{"$f":"IF(COUNT($H1684:L1684)>='RFM input'!$AC$7,0,M1266*M$6)","v":0},{"$f":"IF(COUNT($H1684:M1684)>='RFM input'!$AC$7,0,N1266*N$6)","v":0},{"$f":"IF(COUNT($H1684:N1684)>='RFM input'!$AC$7,0,O1266*O$6)","v":0},{"$f":"IF(COUNT($H1684:O1684)>='RFM input'!$AC$7,0,P1266*P$6)","v":0},{"$f":"IF(COUNT($H1684:P1684)>='RFM input'!$AC$7,0,Q1266*Q$6)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1685:J1685)>='RFM input'!$AC$7,0,K1267*K$6)","v":0},{"$f":"IF(COUNT($H1685:K1685)>='RFM input'!$AC$7,0,L1267*L$6)","v":0},{"$f":"IF(COUNT($H1685:L1685)>='RFM input'!$AC$7,0,M1267*M$6)","v":0},{"$f":"IF(COUNT($H1685:M1685)>='RFM input'!$AC$7,0,N1267*N$6)","v":0},{"$f":"IF(COUNT($H1685:N1685)>='RFM input'!$AC$7,0,O1267*O$6)","v":0},{"$f":"IF(COUNT($H1685:O1685)>='RFM input'!$AC$7,0,P1267*P$6)","v":0},{"$f":"IF(COUNT($H1685:P1685)>='RFM input'!$AC$7,0,Q1267*Q$6)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1686:J1686)>='RFM input'!$AC$7,0,K1268*K$6)","v":0},{"$f":"IF(COUNT($H1686:K1686)>='RFM input'!$AC$7,0,L1268*L$6)","v":0},{"$f":"IF(COUNT($H1686:L1686)>='RFM input'!$AC$7,0,M1268*M$6)","v":0},{"$f":"IF(COUNT($H1686:M1686)>='RFM input'!$AC$7,0,N1268*N$6)","v":0},{"$f":"IF(COUNT($H1686:N1686)>='RFM input'!$AC$7,0,O1268*O$6)","v":0},{"$f":"IF(COUNT($H1686:O1686)>='RFM input'!$AC$7,0,P1268*P$6)","v":0},{"$f":"IF(COUNT($H1686:P1686)>='RFM input'!$AC$7,0,Q1268*Q$6)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1687:J1687)>='RFM input'!$AC$7,0,K1269*K$6)","v":0},{"$f":"IF(COUNT($H1687:K1687)>='RFM input'!$AC$7,0,L1269*L$6)","v":0},{"$f":"IF(COUNT($H1687:L1687)>='RFM input'!$AC$7,0,M1269*M$6)","v":0},{"$f":"IF(COUNT($H1687:M1687)>='RFM input'!$AC$7,0,N1269*N$6)","v":0},{"$f":"IF(COUNT($H1687:N1687)>='RFM input'!$AC$7,0,O1269*O$6)","v":0},{"$f":"IF(COUNT($H1687:O1687)>='RFM input'!$AC$7,0,P1269*P$6)","v":0},{"$f":"IF(COUNT($H1687:P1687)>='RFM input'!$AC$7,0,Q1269*Q$6)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1688:J1688)>='RFM input'!$AC$7,0,K1270*K$6)","v":0},{"$f":"IF(COUNT($H1688:K1688)>='RFM input'!$AC$7,0,L1270*L$6)","v":0},{"$f":"IF(COUNT($H1688:L1688)>='RFM input'!$AC$7,0,M1270*M$6)","v":0},{"$f":"IF(COUNT($H1688:M1688)>='RFM input'!$AC$7,0,N1270*N$6)","v":0},{"$f":"IF(COUNT($H1688:N1688)>='RFM input'!$AC$7,0,O1270*O$6)","v":0},{"$f":"IF(COUNT($H1688:O1688)>='RFM input'!$AC$7,0,P1270*P$6)","v":0},{"$f":"IF(COUNT($H1688:P1688)>='RFM input'!$AC$7,0,Q1270*Q$6)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1689:J1689)>='RFM input'!$AC$7,0,K1271*K$6)","v":0},{"$f":"IF(COUNT($H1689:K1689)>='RFM input'!$AC$7,0,L1271*L$6)","v":0},{"$f":"IF(COUNT($H1689:L1689)>='RFM input'!$AC$7,0,M1271*M$6)","v":0},{"$f":"IF(COUNT($H1689:M1689)>='RFM input'!$AC$7,0,N1271*N$6)","v":0},{"$f":"IF(COUNT($H1689:N1689)>='RFM input'!$AC$7,0,O1271*O$6)","v":0},{"$f":"IF(COUNT($H1689:O1689)>='RFM input'!$AC$7,0,P1271*P$6)","v":0},{"$f":"IF(COUNT($H1689:P1689)>='RFM input'!$AC$7,0,Q1271*Q$6)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1690:J1690)>='RFM input'!$AC$7,0,K1272*K$6)","v":0},{"$f":"IF(COUNT($H1690:K1690)>='RFM input'!$AC$7,0,L1272*L$6)","v":0},{"$f":"IF(COUNT($H1690:L1690)>='RFM input'!$AC$7,0,M1272*M$6)","v":0},{"$f":"IF(COUNT($H1690:M1690)>='RFM input'!$AC$7,0,N1272*N$6)","v":0},{"$f":"IF(COUNT($H1690:N1690)>='RFM input'!$AC$7,0,O1272*O$6)","v":0},{"$f":"IF(COUNT($H1690:O1690)>='RFM input'!$AC$7,0,P1272*P$6)","v":0},{"$f":"IF(COUNT($H1690:P1690)>='RFM input'!$AC$7,0,Q1272*Q$6)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1691:J1691)>='RFM input'!$AC$7,0,K1273*K$6)","v":0},{"$f":"IF(COUNT($H1691:K1691)>='RFM input'!$AC$7,0,L1273*L$6)","v":0},{"$f":"IF(COUNT($H1691:L1691)>='RFM input'!$AC$7,0,M1273*M$6)","v":0},{"$f":"IF(COUNT($H1691:M1691)>='RFM input'!$AC$7,0,N1273*N$6)","v":0},{"$f":"IF(COUNT($H1691:N1691)>='RFM input'!$AC$7,0,O1273*O$6)","v":0},{"$f":"IF(COUNT($H1691:O1691)>='RFM input'!$AC$7,0,P1273*P$6)","v":0},{"$f":"IF(COUNT($H1691:P1691)>='RFM input'!$AC$7,0,Q1273*Q$6)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1692:J1692)>='RFM input'!$AC$7,0,K1274*K$6)","v":0},{"$f":"IF(COUNT($H1692:K1692)>='RFM input'!$AC$7,0,L1274*L$6)","v":0},{"$f":"IF(COUNT($H1692:L1692)>='RFM input'!$AC$7,0,M1274*M$6)","v":0},{"$f":"IF(COUNT($H1692:M1692)>='RFM input'!$AC$7,0,N1274*N$6)","v":0},{"$f":"IF(COUNT($H1692:N1692)>='RFM input'!$AC$7,0,O1274*O$6)","v":0},{"$f":"IF(COUNT($H1692:O1692)>='RFM input'!$AC$7,0,P1274*P$6)","v":0},{"$f":"IF(COUNT($H1692:P1692)>='RFM input'!$AC$7,0,Q1274*Q$6)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1693:J1693)>='RFM input'!$AC$7,0,K1275*K$6)","v":0},{"$f":"IF(COUNT($H1693:K1693)>='RFM input'!$AC$7,0,L1275*L$6)","v":0},{"$f":"IF(COUNT($H1693:L1693)>='RFM input'!$AC$7,0,M1275*M$6)","v":0},{"$f":"IF(COUNT($H1693:M1693)>='RFM input'!$AC$7,0,N1275*N$6)","v":0},{"$f":"IF(COUNT($H1693:N1693)>='RFM input'!$AC$7,0,O1275*O$6)","v":0},{"$f":"IF(COUNT($H1693:O1693)>='RFM input'!$AC$7,0,P1275*P$6)","v":0},{"$f":"IF(COUNT($H1693:P1693)>='RFM input'!$AC$7,0,Q1275*Q$6)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1694:J1694)>='RFM input'!$AC$7,0,K1276*K$6)","v":0},{"$f":"IF(COUNT($H1694:K1694)>='RFM input'!$AC$7,0,L1276*L$6)","v":0},{"$f":"IF(COUNT($H1694:L1694)>='RFM input'!$AC$7,0,M1276*M$6)","v":0},{"$f":"IF(COUNT($H1694:M1694)>='RFM input'!$AC$7,0,N1276*N$6)","v":0},{"$f":"IF(COUNT($H1694:N1694)>='RFM input'!$AC$7,0,O1276*O$6)","v":0},{"$f":"IF(COUNT($H1694:O1694)>='RFM input'!$AC$7,0,P1276*P$6)","v":0},{"$f":"IF(COUNT($H1694:P1694)>='RFM input'!$AC$7,0,Q1276*Q$6)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1695:J1695)>='RFM input'!$AC$7,0,K1277*K$6)","v":0},{"$f":"IF(COUNT($H1695:K1695)>='RFM input'!$AC$7,0,L1277*L$6)","v":0},{"$f":"IF(COUNT($H1695:L1695)>='RFM input'!$AC$7,0,M1277*M$6)","v":0},{"$f":"IF(COUNT($H1695:M1695)>='RFM input'!$AC$7,0,N1277*N$6)","v":0},{"$f":"IF(COUNT($H1695:N1695)>='RFM input'!$AC$7,0,O1277*O$6)","v":0},{"$f":"IF(COUNT($H1695:O1695)>='RFM input'!$AC$7,0,P1277*P$6)","v":0},{"$f":"IF(COUNT($H1695:P1695)>='RFM input'!$AC$7,0,Q1277*Q$6)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1696:J1696)>='RFM input'!$AC$7,0,K1278*K$6)","v":0},{"$f":"IF(COUNT($H1696:K1696)>='RFM input'!$AC$7,0,L1278*L$6)","v":0},{"$f":"IF(COUNT($H1696:L1696)>='RFM input'!$AC$7,0,M1278*M$6)","v":0},{"$f":"IF(COUNT($H1696:M1696)>='RFM input'!$AC$7,0,N1278*N$6)","v":0},{"$f":"IF(COUNT($H1696:N1696)>='RFM input'!$AC$7,0,O1278*O$6)","v":0},{"$f":"IF(COUNT($H1696:O1696)>='RFM input'!$AC$7,0,P1278*P$6)","v":0},{"$f":"IF(COUNT($H1696:P1696)>='RFM input'!$AC$7,0,Q1278*Q$6)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1697:J1697)>='RFM input'!$AC$7,0,K1279*K$6)","v":0},{"$f":"IF(COUNT($H1697:K1697)>='RFM input'!$AC$7,0,L1279*L$6)","v":0},{"$f":"IF(COUNT($H1697:L1697)>='RFM input'!$AC$7,0,M1279*M$6)","v":0},{"$f":"IF(COUNT($H1697:M1697)>='RFM input'!$AC$7,0,N1279*N$6)","v":0},{"$f":"IF(COUNT($H1697:N1697)>='RFM input'!$AC$7,0,O1279*O$6)","v":0},{"$f":"IF(COUNT($H1697:O1697)>='RFM input'!$AC$7,0,P1279*P$6)","v":0},{"$f":"IF(COUNT($H1697:P1697)>='RFM input'!$AC$7,0,Q1279*Q$6)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1698:J1698)>='RFM input'!$AC$7,0,K1280*K$6)","v":0},{"$f":"IF(COUNT($H1698:K1698)>='RFM input'!$AC$7,0,L1280*L$6)","v":0},{"$f":"IF(COUNT($H1698:L1698)>='RFM input'!$AC$7,0,M1280*M$6)","v":0},{"$f":"IF(COUNT($H1698:M1698)>='RFM input'!$AC$7,0,N1280*N$6)","v":0},{"$f":"IF(COUNT($H1698:N1698)>='RFM input'!$AC$7,0,O1280*O$6)","v":0},{"$f":"IF(COUNT($H1698:O1698)>='RFM input'!$AC$7,0,P1280*P$6)","v":0},{"$f":"IF(COUNT($H1698:P1698)>='RFM input'!$AC$7,0,Q1280*Q$6)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1699:J1699)>='RFM input'!$AC$7,0,K1281*K$6)","v":0},{"$f":"IF(COUNT($H1699:K1699)>='RFM input'!$AC$7,0,L1281*L$6)","v":0},{"$f":"IF(COUNT($H1699:L1699)>='RFM input'!$AC$7,0,M1281*M$6)","v":0},{"$f":"IF(COUNT($H1699:M1699)>='RFM input'!$AC$7,0,N1281*N$6)","v":0},{"$f":"IF(COUNT($H1699:N1699)>='RFM input'!$AC$7,0,O1281*O$6)","v":0},{"$f":"IF(COUNT($H1699:O1699)>='RFM input'!$AC$7,0,P1281*P$6)","v":0},{"$f":"IF(COUNT($H1699:P1699)>='RFM input'!$AC$7,0,Q1281*Q$6)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1700:J1700)>='RFM input'!$AC$7,0,K1282*K$6)","v":0},{"$f":"IF(COUNT($H1700:K1700)>='RFM input'!$AC$7,0,L1282*L$6)","v":0},{"$f":"IF(COUNT($H1700:L1700)>='RFM input'!$AC$7,0,M1282*M$6)","v":0},{"$f":"IF(COUNT($H1700:M1700)>='RFM input'!$AC$7,0,N1282*N$6)","v":0},{"$f":"IF(COUNT($H1700:N1700)>='RFM input'!$AC$7,0,O1282*O$6)","v":0},{"$f":"IF(COUNT($H1700:O1700)>='RFM input'!$AC$7,0,P1282*P$6)","v":0},{"$f":"IF(COUNT($H1700:P1700)>='RFM input'!$AC$7,0,Q1282*Q$6)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1701:J1701)>='RFM input'!$AC$7,0,K1283*K$6)","v":0},{"$f":"IF(COUNT($H1701:K1701)>='RFM input'!$AC$7,0,L1283*L$6)","v":0},{"$f":"IF(COUNT($H1701:L1701)>='RFM input'!$AC$7,0,M1283*M$6)","v":0},{"$f":"IF(COUNT($H1701:M1701)>='RFM input'!$AC$7,0,N1283*N$6)","v":0},{"$f":"IF(COUNT($H1701:N1701)>='RFM input'!$AC$7,0,O1283*O$6)","v":0},{"$f":"IF(COUNT($H1701:O1701)>='RFM input'!$AC$7,0,P1283*P$6)","v":0},{"$f":"IF(COUNT($H1701:P1701)>='RFM input'!$AC$7,0,Q1283*Q$6)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1702:J1702)>='RFM input'!$AC$7,0,K1284*K$6)","v":0},{"$f":"IF(COUNT($H1702:K1702)>='RFM input'!$AC$7,0,L1284*L$6)","v":0},{"$f":"IF(COUNT($H1702:L1702)>='RFM input'!$AC$7,0,M1284*M$6)","v":0},{"$f":"IF(COUNT($H1702:M1702)>='RFM input'!$AC$7,0,N1284*N$6)","v":0},{"$f":"IF(COUNT($H1702:N1702)>='RFM input'!$AC$7,0,O1284*O$6)","v":0},{"$f":"IF(COUNT($H1702:O1702)>='RFM input'!$AC$7,0,P1284*P$6)","v":0},{"$f":"IF(COUNT($H1702:P1702)>='RFM input'!$AC$7,0,Q1284*Q$6)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1703:J1703)>='RFM input'!$AC$7,0,K1285*K$6)","v":0},{"$f":"IF(COUNT($H1703:K1703)>='RFM input'!$AC$7,0,L1285*L$6)","v":0},{"$f":"IF(COUNT($H1703:L1703)>='RFM input'!$AC$7,0,M1285*M$6)","v":0},{"$f":"IF(COUNT($H1703:M1703)>='RFM input'!$AC$7,0,N1285*N$6)","v":0},{"$f":"IF(COUNT($H1703:N1703)>='RFM input'!$AC$7,0,O1285*O$6)","v":0},{"$f":"IF(COUNT($H1703:O1703)>='RFM input'!$AC$7,0,P1285*P$6)","v":0},{"$f":"IF(COUNT($H1703:P1703)>='RFM input'!$AC$7,0,Q1285*Q$6)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1704:J1704)>='RFM input'!$AC$7,0,K1286*K$6)","v":0},{"$f":"IF(COUNT($H1704:K1704)>='RFM input'!$AC$7,0,L1286*L$6)","v":0},{"$f":"IF(COUNT($H1704:L1704)>='RFM input'!$AC$7,0,M1286*M$6)","v":0},{"$f":"IF(COUNT($H1704:M1704)>='RFM input'!$AC$7,0,N1286*N$6)","v":0},{"$f":"IF(COUNT($H1704:N1704)>='RFM input'!$AC$7,0,O1286*O$6)","v":0},{"$f":"IF(COUNT($H1704:O1704)>='RFM input'!$AC$7,0,P1286*P$6)","v":0},{"$f":"IF(COUNT($H1704:P1704)>='RFM input'!$AC$7,0,Q1286*Q$6)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1705:J1705)>='RFM input'!$AC$7,0,K1287*K$6)","v":0},{"$f":"IF(COUNT($H1705:K1705)>='RFM input'!$AC$7,0,L1287*L$6)","v":0},{"$f":"IF(COUNT($H1705:L1705)>='RFM input'!$AC$7,0,M1287*M$6)","v":0},{"$f":"IF(COUNT($H1705:M1705)>='RFM input'!$AC$7,0,N1287*N$6)","v":0},{"$f":"IF(COUNT($H1705:N1705)>='RFM input'!$AC$7,0,O1287*O$6)","v":0},{"$f":"IF(COUNT($H1705:O1705)>='RFM input'!$AC$7,0,P1287*P$6)","v":0},{"$f":"IF(COUNT($H1705:P1705)>='RFM input'!$AC$7,0,Q1287*Q$6)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1706:J1706)>='RFM input'!$AC$7,0,K1288*K$6)","v":0},{"$f":"IF(COUNT($H1706:K1706)>='RFM input'!$AC$7,0,L1288*L$6)","v":0},{"$f":"IF(COUNT($H1706:L1706)>='RFM input'!$AC$7,0,M1288*M$6)","v":0},{"$f":"IF(COUNT($H1706:M1706)>='RFM input'!$AC$7,0,N1288*N$6)","v":0},{"$f":"IF(COUNT($H1706:N1706)>='RFM input'!$AC$7,0,O1288*O$6)","v":0},{"$f":"IF(COUNT($H1706:O1706)>='RFM input'!$AC$7,0,P1288*P$6)","v":0},{"$f":"IF(COUNT($H1706:P1706)>='RFM input'!$AC$7,0,Q1288*Q$6)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1707:J1707)>='RFM input'!$AC$7,0,K1289*K$6)","v":0},{"$f":"IF(COUNT($H1707:K1707)>='RFM input'!$AC$7,0,L1289*L$6)","v":0},{"$f":"IF(COUNT($H1707:L1707)>='RFM input'!$AC$7,0,M1289*M$6)","v":0},{"$f":"IF(COUNT($H1707:M1707)>='RFM input'!$AC$7,0,N1289*N$6)","v":0},{"$f":"IF(COUNT($H1707:N1707)>='RFM input'!$AC$7,0,O1289*O$6)","v":0},{"$f":"IF(COUNT($H1707:O1707)>='RFM input'!$AC$7,0,P1289*P$6)","v":0},{"$f":"IF(COUNT($H1707:P1707)>='RFM input'!$AC$7,0,Q1289*Q$6)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1708:J1708)>='RFM input'!$AC$7,0,K1290*K$6)","v":0},{"$f":"IF(COUNT($H1708:K1708)>='RFM input'!$AC$7,0,L1290*L$6)","v":0},{"$f":"IF(COUNT($H1708:L1708)>='RFM input'!$AC$7,0,M1290*M$6)","v":0},{"$f":"IF(COUNT($H1708:M1708)>='RFM input'!$AC$7,0,N1290*N$6)","v":0},{"$f":"IF(COUNT($H1708:N1708)>='RFM input'!$AC$7,0,O1290*O$6)","v":0},{"$f":"IF(COUNT($H1708:O1708)>='RFM input'!$AC$7,0,P1290*P$6)","v":0},{"$f":"IF(COUNT($H1708:P1708)>='RFM input'!$AC$7,0,Q1290*Q$6)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,0,0,0,{"$f":"IF(COUNT($H1709:J1709)>='RFM input'!$AC$7,0,K1291*K$6)","v":0},{"$f":"IF(COUNT($H1709:K1709)>='RFM input'!$AC$7,0,L1291*L$6)","v":0},{"$f":"IF(COUNT($H1709:L1709)>='RFM input'!$AC$7,0,M1291*M$6)","v":0},{"$f":"IF(COUNT($H1709:M1709)>='RFM input'!$AC$7,0,N1291*N$6)","v":0},{"$f":"IF(COUNT($H1709:N1709)>='RFM input'!$AC$7,0,O1291*O$6)","v":0},{"$f":"IF(COUNT($H1709:O1709)>='RFM input'!$AC$7,0,P1291*P$6)","v":0},{"$f":"IF(COUNT($H1709:P1709)>='RFM input'!$AC$7,0,Q1291*Q$6)","v":0}]

{"sheet":"Total RAB roll forward","index":8,"n_rows":1467,"n_cols":18,"rows_kept":1467,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Total Asset Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":" - Total Asset Roll Forward - TNSP RFM - version 3"}]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G60","v":"2013-14"},{"$f":"'RFM input'!H60","v":"2014-15"},{"$f":"'RFM input'!I60","v":"2015-16"},{"$f":"'RFM input'!J60","v":"2016-17"},{"$f":"'RFM input'!K60","v":"2017-18"},{"$f":"'RFM input'!L60","v":"2018-19"},{"$f":"'RFM input'!M60","v":"2019-20"},{"$f":"'RFM input'!N60","v":"2020-21"},{"$f":"'RFM input'!O60","v":"2021-22"},{"$f":"'RFM input'!P60","v":"2022-23"},{"$f":"'RFM input'!Q60","v":"2023-24"}]
[null,null,"Asset Values – Partially As Incurred ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G8:G57)","v":2554.4267460722485},{"$f":"SUM(H8:H57)","v":2876.0434843477774},2949.4343686032616,3015.5222959332104,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G770","v":148.17189055851125},{"$f":"G8+G60+G112+G164+G216+G320+G268","v":169.75422326883515},{"$f":"H8+H60+H112","v":177.43514993031451},{"$f":"IF(COUNT($H8:I8)>='RFM input'!$AC$7,0,I8+I60+I112)","v":193.16335180188585},{"$f":"IF(COUNT($H8:J8)>='RFM input'!$AC$7,0,J8+J60+J112)","v":0},{"$f":"IF(COUNT($H8:K8)>='RFM input'!$AC$7,0,K8+K60+K112)","v":0},{"$f":"IF(COUNT($H8:L8)>='RFM input'!$AC$7,0,L8+L60+L112)","v":0},{"$f":"IF(COUNT($H8:M8)>='RFM input'!$AC$7,0,M8+M60+M112)","v":0},{"$f":"IF(COUNT($H8:N8)>='RFM input'!$AC$7,0,N8+N60+N112)","v":0},{"$f":"IF(COUNT($H8:O8)>='RFM input'!$AC$7,0,O8+O60+O112)","v":0},{"$f":"IF(COUNT($H8:P8)>='RFM input'!$AC$7,0,P8+P60+P112)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G771","v":479.86258823062229},{"$f":"G9+G61+G113+G165+G217+G321+G269","v":589.32384694544476},618.70235867523661,{"$f":"IF(COUNT($H9:I9)>='RFM input'!$AC$7,0,I9+I61+I113)","v":641.31074298939973},{"$f":"IF(COUNT($H9:J9)>='RFM input'!$AC$7,0,J9+J61+J113)","v":0},{"$f":"IF(COUNT($H9:K9)>='RFM input'!$AC$7,0,K9+K61+K113)","v":0},{"$f":"IF(COUNT($H9:L9)>='RFM input'!$AC$7,0,L9+L61+L113)","v":0},{"$f":"IF(COUNT($H9:M9)>='RFM input'!$AC$7,0,M9+M61+M113)","v":0},{"$f":"IF(COUNT($H9:N9)>='RFM input'!$AC$7,0,N9+N61+N113)","v":0},{"$f":"IF(COUNT($H9:O9)>='RFM input'!$AC$7,0,O9+O61+O113)","v":0},{"$f":"IF(COUNT($H9:P9)>='RFM input'!$AC$7,0,P9+P61+P113)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G772","v":216.48314184570458},287.45974361412954,306.26434724100199,{"$f":"IF(COUNT($H10:I10)>='RFM input'!$AC$7,0,I10+I62+I114)","v":319.04379265851634},{"$f":"IF(COUNT($H10:J10)>='RFM input'!$AC$7,0,J10+J62+J114)","v":0},{"$f":"IF(COUNT($H10:K10)>='RFM input'!$AC$7,0,K10+K62+K114)","v":0},{"$f":"IF(COUNT($H10:L10)>='RFM input'!$AC$7,0,L10+L62+L114)","v":0},{"$f":"IF(COUNT($H10:M10)>='RFM input'!$AC$7,0,M10+M62+M114)","v":0},{"$f":"IF(COUNT($H10:N10)>='RFM input'!$AC$7,0,N10+N62+N114)","v":0},{"$f":"IF(COUNT($H10:O10)>='RFM input'!$AC$7,0,O10+O62+O114)","v":0},{"$f":"IF(COUNT($H10:P10)>='RFM input'!$AC$7,0,P10+P62+P114)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G773","v":86.162289990118794},84.524854769446179,85.897852364619496,{"$f":"IF(COUNT($H11:I11)>='RFM input'!$AC$7,0,I11+I63+I115)","v":85.494749684522176},{"$f":"IF(COUNT($H11:J11)>='RFM input'!$AC$7,0,J11+J63+J115)","v":0},{"$f":"IF(COUNT($H11:K11)>='RFM input'!$AC$7,0,K11+K63+K115)","v":0},{"$f":"IF(COUNT($H11:L11)>='RFM input'!$AC$7,0,L11+L63+L115)","v":0},{"$f":"IF(COUNT($H11:M11)>='RFM input'!$AC$7,0,M11+M63+M115)","v":0},{"$f":"IF(COUNT($H11:N11)>='RFM input'!$AC$7,0,N11+N63+N115)","v":0},{"$f":"IF(COUNT($H11:O11)>='RFM input'!$AC$7,0,O11+O63+O115)","v":0},{"$f":"IF(COUNT($H11:P11)>='RFM input'!$AC$7,0,P11+P63+P115)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G774","v":1112.177177456344},1096.114836390977,1085.7036639299076,{"$f":"IF(COUNT($H12:I12)>='RFM input'!$AC$7,0,I12+I64+I116)","v":1086.5230913081784},{"$f":"IF(COUNT($H12:J12)>='RFM input'!$AC$7,0,J12+J64+J116)","v":0},{"$f":"IF(COUNT($H12:K12)>='RFM input'!$AC$7,0,K12+K64+K116)","v":0},{"$f":"IF(COUNT($H12:L12)>='RFM input'!$AC$7,0,L12+L64+L116)","v":0},{"$f":"IF(COUNT($H12:M12)>='RFM input'!$AC$7,0,M12+M64+M116)","v":0},{"$f":"IF(COUNT($H12:N12)>='RFM input'!$AC$7,0,N12+N64+N116)","v":0},{"$f":"IF(COUNT($H12:O12)>='RFM input'!$AC$7,0,O12+O64+O116)","v":0},{"$f":"IF(COUNT($H12:P12)>='RFM input'!$AC$7,0,P12+P64+P116)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G775","v":144.04882175524233},188.74357704942676,197.18185724308051,{"$f":"IF(COUNT($H13:I13)>='RFM input'!$AC$7,0,I13+I65+I117)","v":201.67012392302087},{"$f":"IF(COUNT($H13:J13)>='RFM input'!$AC$7,0,J13+J65+J117)","v":0},{"$f":"IF(COUNT($H13:K13)>='RFM input'!$AC$7,0,K13+K65+K117)","v":0},{"$f":"IF(COUNT($H13:L13)>='RFM input'!$AC$7,0,L13+L65+L117)","v":0},{"$f":"IF(COUNT($H13:M13)>='RFM input'!$AC$7,0,M13+M65+M117)","v":0},{"$f":"IF(COUNT($H13:N13)>='RFM input'!$AC$7,0,N13+N65+N117)","v":0},{"$f":"IF(COUNT($H13:O13)>='RFM input'!$AC$7,0,O13+O65+O117)","v":0},{"$f":"IF(COUNT($H13:P13)>='RFM input'!$AC$7,0,P13+P65+P117)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G776","v":42.63042542878987},43.802235156291367,50.289907765003804,{"$f":"IF(COUNT($H14:I14)>='RFM input'!$AC$7,0,I14+I66+I118)","v":53.845436021687476},{"$f":"IF(COUNT($H14:J14)>='RFM input'!$AC$7,0,J14+J66+J118)","v":0},{"$f":"IF(COUNT($H14:K14)>='RFM input'!$AC$7,0,K14+K66+K118)","v":0},{"$f":"IF(COUNT($H14:L14)>='RFM input'!$AC$7,0,L14+L66+L118)","v":0},{"$f":"IF(COUNT($H14:M14)>='RFM input'!$AC$7,0,M14+M66+M118)","v":0},{"$f":"IF(COUNT($H14:N14)>='RFM input'!$AC$7,0,N14+N66+N118)","v":0},{"$f":"IF(COUNT($H14:O14)>='RFM input'!$AC$7,0,O14+O66+O118)","v":0},{"$f":"IF(COUNT($H14:P14)>='RFM input'!$AC$7,0,P14+P66+P118)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G777","v":8.4059413890788068},8.6366927213280285,8.823340304696611,{"$f":"IF(COUNT($H15:I15)>='RFM input'!$AC$7,0,I15+I67+I119)","v":9.0269558501896103},{"$f":"IF(COUNT($H15:J15)>='RFM input'!$AC$7,0,J15+J67+J119)","v":0},{"$f":"IF(COUNT($H15:K15)>='RFM input'!$AC$7,0,K15+K67+K119)","v":0},{"$f":"IF(COUNT($H15:L15)>='RFM input'!$AC$7,0,L15+L67+L119)","v":0},{"$f":"IF(COUNT($H15:M15)>='RFM input'!$AC$7,0,M15+M67+M119)","v":0},{"$f":"IF(COUNT($H15:N15)>='RFM input'!$AC$7,0,N15+N67+N119)","v":0},{"$f":"IF(COUNT($H15:O15)>='RFM input'!$AC$7,0,O15+O67+O119)","v":0},{"$f":"IF(COUNT($H15:P15)>='RFM input'!$AC$7,0,P15+P67+P119)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G778","v":59.405464705094801},71.163656409570038,79.196762391469747,{"$f":"IF(COUNT($H16:I16)>='RFM input'!$AC$7,0,I16+I68+I120)","v":78.1734712056966},{"$f":"IF(COUNT($H16:J16)>='RFM input'!$AC$7,0,J16+J68+J120)","v":0},{"$f":"IF(COUNT($H16:K16)>='RFM input'!$AC$7,0,K16+K68+K120)","v":0},{"$f":"IF(COUNT($H16:L16)>='RFM input'!$AC$7,0,L16+L68+L120)","v":0},{"$f":"IF(COUNT($H16:M16)>='RFM input'!$AC$7,0,M16+M68+M120)","v":0},{"$f":"IF(COUNT($H16:N16)>='RFM input'!$AC$7,0,N16+N68+N120)","v":0},{"$f":"IF(COUNT($H16:O16)>='RFM input'!$AC$7,0,O16+O68+O120)","v":0},{"$f":"IF(COUNT($H16:P16)>='RFM input'!$AC$7,0,P16+P68+P120)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G779","v":3.3065395369284118},6.2794307199167481,6.3266035690811959,{"$f":"IF(COUNT($H17:I17)>='RFM input'!$AC$7,0,I17+I69+I121)","v":7.122080866165132},{"$f":"IF(COUNT($H17:J17)>='RFM input'!$AC$7,0,J17+J69+J121)","v":0},{"$f":"IF(COUNT($H17:K17)>='RFM input'!$AC$7,0,K17+K69+K121)","v":0},{"$f":"IF(COUNT($H17:L17)>='RFM input'!$AC$7,0,L17+L69+L121)","v":0},{"$f":"IF(COUNT($H17:M17)>='RFM input'!$AC$7,0,M17+M69+M121)","v":0},{"$f":"IF(COUNT($H17:N17)>='RFM input'!$AC$7,0,N17+N69+N121)","v":0},{"$f":"IF(COUNT($H17:O17)>='RFM input'!$AC$7,0,O17+O69+O121)","v":0},{"$f":"IF(COUNT($H17:P17)>='RFM input'!$AC$7,0,P17+P69+P121)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G780","v":19.195007318389447},36.181441897657457,36.050460097805441,{"$f":"IF(COUNT($H18:I18)>='RFM input'!$AC$7,0,I18+I70+I122)","v":35.908660209160068},{"$f":"IF(COUNT($H18:J18)>='RFM input'!$AC$7,0,J18+J70+J122)","v":0},{"$f":"IF(COUNT($H18:K18)>='RFM input'!$AC$7,0,K18+K70+K122)","v":0},{"$f":"IF(COUNT($H18:L18)>='RFM input'!$AC$7,0,L18+L70+L122)","v":0},{"$f":"IF(COUNT($H18:M18)>='RFM input'!$AC$7,0,M18+M70+M122)","v":0},{"$f":"IF(COUNT($H18:N18)>='RFM input'!$AC$7,0,N18+N70+N122)","v":0},{"$f":"IF(COUNT($H18:O18)>='RFM input'!$AC$7,0,O18+O70+O122)","v":0},{"$f":"IF(COUNT($H18:P18)>='RFM input'!$AC$7,0,P18+P70+P122)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G781","v":3.8788800713653666},3.6274654833921289,2.8327651139241894,{"$f":"IF(COUNT($H19:I19)>='RFM input'!$AC$7,0,I19+I71+I123)","v":4.7334514785519932},{"$f":"IF(COUNT($H19:J19)>='RFM input'!$AC$7,0,J19+J71+J123)","v":0},{"$f":"IF(COUNT($H19:K19)>='RFM input'!$AC$7,0,K19+K71+K123)","v":0},{"$f":"IF(COUNT($H19:L19)>='RFM input'!$AC$7,0,L19+L71+L123)","v":0},{"$f":"IF(COUNT($H19:M19)>='RFM input'!$AC$7,0,M19+M71+M123)","v":0},{"$f":"IF(COUNT($H19:N19)>='RFM input'!$AC$7,0,N19+N71+N123)","v":0},{"$f":"IF(COUNT($H19:O19)>='RFM input'!$AC$7,0,O19+O71+O123)","v":0},{"$f":"IF(COUNT($H19:P19)>='RFM input'!$AC$7,0,P19+P71+P123)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G782","v":105.89623148835591},108.80318686254607,111.15453274759126,{"$f":"IF(COUNT($H20:I20)>='RFM input'!$AC$7,0,I20+I72+I124)","v":113.71963734945876},{"$f":"IF(COUNT($H20:J20)>='RFM input'!$AC$7,0,J20+J72+J124)","v":0},{"$f":"IF(COUNT($H20:K20)>='RFM input'!$AC$7,0,K20+K72+K124)","v":0},{"$f":"IF(COUNT($H20:L20)>='RFM input'!$AC$7,0,L20+L72+L124)","v":0},{"$f":"IF(COUNT($H20:M20)>='RFM input'!$AC$7,0,M20+M72+M124)","v":0},{"$f":"IF(COUNT($H20:N20)>='RFM input'!$AC$7,0,N20+N72+N124)","v":0},{"$f":"IF(COUNT($H20:O20)>='RFM input'!$AC$7,0,O20+O72+O124)","v":0},{"$f":"IF(COUNT($H20:P20)>='RFM input'!$AC$7,0,P20+P72+P124)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G783","v":124.80234629770258},128.22829305881598,130.99943495203203,{"$f":"IF(COUNT($H21:I21)>='RFM input'!$AC$7,0,I21+I73+I125)","v":134.02249883554049},{"$f":"IF(COUNT($H21:J21)>='RFM input'!$AC$7,0,J21+J73+J125)","v":0},{"$f":"IF(COUNT($H21:K21)>='RFM input'!$AC$7,0,K21+K73+K125)","v":0},{"$f":"IF(COUNT($H21:L21)>='RFM input'!$AC$7,0,L21+L73+L125)","v":0},{"$f":"IF(COUNT($H21:M21)>='RFM input'!$AC$7,0,M21+M73+M125)","v":0},{"$f":"IF(COUNT($H21:N21)>='RFM input'!$AC$7,0,N21+N73+N125)","v":0},{"$f":"IF(COUNT($H21:O21)>='RFM input'!$AC$7,0,O21+O73+O125)","v":0},{"$f":"IF(COUNT($H21:P21)>='RFM input'!$AC$7,0,P21+P73+P125)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G784","v":0},53.4,52.575332277496237,{"$f":"IF(COUNT($H22:I22)>='RFM input'!$AC$7,0,I22+I74+I126)","v":51.764251751236607},{"$f":"IF(COUNT($H22:J22)>='RFM input'!$AC$7,0,J22+J74+J126)","v":0},{"$f":"IF(COUNT($H22:K22)>='RFM input'!$AC$7,0,K22+K74+K126)","v":0},{"$f":"IF(COUNT($H22:L22)>='RFM input'!$AC$7,0,L22+L74+L126)","v":0},{"$f":"IF(COUNT($H22:M22)>='RFM input'!$AC$7,0,M22+M74+M126)","v":0},{"$f":"IF(COUNT($H22:N22)>='RFM input'!$AC$7,0,N22+N74+N126)","v":0},{"$f":"IF(COUNT($H22:O22)>='RFM input'!$AC$7,0,O22+O74+O126)","v":0},{"$f":"IF(COUNT($H22:P22)>='RFM input'!$AC$7,0,P22+P74+P126)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G785","v":0},0,0,{"$f":"IF(COUNT($H23:I23)>='RFM input'!$AC$7,0,I23+I75+I127)","v":0},{"$f":"IF(COUNT($H23:J23)>='RFM input'!$AC$7,0,J23+J75+J127)","v":0},{"$f":"IF(COUNT($H23:K23)>='RFM input'!$AC$7,0,K23+K75+K127)","v":0},{"$f":"IF(COUNT($H23:L23)>='RFM input'!$AC$7,0,L23+L75+L127)","v":0},{"$f":"IF(COUNT($H23:M23)>='RFM input'!$AC$7,0,M23+M75+M127)","v":0},{"$f":"IF(COUNT($H23:N23)>='RFM input'!$AC$7,0,N23+N75+N127)","v":0},{"$f":"IF(COUNT($H23:O23)>='RFM input'!$AC$7,0,O23+O75+O127)","v":0},{"$f":"IF(COUNT($H23:P23)>='RFM input'!$AC$7,0,P23+P75+P127)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G786","v":0},0,0,{"$f":"IF(COUNT($H24:I24)>='RFM input'!$AC$7,0,I24+I76+I128)","v":0},{"$f":"IF(COUNT($H24:J24)>='RFM input'!$AC$7,0,J24+J76+J128)","v":0},{"$f":"IF(COUNT($H24:K24)>='RFM input'!$AC$7,0,K24+K76+K128)","v":0},{"$f":"IF(COUNT($H24:L24)>='RFM input'!$AC$7,0,L24+L76+L128)","v":0},{"$f":"IF(COUNT($H24:M24)>='RFM input'!$AC$7,0,M24+M76+M128)","v":0},{"$f":"IF(COUNT($H24:N24)>='RFM input'!$AC$7,0,N24+N76+N128)","v":0},{"$f":"IF(COUNT($H24:O24)>='RFM input'!$AC$7,0,O24+O76+O128)","v":0},{"$f":"IF(COUNT($H24:P24)>='RFM input'!$AC$7,0,P24+P76+P128)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G787","v":0},0,0,{"$f":"IF(COUNT($H25:I25)>='RFM input'!$AC$7,0,I25+I77+I129)","v":0},{"$f":"IF(COUNT($H25:J25)>='RFM input'!$AC$7,0,J25+J77+J129)","v":0},{"$f":"IF(COUNT($H25:K25)>='RFM input'!$AC$7,0,K25+K77+K129)","v":0},{"$f":"IF(COUNT($H25:L25)>='RFM input'!$AC$7,0,L25+L77+L129)","v":0},{"$f":"IF(COUNT($H25:M25)>='RFM input'!$AC$7,0,M25+M77+M129)","v":0},{"$f":"IF(COUNT($H25:N25)>='RFM input'!$AC$7,0,N25+N77+N129)","v":0},{"$f":"IF(COUNT($H25:O25)>='RFM input'!$AC$7,0,O25+O77+O129)","v":0},{"$f":"IF(COUNT($H25:P25)>='RFM input'!$AC$7,0,P25+P77+P129)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G788","v":0},0,0,{"$f":"IF(COUNT($H26:I26)>='RFM input'!$AC$7,0,I26+I78+I130)","v":0},{"$f":"IF(COUNT($H26:J26)>='RFM input'!$AC$7,0,J26+J78+J130)","v":0},{"$f":"IF(COUNT($H26:K26)>='RFM input'!$AC$7,0,K26+K78+K130)","v":0},{"$f":"IF(COUNT($H26:L26)>='RFM input'!$AC$7,0,L26+L78+L130)","v":0},{"$f":"IF(COUNT($H26:M26)>='RFM input'!$AC$7,0,M26+M78+M130)","v":0},{"$f":"IF(COUNT($H26:N26)>='RFM input'!$AC$7,0,N26+N78+N130)","v":0},{"$f":"IF(COUNT($H26:O26)>='RFM input'!$AC$7,0,O26+O78+O130)","v":0},{"$f":"IF(COUNT($H26:P26)>='RFM input'!$AC$7,0,P26+P78+P130)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G789","v":0},0,0,{"$f":"IF(COUNT($H27:I27)>='RFM input'!$AC$7,0,I27+I79+I131)","v":0},{"$f":"IF(COUNT($H27:J27)>='RFM input'!$AC$7,0,J27+J79+J131)","v":0},{"$f":"IF(COUNT($H27:K27)>='RFM input'!$AC$7,0,K27+K79+K131)","v":0},{"$f":"IF(COUNT($H27:L27)>='RFM input'!$AC$7,0,L27+L79+L131)","v":0},{"$f":"IF(COUNT($H27:M27)>='RFM input'!$AC$7,0,M27+M79+M131)","v":0},{"$f":"IF(COUNT($H27:N27)>='RFM input'!$AC$7,0,N27+N79+N131)","v":0},{"$f":"IF(COUNT($H27:O27)>='RFM input'!$AC$7,0,O27+O79+O131)","v":0},{"$f":"IF(COUNT($H27:P27)>='RFM input'!$AC$7,0,P27+P79+P131)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G790","v":0},0,0,{"$f":"IF(COUNT($H28:I28)>='RFM input'!$AC$7,0,I28+I80+I132)","v":0},{"$f":"IF(COUNT($H28:J28)>='RFM input'!$AC$7,0,J28+J80+J132)","v":0},{"$f":"IF(COUNT($H28:K28)>='RFM input'!$AC$7,0,K28+K80+K132)","v":0},{"$f":"IF(COUNT($H28:L28)>='RFM input'!$AC$7,0,L28+L80+L132)","v":0},{"$f":"IF(COUNT($H28:M28)>='RFM input'!$AC$7,0,M28+M80+M132)","v":0},{"$f":"IF(COUNT($H28:N28)>='RFM input'!$AC$7,0,N28+N80+N132)","v":0},{"$f":"IF(COUNT($H28:O28)>='RFM input'!$AC$7,0,O28+O80+O132)","v":0},{"$f":"IF(COUNT($H28:P28)>='RFM input'!$AC$7,0,P28+P80+P132)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G791","v":0},0,0,{"$f":"IF(COUNT($H29:I29)>='RFM input'!$AC$7,0,I29+I81+I133)","v":0},{"$f":"IF(COUNT($H29:J29)>='RFM input'!$AC$7,0,J29+J81+J133)","v":0},{"$f":"IF(COUNT($H29:K29)>='RFM input'!$AC$7,0,K29+K81+K133)","v":0},{"$f":"IF(COUNT($H29:L29)>='RFM input'!$AC$7,0,L29+L81+L133)","v":0},{"$f":"IF(COUNT($H29:M29)>='RFM input'!$AC$7,0,M29+M81+M133)","v":0},{"$f":"IF(COUNT($H29:N29)>='RFM input'!$AC$7,0,N29+N81+N133)","v":0},{"$f":"IF(COUNT($H29:O29)>='RFM input'!$AC$7,0,O29+O81+O133)","v":0},{"$f":"IF(COUNT($H29:P29)>='RFM input'!$AC$7,0,P29+P81+P133)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G792","v":0},0,0,{"$f":"IF(COUNT($H30:I30)>='RFM input'!$AC$7,0,I30+I82+I134)","v":0},{"$f":"IF(COUNT($H30:J30)>='RFM input'!$AC$7,0,J30+J82+J134)","v":0},{"$f":"IF(COUNT($H30:K30)>='RFM input'!$AC$7,0,K30+K82+K134)","v":0},{"$f":"IF(COUNT($H30:L30)>='RFM input'!$AC$7,0,L30+L82+L134)","v":0},{"$f":"IF(COUNT($H30:M30)>='RFM input'!$AC$7,0,M30+M82+M134)","v":0},{"$f":"IF(COUNT($H30:N30)>='RFM input'!$AC$7,0,N30+N82+N134)","v":0},{"$f":"IF(COUNT($H30:O30)>='RFM input'!$AC$7,0,O30+O82+O134)","v":0},{"$f":"IF(COUNT($H30:P30)>='RFM input'!$AC$7,0,P30+P82+P134)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G793","v":0},0,0,{"$f":"IF(COUNT($H31:I31)>='RFM input'!$AC$7,0,I31+I83+I135)","v":0},{"$f":"IF(COUNT($H31:J31)>='RFM input'!$AC$7,0,J31+J83+J135)","v":0},{"$f":"IF(COUNT($H31:K31)>='RFM input'!$AC$7,0,K31+K83+K135)","v":0},{"$f":"IF(COUNT($H31:L31)>='RFM input'!$AC$7,0,L31+L83+L135)","v":0},{"$f":"IF(COUNT($H31:M31)>='RFM input'!$AC$7,0,M31+M83+M135)","v":0},{"$f":"IF(COUNT($H31:N31)>='RFM input'!$AC$7,0,N31+N83+N135)","v":0},{"$f":"IF(COUNT($H31:O31)>='RFM input'!$AC$7,0,O31+O83+O135)","v":0},{"$f":"IF(COUNT($H31:P31)>='RFM input'!$AC$7,0,P31+P83+P135)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G794","v":0},0,0,{"$f":"IF(COUNT($H32:I32)>='RFM input'!$AC$7,0,I32+I84+I136)","v":0},{"$f":"IF(COUNT($H32:J32)>='RFM input'!$AC$7,0,J32+J84+J136)","v":0},{"$f":"IF(COUNT($H32:K32)>='RFM input'!$AC$7,0,K32+K84+K136)","v":0},{"$f":"IF(COUNT($H32:L32)>='RFM input'!$AC$7,0,L32+L84+L136)","v":0},{"$f":"IF(COUNT($H32:M32)>='RFM input'!$AC$7,0,M32+M84+M136)","v":0},{"$f":"IF(COUNT($H32:N32)>='RFM input'!$AC$7,0,N32+N84+N136)","v":0},{"$f":"IF(COUNT($H32:O32)>='RFM input'!$AC$7,0,O32+O84+O136)","v":0},{"$f":"IF(COUNT($H32:P32)>='RFM input'!$AC$7,0,P32+P84+P136)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G795","v":0},0,0,{"$f":"IF(COUNT($H33:I33)>='RFM input'!$AC$7,0,I33+I85+I137)","v":0},{"$f":"IF(COUNT($H33:J33)>='RFM input'!$AC$7,0,J33+J85+J137)","v":0},{"$f":"IF(COUNT($H33:K33)>='RFM input'!$AC$7,0,K33+K85+K137)","v":0},{"$f":"IF(COUNT($H33:L33)>='RFM input'!$AC$7,0,L33+L85+L137)","v":0},{"$f":"IF(COUNT($H33:M33)>='RFM input'!$AC$7,0,M33+M85+M137)","v":0},{"$f":"IF(COUNT($H33:N33)>='RFM input'!$AC$7,0,N33+N85+N137)","v":0},{"$f":"IF(COUNT($H33:O33)>='RFM input'!$AC$7,0,O33+O85+O137)","v":0},{"$f":"IF(COUNT($H33:P33)>='RFM input'!$AC$7,0,P33+P85+P137)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G796","v":0},0,0,{"$f":"IF(COUNT($H34:I34)>='RFM input'!$AC$7,0,I34+I86+I138)","v":0},{"$f":"IF(COUNT($H34:J34)>='RFM input'!$AC$7,0,J34+J86+J138)","v":0},{"$f":"IF(COUNT($H34:K34)>='RFM input'!$AC$7,0,K34+K86+K138)","v":0},{"$f":"IF(COUNT($H34:L34)>='RFM input'!$AC$7,0,L34+L86+L138)","v":0},{"$f":"IF(COUNT($H34:M34)>='RFM input'!$AC$7,0,M34+M86+M138)","v":0},{"$f":"IF(COUNT($H34:N34)>='RFM input'!$AC$7,0,N34+N86+N138)","v":0},{"$f":"IF(COUNT($H34:O34)>='RFM input'!$AC$7,0,O34+O86+O138)","v":0},{"$f":"IF(COUNT($H34:P34)>='RFM input'!$AC$7,0,P34+P86+P138)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G797","v":0},0,0,{"$f":"IF(COUNT($H35:I35)>='RFM input'!$AC$7,0,I35+I87+I139)","v":0},{"$f":"IF(COUNT($H35:J35)>='RFM input'!$AC$7,0,J35+J87+J139)","v":0},{"$f":"IF(COUNT($H35:K35)>='RFM input'!$AC$7,0,K35+K87+K139)","v":0},{"$f":"IF(COUNT($H35:L35)>='RFM input'!$AC$7,0,L35+L87+L139)","v":0},{"$f":"IF(COUNT($H35:M35)>='RFM input'!$AC$7,0,M35+M87+M139)","v":0},{"$f":"IF(COUNT($H35:N35)>='RFM input'!$AC$7,0,N35+N87+N139)","v":0},{"$f":"IF(COUNT($H35:O35)>='RFM input'!$AC$7,0,O35+O87+O139)","v":0},{"$f":"IF(COUNT($H35:P35)>='RFM input'!$AC$7,0,P35+P87+P139)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G798","v":0},0,0,{"$f":"IF(COUNT($H36:I36)>='RFM input'!$AC$7,0,I36+I88+I140)","v":0},{"$f":"IF(COUNT($H36:J36)>='RFM input'!$AC$7,0,J36+J88+J140)","v":0},{"$f":"IF(COUNT($H36:K36)>='RFM input'!$AC$7,0,K36+K88+K140)","v":0},{"$f":"IF(COUNT($H36:L36)>='RFM input'!$AC$7,0,L36+L88+L140)","v":0},{"$f":"IF(COUNT($H36:M36)>='RFM input'!$AC$7,0,M36+M88+M140)","v":0},{"$f":"IF(COUNT($H36:N36)>='RFM input'!$AC$7,0,N36+N88+N140)","v":0},{"$f":"IF(COUNT($H36:O36)>='RFM input'!$AC$7,0,O36+O88+O140)","v":0},{"$f":"IF(COUNT($H36:P36)>='RFM input'!$AC$7,0,P36+P88+P140)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G799","v":0},0,0,{"$f":"IF(COUNT($H37:I37)>='RFM input'!$AC$7,0,I37+I89+I141)","v":0},{"$f":"IF(COUNT($H37:J37)>='RFM input'!$AC$7,0,J37+J89+J141)","v":0},{"$f":"IF(COUNT($H37:K37)>='RFM input'!$AC$7,0,K37+K89+K141)","v":0},{"$f":"IF(COUNT($H37:L37)>='RFM input'!$AC$7,0,L37+L89+L141)","v":0},{"$f":"IF(COUNT($H37:M37)>='RFM input'!$AC$7,0,M37+M89+M141)","v":0},{"$f":"IF(COUNT($H37:N37)>='RFM input'!$AC$7,0,N37+N89+N141)","v":0},{"$f":"IF(COUNT($H37:O37)>='RFM input'!$AC$7,0,O37+O89+O141)","v":0},{"$f":"IF(COUNT($H37:P37)>='RFM input'!$AC$7,0,P37+P89+P141)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G800","v":0},0,{"$f":"H38+H90+H142","v":0},{"$f":"IF(COUNT($H38:I38)>='RFM input'!$AC$7,0,I38+I90+I142)","v":0},{"$f":"IF(COUNT($H38:J38)>='RFM input'!$AC$7,0,J38+J90+J142)","v":0},{"$f":"IF(COUNT($H38:K38)>='RFM input'!$AC$7,0,K38+K90+K142)","v":0},{"$f":"IF(COUNT($H38:L38)>='RFM input'!$AC$7,0,L38+L90+L142)","v":0},{"$f":"IF(COUNT($H38:M38)>='RFM input'!$AC$7,0,M38+M90+M142)","v":0},{"$f":"IF(COUNT($H38:N38)>='RFM input'!$AC$7,0,N38+N90+N142)","v":0},{"$f":"IF(COUNT($H38:O38)>='RFM input'!$AC$7,0,O38+O90+O142)","v":0},{"$f":"IF(COUNT($H38:P38)>='RFM input'!$AC$7,0,P38+P90+P142)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G801","v":0},0,0,{"$f":"IF(COUNT($H39:I39)>='RFM input'!$AC$7,0,I39+I91+I143)","v":0},{"$f":"IF(COUNT($H39:J39)>='RFM input'!$AC$7,0,J39+J91+J143)","v":0},{"$f":"IF(COUNT($H39:K39)>='RFM input'!$AC$7,0,K39+K91+K143)","v":0},{"$f":"IF(COUNT($H39:L39)>='RFM input'!$AC$7,0,L39+L91+L143)","v":0},{"$f":"IF(COUNT($H39:M39)>='RFM input'!$AC$7,0,M39+M91+M143)","v":0},{"$f":"IF(COUNT($H39:N39)>='RFM input'!$AC$7,0,N39+N91+N143)","v":0},{"$f":"IF(COUNT($H39:O39)>='RFM input'!$AC$7,0,O39+O91+O143)","v":0},{"$f":"IF(COUNT($H39:P39)>='RFM input'!$AC$7,0,P39+P91+P143)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G802","v":0},0,0,{"$f":"IF(COUNT($H40:I40)>='RFM input'!$AC$7,0,I40+I92+I144)","v":0},{"$f":"IF(COUNT($H40:J40)>='RFM input'!$AC$7,0,J40+J92+J144)","v":0},{"$f":"IF(COUNT($H40:K40)>='RFM input'!$AC$7,0,K40+K92+K144)","v":0},{"$f":"IF(COUNT($H40:L40)>='RFM input'!$AC$7,0,L40+L92+L144)","v":0},{"$f":"IF(COUNT($H40:M40)>='RFM input'!$AC$7,0,M40+M92+M144)","v":0},{"$f":"IF(COUNT($H40:N40)>='RFM input'!$AC$7,0,N40+N92+N144)","v":0},{"$f":"IF(COUNT($H40:O40)>='RFM input'!$AC$7,0,O40+O92+O144)","v":0},{"$f":"IF(COUNT($H40:P40)>='RFM input'!$AC$7,0,P40+P92+P144)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G803","v":0},0,0,{"$f":"IF(COUNT($H41:I41)>='RFM input'!$AC$7,0,I41+I93+I145)","v":0},{"$f":"IF(COUNT($H41:J41)>='RFM input'!$AC$7,0,J41+J93+J145)","v":0},{"$f":"IF(COUNT($H41:K41)>='RFM input'!$AC$7,0,K41+K93+K145)","v":0},{"$f":"IF(COUNT($H41:L41)>='RFM input'!$AC$7,0,L41+L93+L145)","v":0},{"$f":"IF(COUNT($H41:M41)>='RFM input'!$AC$7,0,M41+M93+M145)","v":0},{"$f":"IF(COUNT($H41:N41)>='RFM input'!$AC$7,0,N41+N93+N145)","v":0},{"$f":"IF(COUNT($H41:O41)>='RFM input'!$AC$7,0,O41+O93+O145)","v":0},{"$f":"IF(COUNT($H41:P41)>='RFM input'!$AC$7,0,P41+P93+P145)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G804","v":0},0,0,{"$f":"IF(COUNT($H42:I42)>='RFM input'!$AC$7,0,I42+I94+I146)","v":0},{"$f":"IF(COUNT($H42:J42)>='RFM input'!$AC$7,0,J42+J94+J146)","v":0},{"$f":"IF(COUNT($H42:K42)>='RFM input'!$AC$7,0,K42+K94+K146)","v":0},{"$f":"IF(COUNT($H42:L42)>='RFM input'!$AC$7,0,L42+L94+L146)","v":0},{"$f":"IF(COUNT($H42:M42)>='RFM input'!$AC$7,0,M42+M94+M146)","v":0},{"$f":"IF(COUNT($H42:N42)>='RFM input'!$AC$7,0,N42+N94+N146)","v":0},{"$f":"IF(COUNT($H42:O42)>='RFM input'!$AC$7,0,O42+O94+O146)","v":0},{"$f":"IF(COUNT($H42:P42)>='RFM input'!$AC$7,0,P42+P94+P146)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G805","v":0},0,0,{"$f":"IF(COUNT($H43:I43)>='RFM input'!$AC$7,0,I43+I95+I147)","v":0},{"$f":"IF(COUNT($H43:J43)>='RFM input'!$AC$7,0,J43+J95+J147)","v":0},{"$f":"IF(COUNT($H43:K43)>='RFM input'!$AC$7,0,K43+K95+K147)","v":0},{"$f":"IF(COUNT($H43:L43)>='RFM input'!$AC$7,0,L43+L95+L147)","v":0},{"$f":"IF(COUNT($H43:M43)>='RFM input'!$AC$7,0,M43+M95+M147)","v":0},{"$f":"IF(COUNT($H43:N43)>='RFM input'!$AC$7,0,N43+N95+N147)","v":0},{"$f":"IF(COUNT($H43:O43)>='RFM input'!$AC$7,0,O43+O95+O147)","v":0},{"$f":"IF(COUNT($H43:P43)>='RFM input'!$AC$7,0,P43+P95+P147)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G806","v":0},0,0,{"$f":"IF(COUNT($H44:I44)>='RFM input'!$AC$7,0,I44+I96+I148)","v":0},{"$f":"IF(COUNT($H44:J44)>='RFM input'!$AC$7,0,J44+J96+J148)","v":0},{"$f":"IF(COUNT($H44:K44)>='RFM input'!$AC$7,0,K44+K96+K148)","v":0},{"$f":"IF(COUNT($H44:L44)>='RFM input'!$AC$7,0,L44+L96+L148)","v":0},{"$f":"IF(COUNT($H44:M44)>='RFM input'!$AC$7,0,M44+M96+M148)","v":0},{"$f":"IF(COUNT($H44:N44)>='RFM input'!$AC$7,0,N44+N96+N148)","v":0},{"$f":"IF(COUNT($H44:O44)>='RFM input'!$AC$7,0,O44+O96+O148)","v":0},{"$f":"IF(COUNT($H44:P44)>='RFM input'!$AC$7,0,P44+P96+P148)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G807","v":0},0,0,{"$f":"IF(COUNT($H45:I45)>='RFM input'!$AC$7,0,I45+I97+I149)","v":0},{"$f":"IF(COUNT($H45:J45)>='RFM input'!$AC$7,0,J45+J97+J149)","v":0},{"$f":"IF(COUNT($H45:K45)>='RFM input'!$AC$7,0,K45+K97+K149)","v":0},{"$f":"IF(COUNT($H45:L45)>='RFM input'!$AC$7,0,L45+L97+L149)","v":0},{"$f":"IF(COUNT($H45:M45)>='RFM input'!$AC$7,0,M45+M97+M149)","v":0},{"$f":"IF(COUNT($H45:N45)>='RFM input'!$AC$7,0,N45+N97+N149)","v":0},{"$f":"IF(COUNT($H45:O45)>='RFM input'!$AC$7,0,O45+O97+O149)","v":0},{"$f":"IF(COUNT($H45:P45)>='RFM input'!$AC$7,0,P45+P97+P149)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G808","v":0},0,0,{"$f":"IF(COUNT($H46:I46)>='RFM input'!$AC$7,0,I46+I98+I150)","v":0},{"$f":"IF(COUNT($H46:J46)>='RFM input'!$AC$7,0,J46+J98+J150)","v":0},{"$f":"IF(COUNT($H46:K46)>='RFM input'!$AC$7,0,K46+K98+K150)","v":0},{"$f":"IF(COUNT($H46:L46)>='RFM input'!$AC$7,0,L46+L98+L150)","v":0},{"$f":"IF(COUNT($H46:M46)>='RFM input'!$AC$7,0,M46+M98+M150)","v":0},{"$f":"IF(COUNT($H46:N46)>='RFM input'!$AC$7,0,N46+N98+N150)","v":0},{"$f":"IF(COUNT($H46:O46)>='RFM input'!$AC$7,0,O46+O98+O150)","v":0},{"$f":"IF(COUNT($H46:P46)>='RFM input'!$AC$7,0,P46+P98+P150)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G809","v":0},0,0,{"$f":"IF(COUNT($H47:I47)>='RFM input'!$AC$7,0,I47+I99+I151)","v":0},{"$f":"IF(COUNT($H47:J47)>='RFM input'!$AC$7,0,J47+J99+J151)","v":0},{"$f":"IF(COUNT($H47:K47)>='RFM input'!$AC$7,0,K47+K99+K151)","v":0},{"$f":"IF(COUNT($H47:L47)>='RFM input'!$AC$7,0,L47+L99+L151)","v":0},{"$f":"IF(COUNT($H47:M47)>='RFM input'!$AC$7,0,M47+M99+M151)","v":0},{"$f":"IF(COUNT($H47:N47)>='RFM input'!$AC$7,0,N47+N99+N151)","v":0},{"$f":"IF(COUNT($H47:O47)>='RFM input'!$AC$7,0,O47+O99+O151)","v":0},{"$f":"IF(COUNT($H47:P47)>='RFM input'!$AC$7,0,P47+P99+P151)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G810","v":0},0,0,{"$f":"IF(COUNT($H48:I48)>='RFM input'!$AC$7,0,I48+I100+I152)","v":0},{"$f":"IF(COUNT($H48:J48)>='RFM input'!$AC$7,0,J48+J100+J152)","v":0},{"$f":"IF(COUNT($H48:K48)>='RFM input'!$AC$7,0,K48+K100+K152)","v":0},{"$f":"IF(COUNT($H48:L48)>='RFM input'!$AC$7,0,L48+L100+L152)","v":0},{"$f":"IF(COUNT($H48:M48)>='RFM input'!$AC$7,0,M48+M100+M152)","v":0},{"$f":"IF(COUNT($H48:N48)>='RFM input'!$AC$7,0,N48+N100+N152)","v":0},{"$f":"IF(COUNT($H48:O48)>='RFM input'!$AC$7,0,O48+O100+O152)","v":0},{"$f":"IF(COUNT($H48:P48)>='RFM input'!$AC$7,0,P48+P100+P152)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G811","v":0},0,0,{"$f":"IF(COUNT($H49:I49)>='RFM input'!$AC$7,0,I49+I101+I153)","v":0},{"$f":"IF(COUNT($H49:J49)>='RFM input'!$AC$7,0,J49+J101+J153)","v":0},{"$f":"IF(COUNT($H49:K49)>='RFM input'!$AC$7,0,K49+K101+K153)","v":0},{"$f":"IF(COUNT($H49:L49)>='RFM input'!$AC$7,0,L49+L101+L153)","v":0},{"$f":"IF(COUNT($H49:M49)>='RFM input'!$AC$7,0,M49+M101+M153)","v":0},{"$f":"IF(COUNT($H49:N49)>='RFM input'!$AC$7,0,N49+N101+N153)","v":0},{"$f":"IF(COUNT($H49:O49)>='RFM input'!$AC$7,0,O49+O101+O153)","v":0},{"$f":"IF(COUNT($H49:P49)>='RFM input'!$AC$7,0,P49+P101+P153)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G812","v":0},0,0,{"$f":"IF(COUNT($H50:I50)>='RFM input'!$AC$7,0,I50+I102+I154)","v":0},{"$f":"IF(COUNT($H50:J50)>='RFM input'!$AC$7,0,J50+J102+J154)","v":0},{"$f":"IF(COUNT($H50:K50)>='RFM input'!$AC$7,0,K50+K102+K154)","v":0},{"$f":"IF(COUNT($H50:L50)>='RFM input'!$AC$7,0,L50+L102+L154)","v":0},{"$f":"IF(COUNT($H50:M50)>='RFM input'!$AC$7,0,M50+M102+M154)","v":0},{"$f":"IF(COUNT($H50:N50)>='RFM input'!$AC$7,0,N50+N102+N154)","v":0},{"$f":"IF(COUNT($H50:O50)>='RFM input'!$AC$7,0,O50+O102+O154)","v":0},{"$f":"IF(COUNT($H50:P50)>='RFM input'!$AC$7,0,P50+P102+P154)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G813","v":0},0,0,{"$f":"IF(COUNT($H51:I51)>='RFM input'!$AC$7,0,I51+I103+I155)","v":0},{"$f":"IF(COUNT($H51:J51)>='RFM input'!$AC$7,0,J51+J103+J155)","v":0},{"$f":"IF(COUNT($H51:K51)>='RFM input'!$AC$7,0,K51+K103+K155)","v":0},{"$f":"IF(COUNT($H51:L51)>='RFM input'!$AC$7,0,L51+L103+L155)","v":0},{"$f":"IF(COUNT($H51:M51)>='RFM input'!$AC$7,0,M51+M103+M155)","v":0},{"$f":"IF(COUNT($H51:N51)>='RFM input'!$AC$7,0,N51+N103+N155)","v":0},{"$f":"IF(COUNT($H51:O51)>='RFM input'!$AC$7,0,O51+O103+O155)","v":0},{"$f":"IF(COUNT($H51:P51)>='RFM input'!$AC$7,0,P51+P103+P155)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G814","v":0},0,0,{"$f":"IF(COUNT($H52:I52)>='RFM input'!$AC$7,0,I52+I104+I156)","v":0},{"$f":"IF(COUNT($H52:J52)>='RFM input'!$AC$7,0,J52+J104+J156)","v":0},{"$f":"IF(COUNT($H52:K52)>='RFM input'!$AC$7,0,K52+K104+K156)","v":0},{"$f":"IF(COUNT($H52:L52)>='RFM input'!$AC$7,0,L52+L104+L156)","v":0},{"$f":"IF(COUNT($H52:M52)>='RFM input'!$AC$7,0,M52+M104+M156)","v":0},{"$f":"IF(COUNT($H52:N52)>='RFM input'!$AC$7,0,N52+N104+N156)","v":0},{"$f":"IF(COUNT($H52:O52)>='RFM input'!$AC$7,0,O52+O104+O156)","v":0},{"$f":"IF(COUNT($H52:P52)>='RFM input'!$AC$7,0,P52+P104+P156)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G815","v":0},0,0,{"$f":"IF(COUNT($H53:I53)>='RFM input'!$AC$7,0,I53+I105+I157)","v":0},{"$f":"IF(COUNT($H53:J53)>='RFM input'!$AC$7,0,J53+J105+J157)","v":0},{"$f":"IF(COUNT($H53:K53)>='RFM input'!$AC$7,0,K53+K105+K157)","v":0},{"$f":"IF(COUNT($H53:L53)>='RFM input'!$AC$7,0,L53+L105+L157)","v":0},{"$f":"IF(COUNT($H53:M53)>='RFM input'!$AC$7,0,M53+M105+M157)","v":0},{"$f":"IF(COUNT($H53:N53)>='RFM input'!$AC$7,0,N53+N105+N157)","v":0},{"$f":"IF(COUNT($H53:O53)>='RFM input'!$AC$7,0,O53+O105+O157)","v":0},{"$f":"IF(COUNT($H53:P53)>='RFM input'!$AC$7,0,P53+P105+P157)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G816","v":0},0,0,{"$f":"IF(COUNT($H54:I54)>='RFM input'!$AC$7,0,I54+I106+I158)","v":0},{"$f":"IF(COUNT($H54:J54)>='RFM input'!$AC$7,0,J54+J106+J158)","v":0},{"$f":"IF(COUNT($H54:K54)>='RFM input'!$AC$7,0,K54+K106+K158)","v":0},{"$f":"IF(COUNT($H54:L54)>='RFM input'!$AC$7,0,L54+L106+L158)","v":0},{"$f":"IF(COUNT($H54:M54)>='RFM input'!$AC$7,0,M54+M106+M158)","v":0},{"$f":"IF(COUNT($H54:N54)>='RFM input'!$AC$7,0,N54+N106+N158)","v":0},{"$f":"IF(COUNT($H54:O54)>='RFM input'!$AC$7,0,O54+O106+O158)","v":0},{"$f":"IF(COUNT($H54:P54)>='RFM input'!$AC$7,0,P54+P106+P158)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G817","v":0},0,0,{"$f":"IF(COUNT($H55:I55)>='RFM input'!$AC$7,0,I55+I107+I159)","v":0},{"$f":"IF(COUNT($H55:J55)>='RFM input'!$AC$7,0,J55+J107+J159)","v":0},{"$f":"IF(COUNT($H55:K55)>='RFM input'!$AC$7,0,K55+K107+K159)","v":0},{"$f":"IF(COUNT($H55:L55)>='RFM input'!$AC$7,0,L55+L107+L159)","v":0},{"$f":"IF(COUNT($H55:M55)>='RFM input'!$AC$7,0,M55+M107+M159)","v":0},{"$f":"IF(COUNT($H55:N55)>='RFM input'!$AC$7,0,N55+N107+N159)","v":0},{"$f":"IF(COUNT($H55:O55)>='RFM input'!$AC$7,0,O55+O107+O159)","v":0},{"$f":"IF(COUNT($H55:P55)>='RFM input'!$AC$7,0,P55+P107+P159)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G818","v":0},0,0,{"$f":"IF(COUNT($H56:I56)>='RFM input'!$AC$7,0,I56+I108+I160)","v":0},{"$f":"IF(COUNT($H56:J56)>='RFM input'!$AC$7,0,J56+J108+J160)","v":0},{"$f":"IF(COUNT($H56:K56)>='RFM input'!$AC$7,0,K56+K108+K160)","v":0},{"$f":"IF(COUNT($H56:L56)>='RFM input'!$AC$7,0,L56+L108+L160)","v":0},{"$f":"IF(COUNT($H56:M56)>='RFM input'!$AC$7,0,M56+M108+M160)","v":0},{"$f":"IF(COUNT($H56:N56)>='RFM input'!$AC$7,0,N56+N108+N160)","v":0},{"$f":"IF(COUNT($H56:O56)>='RFM input'!$AC$7,0,O56+O108+O160)","v":0},{"$f":"IF(COUNT($H56:P56)>='RFM input'!$AC$7,0,P56+P108+P160)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G819","v":0},0,0,{"$f":"IF(COUNT($H57:I57)>='RFM input'!$AC$7,0,I57+I109+I161)","v":0},{"$f":"IF(COUNT($H57:J57)>='RFM input'!$AC$7,0,J57+J109+J161)","v":0},{"$f":"IF(COUNT($H57:K57)>='RFM input'!$AC$7,0,K57+K109+K161)","v":0},{"$f":"IF(COUNT($H57:L57)>='RFM input'!$AC$7,0,L57+L109+L161)","v":0},{"$f":"IF(COUNT($H57:M57)>='RFM input'!$AC$7,0,M57+M109+M161)","v":0},{"$f":"IF(COUNT($H57:N57)>='RFM input'!$AC$7,0,N57+N109+N161)","v":0},{"$f":"IF(COUNT($H57:O57)>='RFM input'!$AC$7,0,O57+O109+O161)","v":0},{"$f":"IF(COUNT($H57:P57)>='RFM input'!$AC$7,0,P57+P109+P161)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G60:G109)","v":131.72668155602753},{"$f":"SUM(H60:H109)","v":156.83775363625026},150.5549818726162,183.77078505872885,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G822","v":18.600172689786906},{"$f":"'RAB roll forward'!H822","v":20.175396304154951},{"$f":"'RAB roll forward'!I822","v":31.009152264128939},{"$f":"'RAB roll forward'!J822","v":24.723043200959086},{"$f":"'RAB roll forward'!K822","v":0},{"$f":"'RAB roll forward'!L822","v":0},{"$f":"'RAB roll forward'!M822","v":0},{"$f":"'RAB roll forward'!N822","v":0},{"$f":"'RAB roll forward'!O822","v":0},{"$f":"'RAB roll forward'!P822","v":0},{"$f":"'RAB roll forward'!Q822","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G823","v":39.281146368883256},{"$f":"'RAB roll forward'!H823","v":44.246336243757234},{"$f":"'RAB roll forward'!I823","v":37.471703567389355},{"$f":"'RAB roll forward'!J823","v":52.146426941117497},{"$f":"'RAB roll forward'!K823","v":0},{"$f":"'RAB roll forward'!L823","v":0},{"$f":"'RAB roll forward'!M823","v":0},{"$f":"'RAB roll forward'!N823","v":0},{"$f":"'RAB roll forward'!O823","v":0},{"$f":"'RAB roll forward'!P823","v":0},{"$f":"'RAB roll forward'!Q823","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G824","v":31.751159621126924},{"$f":"'RAB roll forward'!H824","v":31.534584151002701},{"$f":"'RAB roll forward'!I824","v":25.339112219228312},{"$f":"'RAB roll forward'!J824","v":27.884801371100259},{"$f":"'RAB roll forward'!K824","v":0},{"$f":"'RAB roll forward'!L824","v":0},{"$f":"'RAB roll forward'!M824","v":0},{"$f":"'RAB roll forward'!N824","v":0},{"$f":"'RAB roll forward'!O824","v":0},{"$f":"'RAB roll forward'!P824","v":0},{"$f":"'RAB roll forward'!Q824","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G825","v":0.88416792188044646},{"$f":"'RAB roll forward'!H825","v":4.9550140432351117},{"$f":"'RAB roll forward'!I825","v":3.2796605870958921},{"$f":"'RAB roll forward'!J825","v":11.110354132024035},{"$f":"'RAB roll forward'!K825","v":0},{"$f":"'RAB roll forward'!L825","v":0},{"$f":"'RAB roll forward'!M825","v":0},{"$f":"'RAB roll forward'!N825","v":0},{"$f":"'RAB roll forward'!O825","v":0},{"$f":"'RAB roll forward'!P825","v":0},{"$f":"'RAB roll forward'!Q825","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G826","v":4.9054739149217923},{"$f":"'RAB roll forward'!H826","v":12.099017179673703},{"$f":"'RAB roll forward'!I826","v":23.458241849623558},{"$f":"'RAB roll forward'!J826","v":10.117504631488528},{"$f":"'RAB roll forward'!K826","v":0},{"$f":"'RAB roll forward'!L826","v":0},{"$f":"'RAB roll forward'!M826","v":0},{"$f":"'RAB roll forward'!N826","v":0},{"$f":"'RAB roll forward'!O826","v":0},{"$f":"'RAB roll forward'!P826","v":0},{"$f":"'RAB roll forward'!Q826","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G827","v":8.7257051107598453},{"$f":"'RAB roll forward'!H827","v":11.111798002030872},{"$f":"'RAB roll forward'!I827","v":7.5378358950007236},{"$f":"'RAB roll forward'!J827","v":17.121782461827337},{"$f":"'RAB roll forward'!K827","v":0},{"$f":"'RAB roll forward'!L827","v":0},{"$f":"'RAB roll forward'!M827","v":0},{"$f":"'RAB roll forward'!N827","v":0},{"$f":"'RAB roll forward'!O827","v":0},{"$f":"'RAB roll forward'!P827","v":0},{"$f":"'RAB roll forward'!Q827","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G828","v":5.593520676207171},{"$f":"'RAB roll forward'!H828","v":9.5819792255333578},{"$f":"'RAB roll forward'!I828","v":7.917348739823022},{"$f":"'RAB roll forward'!J828","v":16.076232856785051},{"$f":"'RAB roll forward'!K828","v":0},{"$f":"'RAB roll forward'!L828","v":0},{"$f":"'RAB roll forward'!M828","v":0},{"$f":"'RAB roll forward'!N828","v":0},{"$f":"'RAB roll forward'!O828","v":0},{"$f":"'RAB roll forward'!P828","v":0},{"$f":"'RAB roll forward'!Q828","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G829","v":0},{"$f":"'RAB roll forward'!H829","v":0},{"$f":"'RAB roll forward'!I829","v":0},{"$f":"'RAB roll forward'!J829","v":0},{"$f":"'RAB roll forward'!K829","v":0},{"$f":"'RAB roll forward'!L829","v":0},{"$f":"'RAB roll forward'!M829","v":0},{"$f":"'RAB roll forward'!N829","v":0},{"$f":"'RAB roll forward'!O829","v":0},{"$f":"'RAB roll forward'!P829","v":0},{"$f":"'RAB roll forward'!Q829","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G830","v":18.472447982294614},{"$f":"'RAB roll forward'!H830","v":19.954481236769805},{"$f":"'RAB roll forward'!I830","v":8.1909345090312922},{"$f":"'RAB roll forward'!J830","v":20.399742919370127},{"$f":"'RAB roll forward'!K830","v":0},{"$f":"'RAB roll forward'!L830","v":0},{"$f":"'RAB roll forward'!M830","v":0},{"$f":"'RAB roll forward'!N830","v":0},{"$f":"'RAB roll forward'!O830","v":0},{"$f":"'RAB roll forward'!P830","v":0},{"$f":"'RAB roll forward'!Q830","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G831","v":1.6381806052694792},{"$f":"'RAB roll forward'!H831","v":0.80213598555303578},{"$f":"'RAB roll forward'!I831","v":1.4268753452599003},{"$f":"'RAB roll forward'!J831","v":0.93351801179912275},{"$f":"'RAB roll forward'!K831","v":0},{"$f":"'RAB roll forward'!L831","v":0},{"$f":"'RAB roll forward'!M831","v":0},{"$f":"'RAB roll forward'!N831","v":0},{"$f":"'RAB roll forward'!O831","v":0},{"$f":"'RAB roll forward'!P831","v":0},{"$f":"'RAB roll forward'!Q831","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G832","v":1.6562825841944846},{"$f":"'RAB roll forward'!H832","v":2.244114758571174},{"$f":"'RAB roll forward'!I832","v":2.1010630786701503},{"$f":"'RAB roll forward'!J832","v":2.7035782198968255},{"$f":"'RAB roll forward'!K832","v":0},{"$f":"'RAB roll forward'!L832","v":0},{"$f":"'RAB roll forward'!M832","v":0},{"$f":"'RAB roll forward'!N832","v":0},{"$f":"'RAB roll forward'!O832","v":0},{"$f":"'RAB roll forward'!P832","v":0},{"$f":"'RAB roll forward'!Q832","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G833","v":0.21842408070259717},{"$f":"'RAB roll forward'!H833","v":0.13289650596831629},{"$f":"'RAB roll forward'!I833","v":2.8230538173650981},{"$f":"'RAB roll forward'!J833","v":0.55380031236101812},{"$f":"'RAB roll forward'!K833","v":0},{"$f":"'RAB roll forward'!L833","v":0},{"$f":"'RAB roll forward'!M833","v":0},{"$f":"'RAB roll forward'!N833","v":0},{"$f":"'RAB roll forward'!O833","v":0},{"$f":"'RAB roll forward'!P833","v":0},{"$f":"'RAB roll forward'!Q833","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G834","v":0},{"$f":"'RAB roll forward'!H834","v":0},{"$f":"'RAB roll forward'!I834","v":0},{"$f":"'RAB roll forward'!J834","v":0},{"$f":"'RAB roll forward'!K834","v":0},{"$f":"'RAB roll forward'!L834","v":0},{"$f":"'RAB roll forward'!M834","v":0},{"$f":"'RAB roll forward'!N834","v":0},{"$f":"'RAB roll forward'!O834","v":0},{"$f":"'RAB roll forward'!P834","v":0},{"$f":"'RAB roll forward'!Q834","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G835","v":0},{"$f":"'RAB roll forward'!H835","v":0},{"$f":"'RAB roll forward'!I835","v":0},{"$f":"'RAB roll forward'!J835","v":0},{"$f":"'RAB roll forward'!K835","v":0},{"$f":"'RAB roll forward'!L835","v":0},{"$f":"'RAB roll forward'!M835","v":0},{"$f":"'RAB roll forward'!N835","v":0},{"$f":"'RAB roll forward'!O835","v":0},{"$f":"'RAB roll forward'!P835","v":0},{"$f":"'RAB roll forward'!Q835","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G836","v":0},{"$f":"'RAB roll forward'!H836","v":0},{"$f":"'RAB roll forward'!I836","v":0},{"$f":"'RAB roll forward'!J836","v":0},{"$f":"'RAB roll forward'!K836","v":0},{"$f":"'RAB roll forward'!L836","v":0},{"$f":"'RAB roll forward'!M836","v":0},{"$f":"'RAB roll forward'!N836","v":0},{"$f":"'RAB roll forward'!O836","v":0},{"$f":"'RAB roll forward'!P836","v":0},{"$f":"'RAB roll forward'!Q836","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G837","v":0},{"$f":"'RAB roll forward'!H837","v":0},{"$f":"'RAB roll forward'!I837","v":0},{"$f":"'RAB roll forward'!J837","v":0},{"$f":"'RAB roll forward'!K837","v":0},{"$f":"'RAB roll forward'!L837","v":0},{"$f":"'RAB roll forward'!M837","v":0},{"$f":"'RAB roll forward'!N837","v":0},{"$f":"'RAB roll forward'!O837","v":0},{"$f":"'RAB roll forward'!P837","v":0},{"$f":"'RAB roll forward'!Q837","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G838","v":0},{"$f":"'RAB roll forward'!H838","v":0},{"$f":"'RAB roll forward'!I838","v":0},{"$f":"'RAB roll forward'!J838","v":0},{"$f":"'RAB roll forward'!K838","v":0},{"$f":"'RAB roll forward'!L838","v":0},{"$f":"'RAB roll forward'!M838","v":0},{"$f":"'RAB roll forward'!N838","v":0},{"$f":"'RAB roll forward'!O838","v":0},{"$f":"'RAB roll forward'!P838","v":0},{"$f":"'RAB roll forward'!Q838","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G839","v":0},{"$f":"'RAB roll forward'!H839","v":0},{"$f":"'RAB roll forward'!I839","v":0},{"$f":"'RAB roll forward'!J839","v":0},{"$f":"'RAB roll forward'!K839","v":0},{"$f":"'RAB roll forward'!L839","v":0},{"$f":"'RAB roll forward'!M839","v":0},{"$f":"'RAB roll forward'!N839","v":0},{"$f":"'RAB roll forward'!O839","v":0},{"$f":"'RAB roll forward'!P839","v":0},{"$f":"'RAB roll forward'!Q839","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G840","v":0},{"$f":"'RAB roll forward'!H840","v":0},{"$f":"'RAB roll forward'!I840","v":0},{"$f":"'RAB roll forward'!J840","v":0},{"$f":"'RAB roll forward'!K840","v":0},{"$f":"'RAB roll forward'!L840","v":0},{"$f":"'RAB roll forward'!M840","v":0},{"$f":"'RAB roll forward'!N840","v":0},{"$f":"'RAB roll forward'!O840","v":0},{"$f":"'RAB roll forward'!P840","v":0},{"$f":"'RAB roll forward'!Q840","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G841","v":0},{"$f":"'RAB roll forward'!H841","v":0},{"$f":"'RAB roll forward'!I841","v":0},{"$f":"'RAB roll forward'!J841","v":0},{"$f":"'RAB roll forward'!K841","v":0},{"$f":"'RAB roll forward'!L841","v":0},{"$f":"'RAB roll forward'!M841","v":0},{"$f":"'RAB roll forward'!N841","v":0},{"$f":"'RAB roll forward'!O841","v":0},{"$f":"'RAB roll forward'!P841","v":0},{"$f":"'RAB roll forward'!Q841","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G842","v":0},{"$f":"'RAB roll forward'!H842","v":0},{"$f":"'RAB roll forward'!I842","v":0},{"$f":"'RAB roll forward'!J842","v":0},{"$f":"'RAB roll forward'!K842","v":0},{"$f":"'RAB roll forward'!L842","v":0},{"$f":"'RAB roll forward'!M842","v":0},{"$f":"'RAB roll forward'!N842","v":0},{"$f":"'RAB roll forward'!O842","v":0},{"$f":"'RAB roll forward'!P842","v":0},{"$f":"'RAB roll forward'!Q842","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G843","v":0},{"$f":"'RAB roll forward'!H843","v":0},{"$f":"'RAB roll forward'!I843","v":0},{"$f":"'RAB roll forward'!J843","v":0},{"$f":"'RAB roll forward'!K843","v":0},{"$f":"'RAB roll forward'!L843","v":0},{"$f":"'RAB roll forward'!M843","v":0},{"$f":"'RAB roll forward'!N843","v":0},{"$f":"'RAB roll forward'!O843","v":0},{"$f":"'RAB roll forward'!P843","v":0},{"$f":"'RAB roll forward'!Q843","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G844","v":0},{"$f":"'RAB roll forward'!H844","v":0},{"$f":"'RAB roll forward'!I844","v":0},{"$f":"'RAB roll forward'!J844","v":0},{"$f":"'RAB roll forward'!K844","v":0},{"$f":"'RAB roll forward'!L844","v":0},{"$f":"'RAB roll forward'!M844","v":0},{"$f":"'RAB roll forward'!N844","v":0},{"$f":"'RAB roll forward'!O844","v":0},{"$f":"'RAB roll forward'!P844","v":0},{"$f":"'RAB roll forward'!Q844","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G845","v":0},{"$f":"'RAB roll forward'!H845","v":0},{"$f":"'RAB roll forward'!I845","v":0},{"$f":"'RAB roll forward'!J845","v":0},{"$f":"'RAB roll forward'!K845","v":0},{"$f":"'RAB roll forward'!L845","v":0},{"$f":"'RAB roll forward'!M845","v":0},{"$f":"'RAB roll forward'!N845","v":0},{"$f":"'RAB roll forward'!O845","v":0},{"$f":"'RAB roll forward'!P845","v":0},{"$f":"'RAB roll forward'!Q845","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G846","v":0},{"$f":"'RAB roll forward'!H846","v":0},{"$f":"'RAB roll forward'!I846","v":0},{"$f":"'RAB roll forward'!J846","v":0},{"$f":"'RAB roll forward'!K846","v":0},{"$f":"'RAB roll forward'!L846","v":0},{"$f":"'RAB roll forward'!M846","v":0},{"$f":"'RAB roll forward'!N846","v":0},{"$f":"'RAB roll forward'!O846","v":0},{"$f":"'RAB roll forward'!P846","v":0},{"$f":"'RAB roll forward'!Q846","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G847","v":0},{"$f":"'RAB roll forward'!H847","v":0},{"$f":"'RAB roll forward'!I847","v":0},{"$f":"'RAB roll forward'!J847","v":0},{"$f":"'RAB roll forward'!K847","v":0},{"$f":"'RAB roll forward'!L847","v":0},{"$f":"'RAB roll forward'!M847","v":0},{"$f":"'RAB roll forward'!N847","v":0},{"$f":"'RAB roll forward'!O847","v":0},{"$f":"'RAB roll forward'!P847","v":0},{"$f":"'RAB roll forward'!Q847","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G848","v":0},{"$f":"'RAB roll forward'!H848","v":0},{"$f":"'RAB roll forward'!I848","v":0},{"$f":"'RAB roll forward'!J848","v":0},{"$f":"'RAB roll forward'!K848","v":0},{"$f":"'RAB roll forward'!L848","v":0},{"$f":"'RAB roll forward'!M848","v":0},{"$f":"'RAB roll forward'!N848","v":0},{"$f":"'RAB roll forward'!O848","v":0},{"$f":"'RAB roll forward'!P848","v":0},{"$f":"'RAB roll forward'!Q848","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G849","v":0},{"$f":"'RAB roll forward'!H849","v":0},{"$f":"'RAB roll forward'!I849","v":0},{"$f":"'RAB roll forward'!J849","v":0},{"$f":"'RAB roll forward'!K849","v":0},{"$f":"'RAB roll forward'!L849","v":0},{"$f":"'RAB roll forward'!M849","v":0},{"$f":"'RAB roll forward'!N849","v":0},{"$f":"'RAB roll forward'!O849","v":0},{"$f":"'RAB roll forward'!P849","v":0},{"$f":"'RAB roll forward'!Q849","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G850","v":0},{"$f":"'RAB roll forward'!H850","v":0},{"$f":"'RAB roll forward'!I850","v":0},{"$f":"'RAB roll forward'!J850","v":0},{"$f":"'RAB roll forward'!K850","v":0},{"$f":"'RAB roll forward'!L850","v":0},{"$f":"'RAB roll forward'!M850","v":0},{"$f":"'RAB roll forward'!N850","v":0},{"$f":"'RAB roll forward'!O850","v":0},{"$f":"'RAB roll forward'!P850","v":0},{"$f":"'RAB roll forward'!Q850","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G851","v":0},{"$f":"'RAB roll forward'!H851","v":0},{"$f":"'RAB roll forward'!I851","v":0},{"$f":"'RAB roll forward'!J851","v":0},{"$f":"'RAB roll forward'!K851","v":0},{"$f":"'RAB roll forward'!L851","v":0},{"$f":"'RAB roll forward'!M851","v":0},{"$f":"'RAB roll forward'!N851","v":0},{"$f":"'RAB roll forward'!O851","v":0},{"$f":"'RAB roll forward'!P851","v":0},{"$f":"'RAB roll forward'!Q851","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G852","v":0},{"$f":"'RAB roll forward'!H852","v":0},{"$f":"'RAB roll forward'!I852","v":0},{"$f":"'RAB roll forward'!J852","v":0},{"$f":"'RAB roll forward'!K852","v":0},{"$f":"'RAB roll forward'!L852","v":0},{"$f":"'RAB roll forward'!M852","v":0},{"$f":"'RAB roll forward'!N852","v":0},{"$f":"'RAB roll forward'!O852","v":0},{"$f":"'RAB roll forward'!P852","v":0},{"$f":"'RAB roll forward'!Q852","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G853","v":0},{"$f":"'RAB roll forward'!H853","v":0},{"$f":"'RAB roll forward'!I853","v":0},{"$f":"'RAB roll forward'!J853","v":0},{"$f":"'RAB roll forward'!K853","v":0},{"$f":"'RAB roll forward'!L853","v":0},{"$f":"'RAB roll forward'!M853","v":0},{"$f":"'RAB roll forward'!N853","v":0},{"$f":"'RAB roll forward'!O853","v":0},{"$f":"'RAB roll forward'!P853","v":0},{"$f":"'RAB roll forward'!Q853","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G854","v":0},{"$f":"'RAB roll forward'!H854","v":0},{"$f":"'RAB roll forward'!I854","v":0},{"$f":"'RAB roll forward'!J854","v":0},{"$f":"'RAB roll forward'!K854","v":0},{"$f":"'RAB roll forward'!L854","v":0},{"$f":"'RAB roll forward'!M854","v":0},{"$f":"'RAB roll forward'!N854","v":0},{"$f":"'RAB roll forward'!O854","v":0},{"$f":"'RAB roll forward'!P854","v":0},{"$f":"'RAB roll forward'!Q854","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G855","v":0},{"$f":"'RAB roll forward'!H855","v":0},{"$f":"'RAB roll forward'!I855","v":0},{"$f":"'RAB roll forward'!J855","v":0},{"$f":"'RAB roll forward'!K855","v":0},{"$f":"'RAB roll forward'!L855","v":0},{"$f":"'RAB roll forward'!M855","v":0},{"$f":"'RAB roll forward'!N855","v":0},{"$f":"'RAB roll forward'!O855","v":0},{"$f":"'RAB roll forward'!P855","v":0},{"$f":"'RAB roll forward'!Q855","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G856","v":0},{"$f":"'RAB roll forward'!H856","v":0},{"$f":"'RAB roll forward'!I856","v":0},{"$f":"'RAB roll forward'!J856","v":0},{"$f":"'RAB roll forward'!K856","v":0},{"$f":"'RAB roll forward'!L856","v":0},{"$f":"'RAB roll forward'!M856","v":0},{"$f":"'RAB roll forward'!N856","v":0},{"$f":"'RAB roll forward'!O856","v":0},{"$f":"'RAB roll forward'!P856","v":0},{"$f":"'RAB roll forward'!Q856","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G857","v":0},{"$f":"'RAB roll forward'!H857","v":0},{"$f":"'RAB roll forward'!I857","v":0},{"$f":"'RAB roll forward'!J857","v":0},{"$f":"'RAB roll forward'!K857","v":0},{"$f":"'RAB roll forward'!L857","v":0},{"$f":"'RAB roll forward'!M857","v":0},{"$f":"'RAB roll forward'!N857","v":0},{"$f":"'RAB roll forward'!O857","v":0},{"$f":"'RAB roll forward'!P857","v":0},{"$f":"'RAB roll forward'!Q857","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G858","v":0},{"$f":"'RAB roll forward'!H858","v":0},{"$f":"'RAB roll forward'!I858","v":0},{"$f":"'RAB roll forward'!J858","v":0},{"$f":"'RAB roll forward'!K858","v":0},{"$f":"'RAB roll forward'!L858","v":0},{"$f":"'RAB roll forward'!M858","v":0},{"$f":"'RAB roll forward'!N858","v":0},{"$f":"'RAB roll forward'!O858","v":0},{"$f":"'RAB roll forward'!P858","v":0},{"$f":"'RAB roll forward'!Q858","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G859","v":0},{"$f":"'RAB roll forward'!H859","v":0},{"$f":"'RAB roll forward'!I859","v":0},{"$f":"'RAB roll forward'!J859","v":0},{"$f":"'RAB roll forward'!K859","v":0},{"$f":"'RAB roll forward'!L859","v":0},{"$f":"'RAB roll forward'!M859","v":0},{"$f":"'RAB roll forward'!N859","v":0},{"$f":"'RAB roll forward'!O859","v":0},{"$f":"'RAB roll forward'!P859","v":0},{"$f":"'RAB roll forward'!Q859","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G860","v":0},{"$f":"'RAB roll forward'!H860","v":0},{"$f":"'RAB roll forward'!I860","v":0},{"$f":"'RAB roll forward'!J860","v":0},{"$f":"'RAB roll forward'!K860","v":0},{"$f":"'RAB roll forward'!L860","v":0},{"$f":"'RAB roll forward'!M860","v":0},{"$f":"'RAB roll forward'!N860","v":0},{"$f":"'RAB roll forward'!O860","v":0},{"$f":"'RAB roll forward'!P860","v":0},{"$f":"'RAB roll forward'!Q860","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G861","v":0},{"$f":"'RAB roll forward'!H861","v":0},{"$f":"'RAB roll forward'!I861","v":0},{"$f":"'RAB roll forward'!J861","v":0},{"$f":"'RAB roll forward'!K861","v":0},{"$f":"'RAB roll forward'!L861","v":0},{"$f":"'RAB roll forward'!M861","v":0},{"$f":"'RAB roll forward'!N861","v":0},{"$f":"'RAB roll forward'!O861","v":0},{"$f":"'RAB roll forward'!P861","v":0},{"$f":"'RAB roll forward'!Q861","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G862","v":0},{"$f":"'RAB roll forward'!H862","v":0},{"$f":"'RAB roll forward'!I862","v":0},{"$f":"'RAB roll forward'!J862","v":0},{"$f":"'RAB roll forward'!K862","v":0},{"$f":"'RAB roll forward'!L862","v":0},{"$f":"'RAB roll forward'!M862","v":0},{"$f":"'RAB roll forward'!N862","v":0},{"$f":"'RAB roll forward'!O862","v":0},{"$f":"'RAB roll forward'!P862","v":0},{"$f":"'RAB roll forward'!Q862","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G863","v":0},{"$f":"'RAB roll forward'!H863","v":0},{"$f":"'RAB roll forward'!I863","v":0},{"$f":"'RAB roll forward'!J863","v":0},{"$f":"'RAB roll forward'!K863","v":0},{"$f":"'RAB roll forward'!L863","v":0},{"$f":"'RAB roll forward'!M863","v":0},{"$f":"'RAB roll forward'!N863","v":0},{"$f":"'RAB roll forward'!O863","v":0},{"$f":"'RAB roll forward'!P863","v":0},{"$f":"'RAB roll forward'!Q863","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G864","v":0},{"$f":"'RAB roll forward'!H864","v":0},{"$f":"'RAB roll forward'!I864","v":0},{"$f":"'RAB roll forward'!J864","v":0},{"$f":"'RAB roll forward'!K864","v":0},{"$f":"'RAB roll forward'!L864","v":0},{"$f":"'RAB roll forward'!M864","v":0},{"$f":"'RAB roll forward'!N864","v":0},{"$f":"'RAB roll forward'!O864","v":0},{"$f":"'RAB roll forward'!P864","v":0},{"$f":"'RAB roll forward'!Q864","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G865","v":0},{"$f":"'RAB roll forward'!H865","v":0},{"$f":"'RAB roll forward'!I865","v":0},{"$f":"'RAB roll forward'!J865","v":0},{"$f":"'RAB roll forward'!K865","v":0},{"$f":"'RAB roll forward'!L865","v":0},{"$f":"'RAB roll forward'!M865","v":0},{"$f":"'RAB roll forward'!N865","v":0},{"$f":"'RAB roll forward'!O865","v":0},{"$f":"'RAB roll forward'!P865","v":0},{"$f":"'RAB roll forward'!Q865","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G866","v":0},{"$f":"'RAB roll forward'!H866","v":0},{"$f":"'RAB roll forward'!I866","v":0},{"$f":"'RAB roll forward'!J866","v":0},{"$f":"'RAB roll forward'!K866","v":0},{"$f":"'RAB roll forward'!L866","v":0},{"$f":"'RAB roll forward'!M866","v":0},{"$f":"'RAB roll forward'!N866","v":0},{"$f":"'RAB roll forward'!O866","v":0},{"$f":"'RAB roll forward'!P866","v":0},{"$f":"'RAB roll forward'!Q866","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G867","v":0},{"$f":"'RAB roll forward'!H867","v":0},{"$f":"'RAB roll forward'!I867","v":0},{"$f":"'RAB roll forward'!J867","v":0},{"$f":"'RAB roll forward'!K867","v":0},{"$f":"'RAB roll forward'!L867","v":0},{"$f":"'RAB roll forward'!M867","v":0},{"$f":"'RAB roll forward'!N867","v":0},{"$f":"'RAB roll forward'!O867","v":0},{"$f":"'RAB roll forward'!P867","v":0},{"$f":"'RAB roll forward'!Q867","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G868","v":0},{"$f":"'RAB roll forward'!H868","v":0},{"$f":"'RAB roll forward'!I868","v":0},{"$f":"'RAB roll forward'!J868","v":0},{"$f":"'RAB roll forward'!K868","v":0},{"$f":"'RAB roll forward'!L868","v":0},{"$f":"'RAB roll forward'!M868","v":0},{"$f":"'RAB roll forward'!N868","v":0},{"$f":"'RAB roll forward'!O868","v":0},{"$f":"'RAB roll forward'!P868","v":0},{"$f":"'RAB roll forward'!Q868","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G869","v":0},{"$f":"'RAB roll forward'!H869","v":0},{"$f":"'RAB roll forward'!I869","v":0},{"$f":"'RAB roll forward'!J869","v":0},{"$f":"'RAB roll forward'!K869","v":0},{"$f":"'RAB roll forward'!L869","v":0},{"$f":"'RAB roll forward'!M869","v":0},{"$f":"'RAB roll forward'!N869","v":0},{"$f":"'RAB roll forward'!O869","v":0},{"$f":"'RAB roll forward'!P869","v":0},{"$f":"'RAB roll forward'!Q869","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G870","v":0},{"$f":"'RAB roll forward'!H870","v":0},{"$f":"'RAB roll forward'!I870","v":0},{"$f":"'RAB roll forward'!J870","v":0},{"$f":"'RAB roll forward'!K870","v":0},{"$f":"'RAB roll forward'!L870","v":0},{"$f":"'RAB roll forward'!M870","v":0},{"$f":"'RAB roll forward'!N870","v":0},{"$f":"'RAB roll forward'!O870","v":0},{"$f":"'RAB roll forward'!P870","v":0},{"$f":"'RAB roll forward'!Q870","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G871","v":0},{"$f":"'RAB roll forward'!H871","v":0},{"$f":"'RAB roll forward'!I871","v":0},{"$f":"'RAB roll forward'!J871","v":0},{"$f":"'RAB roll forward'!K871","v":0},{"$f":"'RAB roll forward'!L871","v":0},{"$f":"'RAB roll forward'!M871","v":0},{"$f":"'RAB roll forward'!N871","v":0},{"$f":"'RAB roll forward'!O871","v":0},{"$f":"'RAB roll forward'!P871","v":0},{"$f":"'RAB roll forward'!Q871","v":0}]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$397& \" Regulatory Depreciation\"","v":"Nominal Actual Regulatory Depreciation"},null,null,null,{"$f":"SUM(G112:G161)","v":-57.306657659056199},{"$f":"SUM(H112:H161)","v":-83.446869380766117},-84.467054542667398,-94.248832399031613,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G874","v":-7.3349508098291283},{"$f":"'RAB roll forward'!H874","v":-12.4944696426756},{"$f":"'RAB roll forward'!I874","v":-15.28095039255761},{"$f":"'RAB roll forward'!J874","v":-17.399048033935774},{"$f":"'RAB roll forward'!K874","v":0},{"$f":"'RAB roll forward'!L874","v":0},{"$f":"'RAB roll forward'!M874","v":0},{"$f":"'RAB roll forward'!N874","v":0},{"$f":"'RAB roll forward'!O874","v":0},{"$f":"'RAB roll forward'!P874","v":0},{"$f":"'RAB roll forward'!Q874","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G875","v":-11.301064773468395},{"$f":"'RAB roll forward'!H875","v":-14.867824513965351},{"$f":"'RAB roll forward'!I875","v":-14.863319253226182},{"$f":"'RAB roll forward'!J875","v":-15.79064621967982},{"$f":"'RAB roll forward'!K875","v":0},{"$f":"'RAB roll forward'!L875","v":0},{"$f":"'RAB roll forward'!M875","v":0},{"$f":"'RAB roll forward'!N875","v":0},{"$f":"'RAB roll forward'!O875","v":0},{"$f":"'RAB roll forward'!P875","v":0},{"$f":"'RAB roll forward'!Q875","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G876","v":-10.435686563639557},{"$f":"'RAB roll forward'!H876","v":-12.729980524130283},{"$f":"'RAB roll forward'!I876","v":-12.559666801713927},{"$f":"'RAB roll forward'!J876","v":-13.283235241749185},{"$f":"'RAB roll forward'!K876","v":0},{"$f":"'RAB roll forward'!L876","v":0},{"$f":"'RAB roll forward'!M876","v":0},{"$f":"'RAB roll forward'!N876","v":0},{"$f":"'RAB roll forward'!O876","v":0},{"$f":"'RAB roll forward'!P876","v":0},{"$f":"'RAB roll forward'!Q876","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G877","v":-2.9008205645095559},{"$f":"'RAB roll forward'!H877","v":-3.5820164480617982},{"$f":"'RAB roll forward'!I877","v":-3.6827632671932102},{"$f":"'RAB roll forward'!J877","v":-3.8729410992395703},{"$f":"'RAB roll forward'!K877","v":0},{"$f":"'RAB roll forward'!L877","v":0},{"$f":"'RAB roll forward'!M877","v":0},{"$f":"'RAB roll forward'!N877","v":0},{"$f":"'RAB roll forward'!O877","v":0},{"$f":"'RAB roll forward'!P877","v":0},{"$f":"'RAB roll forward'!Q877","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G878","v":-14.122010521407336},{"$f":"'RAB roll forward'!H878","v":-22.510189640742979},{"$f":"'RAB roll forward'!I878","v":-22.638814471352838},{"$f":"'RAB roll forward'!J878","v":-23.696536024085184},{"$f":"'RAB roll forward'!K878","v":0},{"$f":"'RAB roll forward'!L878","v":0},{"$f":"'RAB roll forward'!M878","v":0},{"$f":"'RAB roll forward'!N878","v":0},{"$f":"'RAB roll forward'!O878","v":0},{"$f":"'RAB roll forward'!P878","v":0},{"$f":"'RAB roll forward'!Q878","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G879","v":-1.971529133924141},{"$f":"'RAB roll forward'!H879","v":-2.6735178083771212},{"$f":"'RAB roll forward'!I879","v":-3.0495692150603553},{"$f":"'RAB roll forward'!J879","v":-3.1968788731906814},{"$f":"'RAB roll forward'!K879","v":0},{"$f":"'RAB roll forward'!L879","v":0},{"$f":"'RAB roll forward'!M879","v":0},{"$f":"'RAB roll forward'!N879","v":0},{"$f":"'RAB roll forward'!O879","v":0},{"$f":"'RAB roll forward'!P879","v":0},{"$f":"'RAB roll forward'!Q879","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G880","v":-2.3020263172910216},{"$f":"'RAB roll forward'!H880","v":-3.094306616820921},{"$f":"'RAB roll forward'!I880","v":-4.361820483139347},{"$f":"'RAB roll forward'!J880","v":-4.9249273893274026},{"$f":"'RAB roll forward'!K880","v":0},{"$f":"'RAB roll forward'!L880","v":0},{"$f":"'RAB roll forward'!M880","v":0},{"$f":"'RAB roll forward'!N880","v":0},{"$f":"'RAB roll forward'!O880","v":0},{"$f":"'RAB roll forward'!P880","v":0},{"$f":"'RAB roll forward'!Q880","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G881","v":0.23075133224922162},{"$f":"'RAB roll forward'!H881","v":0.18664758336858178},{"$f":"'RAB roll forward'!I881","v":0.20361554549299996},{"$f":"'RAB roll forward'!J881","v":0.21213346247945583},{"$f":"'RAB roll forward'!K881","v":0},{"$f":"'RAB roll forward'!L881","v":0},{"$f":"'RAB roll forward'!M881","v":0},{"$f":"'RAB roll forward'!N881","v":0},{"$f":"'RAB roll forward'!O881","v":0},{"$f":"'RAB roll forward'!P881","v":0},{"$f":"'RAB roll forward'!Q881","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G882","v":-9.9483435965260014},{"$f":"'RAB roll forward'!H882","v":-11.9213752548701},{"$f":"'RAB roll forward'!I882","v":-9.214225694804437},{"$f":"'RAB roll forward'!J882","v":-13.991836079231236},{"$f":"'RAB roll forward'!K882","v":0},{"$f":"'RAB roll forward'!L882","v":0},{"$f":"'RAB roll forward'!M882","v":0},{"$f":"'RAB roll forward'!N882","v":0},{"$f":"'RAB roll forward'!O882","v":0},{"$f":"'RAB roll forward'!P882","v":0},{"$f":"'RAB roll forward'!Q882","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G883","v":-0.43616800660621263},{"$f":"'RAB roll forward'!H883","v":-0.75496313638858736},{"$f":"'RAB roll forward'!I883","v":-0.63139804817596423},{"$f":"'RAB roll forward'!J883","v":-0.7502569741887325},{"$f":"'RAB roll forward'!K883","v":0},{"$f":"'RAB roll forward'!L883","v":0},{"$f":"'RAB roll forward'!M883","v":0},{"$f":"'RAB roll forward'!N883","v":0},{"$f":"'RAB roll forward'!O883","v":0},{"$f":"'RAB roll forward'!P883","v":0},{"$f":"'RAB roll forward'!Q883","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G884","v":-2.1417234030714831},{"$f":"'RAB roll forward'!H884","v":-2.3750965584231896},{"$f":"'RAB roll forward'!I884","v":-2.2428629673155251},{"$f":"'RAB roll forward'!J884","v":-2.1599968243178242},{"$f":"'RAB roll forward'!K884","v":0},{"$f":"'RAB roll forward'!L884","v":0},{"$f":"'RAB roll forward'!M884","v":0},{"$f":"'RAB roll forward'!N884","v":0},{"$f":"'RAB roll forward'!O884","v":0},{"$f":"'RAB roll forward'!P884","v":0},{"$f":"'RAB roll forward'!Q884","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G885","v":-0.97598743633613416},{"$f":"'RAB roll forward'!H885","v":-0.92759687543625569},{"$f":"'RAB roll forward'!I885","v":-0.9223674527372947},{"$f":"'RAB roll forward'!J885","v":-0.36113339460927951},{"$f":"'RAB roll forward'!K885","v":0},{"$f":"'RAB roll forward'!L885","v":0},{"$f":"'RAB roll forward'!M885","v":0},{"$f":"'RAB roll forward'!N885","v":0},{"$f":"'RAB roll forward'!O885","v":0},{"$f":"'RAB roll forward'!P885","v":0},{"$f":"'RAB roll forward'!Q885","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G886","v":2.9069553741901557},{"$f":"'RAB roll forward'!H886","v":2.3513458850451956},{"$f":"'RAB roll forward'!I886","v":2.5651046018675063},{"$f":"'RAB roll forward'!J886","v":2.6724114777122812},{"$f":"'RAB roll forward'!K886","v":0},{"$f":"'RAB roll forward'!L886","v":0},{"$f":"'RAB roll forward'!M886","v":0},{"$f":"'RAB roll forward'!N886","v":0},{"$f":"'RAB roll forward'!O886","v":0},{"$f":"'RAB roll forward'!P886","v":0},{"$f":"'RAB roll forward'!Q886","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G887","v":3.4259467611133965},{"$f":"'RAB roll forward'!H887","v":2.7711418932160572},{"$f":"'RAB roll forward'!I887","v":3.02306388350845},{"$f":"'RAB roll forward'!J887","v":3.1495287226352016},{"$f":"'RAB roll forward'!K887","v":0},{"$f":"'RAB roll forward'!L887","v":0},{"$f":"'RAB roll forward'!M887","v":0},{"$f":"'RAB roll forward'!N887","v":0},{"$f":"'RAB roll forward'!O887","v":0},{"$f":"'RAB roll forward'!P887","v":0},{"$f":"'RAB roll forward'!Q887","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G888","v":0},{"$f":"'RAB roll forward'!H888","v":-0.82466772250376286},{"$f":"'RAB roll forward'!I888","v":-0.8110805262596319},{"$f":"'RAB roll forward'!J888","v":-0.85546990830385128},{"$f":"'RAB roll forward'!K888","v":0},{"$f":"'RAB roll forward'!L888","v":0},{"$f":"'RAB roll forward'!M888","v":0},{"$f":"'RAB roll forward'!N888","v":0},{"$f":"'RAB roll forward'!O888","v":0},{"$f":"'RAB roll forward'!P888","v":0},{"$f":"'RAB roll forward'!Q888","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G889","v":0},{"$f":"'RAB roll forward'!H889","v":0},{"$f":"'RAB roll forward'!I889","v":0},{"$f":"'RAB roll forward'!J889","v":0},{"$f":"'RAB roll forward'!K889","v":0},{"$f":"'RAB roll forward'!L889","v":0},{"$f":"'RAB roll forward'!M889","v":0},{"$f":"'RAB roll forward'!N889","v":0},{"$f":"'RAB roll forward'!O889","v":0},{"$f":"'RAB roll forward'!P889","v":0},{"$f":"'RAB roll forward'!Q889","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G890","v":0},{"$f":"'RAB roll forward'!H890","v":0},{"$f":"'RAB roll forward'!I890","v":0},{"$f":"'RAB roll forward'!J890","v":0},{"$f":"'RAB roll forward'!K890","v":0},{"$f":"'RAB roll forward'!L890","v":0},{"$f":"'RAB roll forward'!M890","v":0},{"$f":"'RAB roll forward'!N890","v":0},{"$f":"'RAB roll forward'!O890","v":0},{"$f":"'RAB roll forward'!P890","v":0},{"$f":"'RAB roll forward'!Q890","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G891","v":0},{"$f":"'RAB roll forward'!H891","v":0},{"$f":"'RAB roll forward'!I891","v":0},{"$f":"'RAB roll forward'!J891","v":0},{"$f":"'RAB roll forward'!K891","v":0},{"$f":"'RAB roll forward'!L891","v":0},{"$f":"'RAB roll forward'!M891","v":0},{"$f":"'RAB roll forward'!N891","v":0},{"$f":"'RAB roll forward'!O891","v":0},{"$f":"'RAB roll forward'!P891","v":0},{"$f":"'RAB roll forward'!Q891","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G892","v":0},{"$f":"'RAB roll forward'!H892","v":0},{"$f":"'RAB roll forward'!I892","v":0},{"$f":"'RAB roll forward'!J892","v":0},{"$f":"'RAB roll forward'!K892","v":0},{"$f":"'RAB roll forward'!L892","v":0},{"$f":"'RAB roll forward'!M892","v":0},{"$f":"'RAB roll forward'!N892","v":0},{"$f":"'RAB roll forward'!O892","v":0},{"$f":"'RAB roll forward'!P892","v":0},{"$f":"'RAB roll forward'!Q892","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G893","v":0},{"$f":"'RAB roll forward'!H893","v":0},{"$f":"'RAB roll forward'!I893","v":0},{"$f":"'RAB roll forward'!J893","v":0},{"$f":"'RAB roll forward'!K893","v":0},{"$f":"'RAB roll forward'!L893","v":0},{"$f":"'RAB roll forward'!M893","v":0},{"$f":"'RAB roll forward'!N893","v":0},{"$f":"'RAB roll forward'!O893","v":0},{"$f":"'RAB roll forward'!P893","v":0},{"$f":"'RAB roll forward'!Q893","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G894","v":0},{"$f":"'RAB roll forward'!H894","v":0},{"$f":"'RAB roll forward'!I894","v":0},{"$f":"'RAB roll forward'!J894","v":0},{"$f":"'RAB roll forward'!K894","v":0},{"$f":"'RAB roll forward'!L894","v":0},{"$f":"'RAB roll forward'!M894","v":0},{"$f":"'RAB roll forward'!N894","v":0},{"$f":"'RAB roll forward'!O894","v":0},{"$f":"'RAB roll forward'!P894","v":0},{"$f":"'RAB roll forward'!Q894","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G895","v":0},{"$f":"'RAB roll forward'!H895","v":0},{"$f":"'RAB roll forward'!I895","v":0},{"$f":"'RAB roll forward'!J895","v":0},{"$f":"'RAB roll forward'!K895","v":0},{"$f":"'RAB roll forward'!L895","v":0},{"$f":"'RAB roll forward'!M895","v":0},{"$f":"'RAB roll forward'!N895","v":0},{"$f":"'RAB roll forward'!O895","v":0},{"$f":"'RAB roll forward'!P895","v":0},{"$f":"'RAB roll forward'!Q895","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G896","v":0},{"$f":"'RAB roll forward'!H896","v":0},{"$f":"'RAB roll forward'!I896","v":0},{"$f":"'RAB roll forward'!J896","v":0},{"$f":"'RAB roll forward'!K896","v":0},{"$f":"'RAB roll forward'!L896","v":0},{"$f":"'RAB roll forward'!M896","v":0},{"$f":"'RAB roll forward'!N896","v":0},{"$f":"'RAB roll forward'!O896","v":0},{"$f":"'RAB roll forward'!P896","v":0},{"$f":"'RAB roll forward'!Q896","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G897","v":0},{"$f":"'RAB roll forward'!H897","v":0},{"$f":"'RAB roll forward'!I897","v":0},{"$f":"'RAB roll forward'!J897","v":0},{"$f":"'RAB roll forward'!K897","v":0},{"$f":"'RAB roll forward'!L897","v":0},{"$f":"'RAB roll forward'!M897","v":0},{"$f":"'RAB roll forward'!N897","v":0},{"$f":"'RAB roll forward'!O897","v":0},{"$f":"'RAB roll forward'!P897","v":0},{"$f":"'RAB roll forward'!Q897","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G898","v":0},{"$f":"'RAB roll forward'!H898","v":0},{"$f":"'RAB roll forward'!I898","v":0},{"$f":"'RAB roll forward'!J898","v":0},{"$f":"'RAB roll forward'!K898","v":0},{"$f":"'RAB roll forward'!L898","v":0},{"$f":"'RAB roll forward'!M898","v":0},{"$f":"'RAB roll forward'!N898","v":0},{"$f":"'RAB roll forward'!O898","v":0},{"$f":"'RAB roll forward'!P898","v":0},{"$f":"'RAB roll forward'!Q898","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G899","v":0},{"$f":"'RAB roll forward'!H899","v":0},{"$f":"'RAB roll forward'!I899","v":0},{"$f":"'RAB roll forward'!J899","v":0},{"$f":"'RAB roll forward'!K899","v":0},{"$f":"'RAB roll forward'!L899","v":0},{"$f":"'RAB roll forward'!M899","v":0},{"$f":"'RAB roll forward'!N899","v":0},{"$f":"'RAB roll forward'!O899","v":0},{"$f":"'RAB roll forward'!P899","v":0},{"$f":"'RAB roll forward'!Q899","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G900","v":0},{"$f":"'RAB roll forward'!H900","v":0},{"$f":"'RAB roll forward'!I900","v":0},{"$f":"'RAB roll forward'!J900","v":0},{"$f":"'RAB roll forward'!K900","v":0},{"$f":"'RAB roll forward'!L900","v":0},{"$f":"'RAB roll forward'!M900","v":0},{"$f":"'RAB roll forward'!N900","v":0},{"$f":"'RAB roll forward'!O900","v":0},{"$f":"'RAB roll forward'!P900","v":0},{"$f":"'RAB roll forward'!Q900","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G901","v":0},{"$f":"'RAB roll forward'!H901","v":0},{"$f":"'RAB roll forward'!I901","v":0},{"$f":"'RAB roll forward'!J901","v":0},{"$f":"'RAB roll forward'!K901","v":0},{"$f":"'RAB roll forward'!L901","v":0},{"$f":"'RAB roll forward'!M901","v":0},{"$f":"'RAB roll forward'!N901","v":0},{"$f":"'RAB roll forward'!O901","v":0},{"$f":"'RAB roll forward'!P901","v":0},{"$f":"'RAB roll forward'!Q901","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G902","v":0},{"$f":"'RAB roll forward'!H902","v":0},{"$f":"'RAB roll forward'!I902","v":0},{"$f":"'RAB roll forward'!J902","v":0},{"$f":"'RAB roll forward'!K902","v":0},{"$f":"'RAB roll forward'!L902","v":0},{"$f":"'RAB roll forward'!M902","v":0},{"$f":"'RAB roll forward'!N902","v":0},{"$f":"'RAB roll forward'!O902","v":0},{"$f":"'RAB roll forward'!P902","v":0},{"$f":"'RAB roll forward'!Q902","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G903","v":0},{"$f":"'RAB roll forward'!H903","v":0},{"$f":"'RAB roll forward'!I903","v":0},{"$f":"'RAB roll forward'!J903","v":0},{"$f":"'RAB roll forward'!K903","v":0},{"$f":"'RAB roll forward'!L903","v":0},{"$f":"'RAB roll forward'!M903","v":0},{"$f":"'RAB roll forward'!N903","v":0},{"$f":"'RAB roll forward'!O903","v":0},{"$f":"'RAB roll forward'!P903","v":0},{"$f":"'RAB roll forward'!Q903","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G904","v":0},{"$f":"'RAB roll forward'!H904","v":0},{"$f":"'RAB roll forward'!I904","v":0},{"$f":"'RAB roll forward'!J904","v":0},{"$f":"'RAB roll forward'!K904","v":0},{"$f":"'RAB roll forward'!L904","v":0},{"$f":"'RAB roll forward'!M904","v":0},{"$f":"'RAB roll forward'!N904","v":0},{"$f":"'RAB roll forward'!O904","v":0},{"$f":"'RAB roll forward'!P904","v":0},{"$f":"'RAB roll forward'!Q904","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G905","v":0},{"$f":"'RAB roll forward'!H905","v":0},{"$f":"'RAB roll forward'!I905","v":0},{"$f":"'RAB roll forward'!J905","v":0},{"$f":"'RAB roll forward'!K905","v":0},{"$f":"'RAB roll forward'!L905","v":0},{"$f":"'RAB roll forward'!M905","v":0},{"$f":"'RAB roll forward'!N905","v":0},{"$f":"'RAB roll forward'!O905","v":0},{"$f":"'RAB roll forward'!P905","v":0},{"$f":"'RAB roll forward'!Q905","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G906","v":0},{"$f":"'RAB roll forward'!H906","v":0},{"$f":"'RAB roll forward'!I906","v":0},{"$f":"'RAB roll forward'!J906","v":0},{"$f":"'RAB roll forward'!K906","v":0},{"$f":"'RAB roll forward'!L906","v":0},{"$f":"'RAB roll forward'!M906","v":0},{"$f":"'RAB roll forward'!N906","v":0},{"$f":"'RAB roll forward'!O906","v":0},{"$f":"'RAB roll forward'!P906","v":0},{"$f":"'RAB roll forward'!Q906","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G907","v":0},{"$f":"'RAB roll forward'!H907","v":0},{"$f":"'RAB roll forward'!I907","v":0},{"$f":"'RAB roll forward'!J907","v":0},{"$f":"'RAB roll forward'!K907","v":0},{"$f":"'RAB roll forward'!L907","v":0},{"$f":"'RAB roll forward'!M907","v":0},{"$f":"'RAB roll forward'!N907","v":0},{"$f":"'RAB roll forward'!O907","v":0},{"$f":"'RAB roll forward'!P907","v":0},{"$f":"'RAB roll forward'!Q907","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G908","v":0},{"$f":"'RAB roll forward'!H908","v":0},{"$f":"'RAB roll forward'!I908","v":0},{"$f":"'RAB roll forward'!J908","v":0},{"$f":"'RAB roll forward'!K908","v":0},{"$f":"'RAB roll forward'!L908","v":0},{"$f":"'RAB roll forward'!M908","v":0},{"$f":"'RAB roll forward'!N908","v":0},{"$f":"'RAB roll forward'!O908","v":0},{"$f":"'RAB roll forward'!P908","v":0},{"$f":"'RAB roll forward'!Q908","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G909","v":0},{"$f":"'RAB roll forward'!H909","v":0},{"$f":"'RAB roll forward'!I909","v":0},{"$f":"'RAB roll forward'!J909","v":0},{"$f":"'RAB roll forward'!K909","v":0},{"$f":"'RAB roll forward'!L909","v":0},{"$f":"'RAB roll forward'!M909","v":0},{"$f":"'RAB roll forward'!N909","v":0},{"$f":"'RAB roll forward'!O909","v":0},{"$f":"'RAB roll forward'!P909","v":0},{"$f":"'RAB roll forward'!Q909","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G910","v":0},{"$f":"'RAB roll forward'!H910","v":0},{"$f":"'RAB roll forward'!I910","v":0},{"$f":"'RAB roll forward'!J910","v":0},{"$f":"'RAB roll forward'!K910","v":0},{"$f":"'RAB roll forward'!L910","v":0},{"$f":"'RAB roll forward'!M910","v":0},{"$f":"'RAB roll forward'!N910","v":0},{"$f":"'RAB roll forward'!O910","v":0},{"$f":"'RAB roll forward'!P910","v":0},{"$f":"'RAB roll forward'!Q910","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G911","v":0},{"$f":"'RAB roll forward'!H911","v":0},{"$f":"'RAB roll forward'!I911","v":0},{"$f":"'RAB roll forward'!J911","v":0},{"$f":"'RAB roll forward'!K911","v":0},{"$f":"'RAB roll forward'!L911","v":0},{"$f":"'RAB roll forward'!M911","v":0},{"$f":"'RAB roll forward'!N911","v":0},{"$f":"'RAB roll forward'!O911","v":0},{"$f":"'RAB roll forward'!P911","v":0},{"$f":"'RAB roll forward'!Q911","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G912","v":0},{"$f":"'RAB roll forward'!H912","v":0},{"$f":"'RAB roll forward'!I912","v":0},{"$f":"'RAB roll forward'!J912","v":0},{"$f":"'RAB roll forward'!K912","v":0},{"$f":"'RAB roll forward'!L912","v":0},{"$f":"'RAB roll forward'!M912","v":0},{"$f":"'RAB roll forward'!N912","v":0},{"$f":"'RAB roll forward'!O912","v":0},{"$f":"'RAB roll forward'!P912","v":0},{"$f":"'RAB roll forward'!Q912","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G913","v":0},{"$f":"'RAB roll forward'!H913","v":0},{"$f":"'RAB roll forward'!I913","v":0},{"$f":"'RAB roll forward'!J913","v":0},{"$f":"'RAB roll forward'!K913","v":0},{"$f":"'RAB roll forward'!L913","v":0},{"$f":"'RAB roll forward'!M913","v":0},{"$f":"'RAB roll forward'!N913","v":0},{"$f":"'RAB roll forward'!O913","v":0},{"$f":"'RAB roll forward'!P913","v":0},{"$f":"'RAB roll forward'!Q913","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G914","v":0},{"$f":"'RAB roll forward'!H914","v":0},{"$f":"'RAB roll forward'!I914","v":0},{"$f":"'RAB roll forward'!J914","v":0},{"$f":"'RAB roll forward'!K914","v":0},{"$f":"'RAB roll forward'!L914","v":0},{"$f":"'RAB roll forward'!M914","v":0},{"$f":"'RAB roll forward'!N914","v":0},{"$f":"'RAB roll forward'!O914","v":0},{"$f":"'RAB roll forward'!P914","v":0},{"$f":"'RAB roll forward'!Q914","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G915","v":0},{"$f":"'RAB roll forward'!H915","v":0},{"$f":"'RAB roll forward'!I915","v":0},{"$f":"'RAB roll forward'!J915","v":0},{"$f":"'RAB roll forward'!K915","v":0},{"$f":"'RAB roll forward'!L915","v":0},{"$f":"'RAB roll forward'!M915","v":0},{"$f":"'RAB roll forward'!N915","v":0},{"$f":"'RAB roll forward'!O915","v":0},{"$f":"'RAB roll forward'!P915","v":0},{"$f":"'RAB roll forward'!Q915","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G916","v":0},{"$f":"'RAB roll forward'!H916","v":0},{"$f":"'RAB roll forward'!I916","v":0},{"$f":"'RAB roll forward'!J916","v":0},{"$f":"'RAB roll forward'!K916","v":0},{"$f":"'RAB roll forward'!L916","v":0},{"$f":"'RAB roll forward'!M916","v":0},{"$f":"'RAB roll forward'!N916","v":0},{"$f":"'RAB roll forward'!O916","v":0},{"$f":"'RAB roll forward'!P916","v":0},{"$f":"'RAB roll forward'!Q916","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G917","v":0},{"$f":"'RAB roll forward'!H917","v":0},{"$f":"'RAB roll forward'!I917","v":0},{"$f":"'RAB roll forward'!J917","v":0},{"$f":"'RAB roll forward'!K917","v":0},{"$f":"'RAB roll forward'!L917","v":0},{"$f":"'RAB roll forward'!M917","v":0},{"$f":"'RAB roll forward'!N917","v":0},{"$f":"'RAB roll forward'!O917","v":0},{"$f":"'RAB roll forward'!P917","v":0},{"$f":"'RAB roll forward'!Q917","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G918","v":0},{"$f":"'RAB roll forward'!H918","v":0},{"$f":"'RAB roll forward'!I918","v":0},{"$f":"'RAB roll forward'!J918","v":0},{"$f":"'RAB roll forward'!K918","v":0},{"$f":"'RAB roll forward'!L918","v":0},{"$f":"'RAB roll forward'!M918","v":0},{"$f":"'RAB roll forward'!N918","v":0},{"$f":"'RAB roll forward'!O918","v":0},{"$f":"'RAB roll forward'!P918","v":0},{"$f":"'RAB roll forward'!Q918","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G919","v":0},{"$f":"'RAB roll forward'!H919","v":0},{"$f":"'RAB roll forward'!I919","v":0},{"$f":"'RAB roll forward'!J919","v":0},{"$f":"'RAB roll forward'!K919","v":0},{"$f":"'RAB roll forward'!L919","v":0},{"$f":"'RAB roll forward'!M919","v":0},{"$f":"'RAB roll forward'!N919","v":0},{"$f":"'RAB roll forward'!O919","v":0},{"$f":"'RAB roll forward'!P919","v":0},{"$f":"'RAB roll forward'!Q919","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G920","v":0},{"$f":"'RAB roll forward'!H920","v":0},{"$f":"'RAB roll forward'!I920","v":0},{"$f":"'RAB roll forward'!J920","v":0},{"$f":"'RAB roll forward'!K920","v":0},{"$f":"'RAB roll forward'!L920","v":0},{"$f":"'RAB roll forward'!M920","v":0},{"$f":"'RAB roll forward'!N920","v":0},{"$f":"'RAB roll forward'!O920","v":0},{"$f":"'RAB roll forward'!P920","v":0},{"$f":"'RAB roll forward'!Q920","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G921","v":0},{"$f":"'RAB roll forward'!H921","v":0},{"$f":"'RAB roll forward'!I921","v":0},{"$f":"'RAB roll forward'!J921","v":0},{"$f":"'RAB roll forward'!K921","v":0},{"$f":"'RAB roll forward'!L921","v":0},{"$f":"'RAB roll forward'!M921","v":0},{"$f":"'RAB roll forward'!N921","v":0},{"$f":"'RAB roll forward'!O921","v":0},{"$f":"'RAB roll forward'!P921","v":0},{"$f":"'RAB roll forward'!Q921","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G922","v":0},{"$f":"'RAB roll forward'!H922","v":0},{"$f":"'RAB roll forward'!I922","v":0},{"$f":"'RAB roll forward'!J922","v":0},{"$f":"'RAB roll forward'!K922","v":0},{"$f":"'RAB roll forward'!L922","v":0},{"$f":"'RAB roll forward'!M922","v":0},{"$f":"'RAB roll forward'!N922","v":0},{"$f":"'RAB roll forward'!O922","v":0},{"$f":"'RAB roll forward'!P922","v":0},{"$f":"'RAB roll forward'!Q922","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G923","v":0},{"$f":"'RAB roll forward'!H923","v":0},{"$f":"'RAB roll forward'!I923","v":0},{"$f":"'RAB roll forward'!J923","v":0},{"$f":"'RAB roll forward'!K923","v":0},{"$f":"'RAB roll forward'!L923","v":0},{"$f":"'RAB roll forward'!M923","v":0},{"$f":"'RAB roll forward'!N923","v":0},{"$f":"'RAB roll forward'!O923","v":0},{"$f":"'RAB roll forward'!P923","v":0},{"$f":"'RAB roll forward'!Q923","v":0}]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G164:G213)","v":5.0969003598703164}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G926","v":-7.0519443967290307}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G927","v":11.754964255126609}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G928","v":1.7997825153549396}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G929","v":4.6142962155371267E-2}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G930","v":-4.0823386317381383}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G931","v":5.0723348036652798}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G932","v":-0.69375195361283293}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G933","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G934","v":-1.570365911833191}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G935","v":0.21303147933975342}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G936","v":-0.36980460997910347}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G937","v":-2.1150151879339774E-2}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G938","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G939","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G940","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G941","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G942","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G943","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G944","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G945","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G946","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G947","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G948","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G949","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G950","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G951","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G952","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G953","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G954","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G955","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G956","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G957","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G958","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G959","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G960","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G961","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G962","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G963","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G964","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G965","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G966","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G967","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G968","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G969","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G970","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G971","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G972","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G973","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G974","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G975","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G216:G265)","v":3.9004484597828486}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G978","v":-5.3965633460795921}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G979","v":8.9955912390795874}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G980","v":1.3772996221842733}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G981","v":3.5311313339724655E-2}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G982","v":-3.1240460484262198}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G983","v":3.8816494487960833}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G984","v":-0.53089987009464801}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G985","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G986","v":-1.201736520166367}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G987","v":0.16302423959826914}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G988","v":-0.28299627608382183}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G989","v":-1.6185342364441101E-2}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G990","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G991","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G992","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G993","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G994","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G995","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G996","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G997","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G998","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G999","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1000","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1001","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1002","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1003","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1004","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1005","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1006","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1007","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1008","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1009","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1010","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1011","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1012","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1013","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1014","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1015","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1016","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1017","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1018","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1019","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1020","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1021","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1022","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1023","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1024","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1025","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1026","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1027","v":0}]
[]
[null,null,"Nominal Forecast Group 3 Asset Roll in",null,null,null,{"$f":"SUM(G268:G317)","v":144.4075011554221}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G1030","v":25.771455647060201}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G1031","v":64.375625203636218}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G1032","v":45.30347231135184}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G1033","v":0.10072710800212542}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G1034","v":3.9728244901911793}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G1035","v":4.2610261549478956}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1036","v":0.62237024023260301}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G1037","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G1038","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G1039","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G1040","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G1041","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1042","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1043","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G1044","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1045","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1046","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1047","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1048","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1049","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1050","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1051","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1052","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1053","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1054","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1055","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1056","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1057","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1058","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1059","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1060","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1061","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1062","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1063","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1064","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1065","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1066","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1067","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1068","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1069","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1070","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1071","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1072","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1073","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1074","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1075","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1076","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1077","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1078","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1079","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G320:G369)","v":93.791864403482322}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G1082","v":-3.0058370738854667}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G1083","v":-3.6450035784348325}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G1084","v":1.1805742620465354}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G1085","v":0.19703603845928996}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G1086","v":-3.6122442689081775}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G1087","v":24.725568909939494}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1088","v":-1.5174030479397704}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G1089","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G1090","v":6.0061897507061905}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G1091","v":1.3948228653870471}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G1092","v":18.124676284207933}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G1093","v":0.54348426190407984}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1094","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1095","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G1096","v":53.4}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1097","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1098","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1099","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1100","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1101","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1102","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1103","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1104","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1105","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1106","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1107","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1108","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1109","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1110","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1111","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1112","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1113","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1114","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1115","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1116","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1117","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1118","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1119","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1120","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1121","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1122","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1123","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1124","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1125","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1126","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1127","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1128","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1129","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1130","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1131","v":0}]
[]
[null,null,"Interim Closing Regulatory Asset Base – Partially As Incurred"]
[]
[null,null,"Interim Closing Regulatory Asset Base",null,null,null,{"$f":"SUM(G374:G423)","v":2731.6359831923546},{"$f":"SUM(H374:H423)","v":2949.4343686032616},3015.5222959332104,3105.0442485929075,0,0,0,0,{"$f":"SUM(O374:O423)","v":0},{"$f":"SUM(P374:P423)","v":0},{"$f":"SUM(Q374:Q423)","v":0},{"$f":"SUM(R374:R423)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"G8+G60+G112+G164+G216+G320","v":143.98276762177494},{"$f":"H8+H60+H112","v":177.43514993031451},193.16335180188585,{"$f":"IF(COUNT($H374:I374)>='RFM input'!$AC$7,0, J8+J60+J112)","v":200.48734696890918},{"$f":"IF(COUNT($H374:J374)>='RFM input'!$AC$7,0, K8+K60+K112)","v":0},{"$f":"IF(COUNT($H374:K374)>='RFM input'!$AC$7,0, L8+L60+L112)","v":0},{"$f":"IF(COUNT($H374:L374)>='RFM input'!$AC$7,0, M8+M60+M112)","v":0},{"$f":"IF(COUNT($H374:M374)>='RFM input'!$AC$7,0, N8+N60+N112)","v":0},{"$f":"IF(COUNT($H374:N374)>='RFM input'!$AC$7,0, O8+O60+O112)","v":0},{"$f":"IF(COUNT($H374:O374)>='RFM input'!$AC$7,0, P8+P60+P112)","v":0},{"$f":"IF(COUNT($H374:P374)>='RFM input'!$AC$7,0, Q8+Q60+Q112)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,524.94822174180854,618.70235867523661,641.31074298939973,{"$f":"IF(COUNT($H375:I375)>='RFM input'!$AC$7,0, J9+J61+J113)","v":677.6665237108374},{"$f":"IF(COUNT($H375:J375)>='RFM input'!$AC$7,0, K9+K61+K113)","v":0},{"$f":"IF(COUNT($H375:K375)>='RFM input'!$AC$7,0, L9+L61+L113)","v":0},{"$f":"IF(COUNT($H375:L375)>='RFM input'!$AC$7,0, M9+M61+M113)","v":0},{"$f":"IF(COUNT($H375:M375)>='RFM input'!$AC$7,0, N9+N61+N113)","v":0},{"$f":"IF(COUNT($H375:N375)>='RFM input'!$AC$7,0, O9+O61+O113)","v":0},{"$f":"IF(COUNT($H375:O375)>='RFM input'!$AC$7,0, P9+P61+P113)","v":0},{"$f":"IF(COUNT($H375:P375)>='RFM input'!$AC$7,0, Q9+Q61+Q113)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,242.1562713027777,306.26434724100199,319.04379265851634,{"$f":"IF(COUNT($H376:I376)>='RFM input'!$AC$7,0, J10+J62+J114)","v":333.64535878786739},{"$f":"IF(COUNT($H376:J376)>='RFM input'!$AC$7,0, K10+K62+K114)","v":0},{"$f":"IF(COUNT($H376:K376)>='RFM input'!$AC$7,0, L10+L62+L114)","v":0},{"$f":"IF(COUNT($H376:L376)>='RFM input'!$AC$7,0, M10+M62+M114)","v":0},{"$f":"IF(COUNT($H376:M376)>='RFM input'!$AC$7,0, N10+N62+N114)","v":0},{"$f":"IF(COUNT($H376:N376)>='RFM input'!$AC$7,0, O10+O62+O114)","v":0},{"$f":"IF(COUNT($H376:O376)>='RFM input'!$AC$7,0, P10+P62+P114)","v":0},{"$f":"IF(COUNT($H376:P376)>='RFM input'!$AC$7,0, Q10+Q62+Q114)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,84.424127661444061,85.897852364619496,85.494749684522176,{"$f":"IF(COUNT($H377:I377)>='RFM input'!$AC$7,0, J11+J63+J115)","v":92.732162717306636},{"$f":"IF(COUNT($H377:J377)>='RFM input'!$AC$7,0, K11+K63+K115)","v":0},{"$f":"IF(COUNT($H377:K377)>='RFM input'!$AC$7,0, L11+L63+L115)","v":0},{"$f":"IF(COUNT($H377:L377)>='RFM input'!$AC$7,0, M11+M63+M115)","v":0},{"$f":"IF(COUNT($H377:M377)>='RFM input'!$AC$7,0, N11+N63+N115)","v":0},{"$f":"IF(COUNT($H377:N377)>='RFM input'!$AC$7,0, O11+O63+O115)","v":0},{"$f":"IF(COUNT($H377:O377)>='RFM input'!$AC$7,0, P11+P63+P115)","v":0},{"$f":"IF(COUNT($H377:P377)>='RFM input'!$AC$7,0, Q11+Q63+Q115)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,1092.1420119007857,1085.7036639299076,1086.5230913081784,{"$f":"IF(COUNT($H378:I378)>='RFM input'!$AC$7,0, J12+J64+J116)","v":1072.9440599155819},{"$f":"IF(COUNT($H378:J378)>='RFM input'!$AC$7,0, K12+K64+K116)","v":0},{"$f":"IF(COUNT($H378:K378)>='RFM input'!$AC$7,0, L12+L64+L116)","v":0},{"$f":"IF(COUNT($H378:L378)>='RFM input'!$AC$7,0, M12+M64+M116)","v":0},{"$f":"IF(COUNT($H378:M378)>='RFM input'!$AC$7,0, N12+N64+N116)","v":0},{"$f":"IF(COUNT($H378:N378)>='RFM input'!$AC$7,0, O12+O64+O116)","v":0},{"$f":"IF(COUNT($H378:O378)>='RFM input'!$AC$7,0, P12+P64+P116)","v":0},{"$f":"IF(COUNT($H378:P378)>='RFM input'!$AC$7,0, Q12+Q64+Q116)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,184.48255089447886,197.18185724308051,201.67012392302087,{"$f":"IF(COUNT($H379:I379)>='RFM input'!$AC$7,0, J13+J65+J117)","v":215.59502751165752},{"$f":"IF(COUNT($H379:J379)>='RFM input'!$AC$7,0, K13+K65+K117)","v":0},{"$f":"IF(COUNT($H379:K379)>='RFM input'!$AC$7,0, L13+L65+L117)","v":0},{"$f":"IF(COUNT($H379:L379)>='RFM input'!$AC$7,0, M13+M65+M117)","v":0},{"$f":"IF(COUNT($H379:M379)>='RFM input'!$AC$7,0, N13+N65+N117)","v":0},{"$f":"IF(COUNT($H379:N379)>='RFM input'!$AC$7,0, O13+O65+O117)","v":0},{"$f":"IF(COUNT($H379:O379)>='RFM input'!$AC$7,0, P13+P65+P117)","v":0},{"$f":"IF(COUNT($H379:P379)>='RFM input'!$AC$7,0, Q13+Q65+Q117)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,43.179864916058762,50.289907765003804,53.845436021687476,{"$f":"IF(COUNT($H380:I380)>='RFM input'!$AC$7,0, J14+J66+J118)","v":64.996741489145123},{"$f":"IF(COUNT($H380:J380)>='RFM input'!$AC$7,0, K14+K66+K118)","v":0},{"$f":"IF(COUNT($H380:K380)>='RFM input'!$AC$7,0, L14+L66+L118)","v":0},{"$f":"IF(COUNT($H380:L380)>='RFM input'!$AC$7,0, M14+M66+M118)","v":0},{"$f":"IF(COUNT($H380:M380)>='RFM input'!$AC$7,0, N14+N66+N118)","v":0},{"$f":"IF(COUNT($H380:N380)>='RFM input'!$AC$7,0, O14+O66+O118)","v":0},{"$f":"IF(COUNT($H380:O380)>='RFM input'!$AC$7,0, P14+P66+P118)","v":0},{"$f":"IF(COUNT($H380:P380)>='RFM input'!$AC$7,0, Q14+Q66+Q118)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,8.6366927213280285,8.823340304696611,9.0269558501896103,{"$f":"IF(COUNT($H381:I381)>='RFM input'!$AC$7,0, J15+J67+J119)","v":9.2390893126690656},{"$f":"IF(COUNT($H381:J381)>='RFM input'!$AC$7,0, K15+K67+K119)","v":0},{"$f":"IF(COUNT($H381:K381)>='RFM input'!$AC$7,0, L15+L67+L119)","v":0},{"$f":"IF(COUNT($H381:L381)>='RFM input'!$AC$7,0, M15+M67+M119)","v":0},{"$f":"IF(COUNT($H381:M381)>='RFM input'!$AC$7,0, N15+N67+N119)","v":0},{"$f":"IF(COUNT($H381:N381)>='RFM input'!$AC$7,0, O15+O67+O119)","v":0},{"$f":"IF(COUNT($H381:O381)>='RFM input'!$AC$7,0, P15+P67+P119)","v":0},{"$f":"IF(COUNT($H381:P381)>='RFM input'!$AC$7,0, Q15+Q67+Q119)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,71.163656409570038,79.196762391469747,78.1734712056966,{"$f":"IF(COUNT($H382:I382)>='RFM input'!$AC$7,0, J16+J68+J120)","v":84.581378045835493},{"$f":"IF(COUNT($H382:J382)>='RFM input'!$AC$7,0, K16+K68+K120)","v":0},{"$f":"IF(COUNT($H382:K382)>='RFM input'!$AC$7,0, L16+L68+L120)","v":0},{"$f":"IF(COUNT($H382:L382)>='RFM input'!$AC$7,0, M16+M68+M120)","v":0},{"$f":"IF(COUNT($H382:M382)>='RFM input'!$AC$7,0, N16+N68+N120)","v":0},{"$f":"IF(COUNT($H382:N382)>='RFM input'!$AC$7,0, O16+O68+O120)","v":0},{"$f":"IF(COUNT($H382:O382)>='RFM input'!$AC$7,0, P16+P68+P120)","v":0},{"$f":"IF(COUNT($H382:P382)>='RFM input'!$AC$7,0, Q16+Q68+Q120)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,6.2794307199167481,6.3266035690811959,7.122080866165132,{"$f":"IF(COUNT($H383:I383)>='RFM input'!$AC$7,0, J17+J69+J121)","v":7.3053419037755214},{"$f":"IF(COUNT($H383:J383)>='RFM input'!$AC$7,0, K17+K69+K121)","v":0},{"$f":"IF(COUNT($H383:K383)>='RFM input'!$AC$7,0, L17+L69+L121)","v":0},{"$f":"IF(COUNT($H383:L383)>='RFM input'!$AC$7,0, M17+M69+M121)","v":0},{"$f":"IF(COUNT($H383:M383)>='RFM input'!$AC$7,0, N17+N69+N121)","v":0},{"$f":"IF(COUNT($H383:N383)>='RFM input'!$AC$7,0, O17+O69+O121)","v":0},{"$f":"IF(COUNT($H383:O383)>='RFM input'!$AC$7,0, P17+P69+P121)","v":0},{"$f":"IF(COUNT($H383:P383)>='RFM input'!$AC$7,0, Q17+Q69+Q121)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,36.181441897657457,36.050460097805441,35.908660209160068,{"$f":"IF(COUNT($H384:I384)>='RFM input'!$AC$7,0, J18+J70+J122)","v":36.452241604739072},{"$f":"IF(COUNT($H384:J384)>='RFM input'!$AC$7,0, K18+K70+K122)","v":0},{"$f":"IF(COUNT($H384:K384)>='RFM input'!$AC$7,0, L18+L70+L122)","v":0},{"$f":"IF(COUNT($H384:L384)>='RFM input'!$AC$7,0, M18+M70+M122)","v":0},{"$f":"IF(COUNT($H384:M384)>='RFM input'!$AC$7,0, N18+N70+N122)","v":0},{"$f":"IF(COUNT($H384:N384)>='RFM input'!$AC$7,0, O18+O70+O122)","v":0},{"$f":"IF(COUNT($H384:O384)>='RFM input'!$AC$7,0, P18+P70+P122)","v":0},{"$f":"IF(COUNT($H384:P384)>='RFM input'!$AC$7,0, Q18+Q70+Q122)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,3.6274654833921289,2.8327651139241894,4.7334514785519932,{"$f":"IF(COUNT($H385:I385)>='RFM input'!$AC$7,0, J19+J71+J123)","v":4.9261183963037318},{"$f":"IF(COUNT($H385:J385)>='RFM input'!$AC$7,0, K19+K71+K123)","v":0},{"$f":"IF(COUNT($H385:K385)>='RFM input'!$AC$7,0, L19+L71+L123)","v":0},{"$f":"IF(COUNT($H385:L385)>='RFM input'!$AC$7,0, M19+M71+M123)","v":0},{"$f":"IF(COUNT($H385:M385)>='RFM input'!$AC$7,0, N19+N71+N123)","v":0},{"$f":"IF(COUNT($H385:N385)>='RFM input'!$AC$7,0, O19+O71+O123)","v":0},{"$f":"IF(COUNT($H385:O385)>='RFM input'!$AC$7,0, P19+P71+P123)","v":0},{"$f":"IF(COUNT($H385:P385)>='RFM input'!$AC$7,0, Q19+Q71+Q123)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,108.80318686254607,111.15453274759126,113.71963734945876,{"$f":"IF(COUNT($H386:I386)>='RFM input'!$AC$7,0, J20+J72+J124)","v":116.39204882717105},{"$f":"IF(COUNT($H386:J386)>='RFM input'!$AC$7,0, K20+K72+K124)","v":0},{"$f":"IF(COUNT($H386:K386)>='RFM input'!$AC$7,0, L20+L72+L124)","v":0},{"$f":"IF(COUNT($H386:L386)>='RFM input'!$AC$7,0, M20+M72+M124)","v":0},{"$f":"IF(COUNT($H386:M386)>='RFM input'!$AC$7,0, N20+N72+N124)","v":0},{"$f":"IF(COUNT($H386:N386)>='RFM input'!$AC$7,0, O20+O72+O124)","v":0},{"$f":"IF(COUNT($H386:O386)>='RFM input'!$AC$7,0, P20+P72+P124)","v":0},{"$f":"IF(COUNT($H386:P386)>='RFM input'!$AC$7,0, Q20+Q72+Q124)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,128.22829305881598,130.99943495203203,134.02249883554049,{"$f":"IF(COUNT($H387:I387)>='RFM input'!$AC$7,0, J21+J73+J125)","v":137.1720275581757},{"$f":"IF(COUNT($H387:J387)>='RFM input'!$AC$7,0, K21+K73+K125)","v":0},{"$f":"IF(COUNT($H387:K387)>='RFM input'!$AC$7,0, L21+L73+L125)","v":0},{"$f":"IF(COUNT($H387:L387)>='RFM input'!$AC$7,0, M21+M73+M125)","v":0},{"$f":"IF(COUNT($H387:M387)>='RFM input'!$AC$7,0, N21+N73+N125)","v":0},{"$f":"IF(COUNT($H387:N387)>='RFM input'!$AC$7,0, O21+O73+O125)","v":0},{"$f":"IF(COUNT($H387:O387)>='RFM input'!$AC$7,0, P21+P73+P125)","v":0},{"$f":"IF(COUNT($H387:P387)>='RFM input'!$AC$7,0, Q21+Q73+Q125)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,53.4,52.575332277496237,51.764251751236607,{"$f":"IF(COUNT($H388:I388)>='RFM input'!$AC$7,0, J22+J74+J126)","v":50.908781842932754},{"$f":"IF(COUNT($H388:J388)>='RFM input'!$AC$7,0, K22+K74+K126)","v":0},{"$f":"IF(COUNT($H388:K388)>='RFM input'!$AC$7,0, L22+L74+L126)","v":0},{"$f":"IF(COUNT($H388:L388)>='RFM input'!$AC$7,0, M22+M74+M126)","v":0},{"$f":"IF(COUNT($H388:M388)>='RFM input'!$AC$7,0, N22+N74+N126)","v":0},{"$f":"IF(COUNT($H388:N388)>='RFM input'!$AC$7,0, O22+O74+O126)","v":0},{"$f":"IF(COUNT($H388:O388)>='RFM input'!$AC$7,0, P22+P74+P126)","v":0},{"$f":"IF(COUNT($H388:P388)>='RFM input'!$AC$7,0, Q22+Q74+Q126)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H389:I389)>='RFM input'!$AC$7,0, J23+J75+J127)","v":0},{"$f":"IF(COUNT($H389:J389)>='RFM input'!$AC$7,0, K23+K75+K127)","v":0},{"$f":"IF(COUNT($H389:K389)>='RFM input'!$AC$7,0, L23+L75+L127)","v":0},{"$f":"IF(COUNT($H389:L389)>='RFM input'!$AC$7,0, M23+M75+M127)","v":0},{"$f":"IF(COUNT($H389:M389)>='RFM input'!$AC$7,0, N23+N75+N127)","v":0},{"$f":"IF(COUNT($H389:N389)>='RFM input'!$AC$7,0, O23+O75+O127)","v":0},{"$f":"IF(COUNT($H389:O389)>='RFM input'!$AC$7,0, P23+P75+P127)","v":0},{"$f":"IF(COUNT($H389:P389)>='RFM input'!$AC$7,0, Q23+Q75+Q127)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H390:I390)>='RFM input'!$AC$7,0, J24+J76+J128)","v":0},{"$f":"IF(COUNT($H390:J390)>='RFM input'!$AC$7,0, K24+K76+K128)","v":0},{"$f":"IF(COUNT($H390:K390)>='RFM input'!$AC$7,0, L24+L76+L128)","v":0},{"$f":"IF(COUNT($H390:L390)>='RFM input'!$AC$7,0, M24+M76+M128)","v":0},{"$f":"IF(COUNT($H390:M390)>='RFM input'!$AC$7,0, N24+N76+N128)","v":0},{"$f":"IF(COUNT($H390:N390)>='RFM input'!$AC$7,0, O24+O76+O128)","v":0},{"$f":"IF(COUNT($H390:O390)>='RFM input'!$AC$7,0, P24+P76+P128)","v":0},{"$f":"IF(COUNT($H390:P390)>='RFM input'!$AC$7,0, Q24+Q76+Q128)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H391:I391)>='RFM input'!$AC$7,0, J25+J77+J129)","v":0},{"$f":"IF(COUNT($H391:J391)>='RFM input'!$AC$7,0, K25+K77+K129)","v":0},{"$f":"IF(COUNT($H391:K391)>='RFM input'!$AC$7,0, L25+L77+L129)","v":0},{"$f":"IF(COUNT($H391:L391)>='RFM input'!$AC$7,0, M25+M77+M129)","v":0},{"$f":"IF(COUNT($H391:M391)>='RFM input'!$AC$7,0, N25+N77+N129)","v":0},{"$f":"IF(COUNT($H391:N391)>='RFM input'!$AC$7,0, O25+O77+O129)","v":0},{"$f":"IF(COUNT($H391:O391)>='RFM input'!$AC$7,0, P25+P77+P129)","v":0},{"$f":"IF(COUNT($H391:P391)>='RFM input'!$AC$7,0, Q25+Q77+Q129)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H392:I392)>='RFM input'!$AC$7,0, J26+J78+J130)","v":0},{"$f":"IF(COUNT($H392:J392)>='RFM input'!$AC$7,0, K26+K78+K130)","v":0},{"$f":"IF(COUNT($H392:K392)>='RFM input'!$AC$7,0, L26+L78+L130)","v":0},{"$f":"IF(COUNT($H392:L392)>='RFM input'!$AC$7,0, M26+M78+M130)","v":0},{"$f":"IF(COUNT($H392:M392)>='RFM input'!$AC$7,0, N26+N78+N130)","v":0},{"$f":"IF(COUNT($H392:N392)>='RFM input'!$AC$7,0, O26+O78+O130)","v":0},{"$f":"IF(COUNT($H392:O392)>='RFM input'!$AC$7,0, P26+P78+P130)","v":0},{"$f":"IF(COUNT($H392:P392)>='RFM input'!$AC$7,0, Q26+Q78+Q130)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H393:I393)>='RFM input'!$AC$7,0, J27+J79+J131)","v":0},{"$f":"IF(COUNT($H393:J393)>='RFM input'!$AC$7,0, K27+K79+K131)","v":0},{"$f":"IF(COUNT($H393:K393)>='RFM input'!$AC$7,0, L27+L79+L131)","v":0},{"$f":"IF(COUNT($H393:L393)>='RFM input'!$AC$7,0, M27+M79+M131)","v":0},{"$f":"IF(COUNT($H393:M393)>='RFM input'!$AC$7,0, N27+N79+N131)","v":0},{"$f":"IF(COUNT($H393:N393)>='RFM input'!$AC$7,0, O27+O79+O131)","v":0},{"$f":"IF(COUNT($H393:O393)>='RFM input'!$AC$7,0, P27+P79+P131)","v":0},{"$f":"IF(COUNT($H393:P393)>='RFM input'!$AC$7,0, Q27+Q79+Q131)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,{"$f":"H28+H80+H132","v":0},0,{"$f":"IF(COUNT($H394:I394)>='RFM input'!$AC$7,0, J28+J80+J132)","v":0},{"$f":"IF(COUNT($H394:J394)>='RFM input'!$AC$7,0, K28+K80+K132)","v":0},{"$f":"IF(COUNT($H394:K394)>='RFM input'!$AC$7,0, L28+L80+L132)","v":0},{"$f":"IF(COUNT($H394:L394)>='RFM input'!$AC$7,0, M28+M80+M132)","v":0},{"$f":"IF(COUNT($H394:M394)>='RFM input'!$AC$7,0, N28+N80+N132)","v":0},{"$f":"IF(COUNT($H394:N394)>='RFM input'!$AC$7,0, O28+O80+O132)","v":0},{"$f":"IF(COUNT($H394:O394)>='RFM input'!$AC$7,0, P28+P80+P132)","v":0},{"$f":"IF(COUNT($H394:P394)>='RFM input'!$AC$7,0, Q28+Q80+Q132)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H395:I395)>='RFM input'!$AC$7,0, J29+J81+J133)","v":0},{"$f":"IF(COUNT($H395:J395)>='RFM input'!$AC$7,0, K29+K81+K133)","v":0},{"$f":"IF(COUNT($H395:K395)>='RFM input'!$AC$7,0, L29+L81+L133)","v":0},{"$f":"IF(COUNT($H395:L395)>='RFM input'!$AC$7,0, M29+M81+M133)","v":0},{"$f":"IF(COUNT($H395:M395)>='RFM input'!$AC$7,0, N29+N81+N133)","v":0},{"$f":"IF(COUNT($H395:N395)>='RFM input'!$AC$7,0, O29+O81+O133)","v":0},{"$f":"IF(COUNT($H395:O395)>='RFM input'!$AC$7,0, P29+P81+P133)","v":0},{"$f":"IF(COUNT($H395:P395)>='RFM input'!$AC$7,0, Q29+Q81+Q133)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H396:I396)>='RFM input'!$AC$7,0, J30+J82+J134)","v":0},{"$f":"IF(COUNT($H396:J396)>='RFM input'!$AC$7,0, K30+K82+K134)","v":0},{"$f":"IF(COUNT($H396:K396)>='RFM input'!$AC$7,0, L30+L82+L134)","v":0},{"$f":"IF(COUNT($H396:L396)>='RFM input'!$AC$7,0, M30+M82+M134)","v":0},{"$f":"IF(COUNT($H396:M396)>='RFM input'!$AC$7,0, N30+N82+N134)","v":0},{"$f":"IF(COUNT($H396:N396)>='RFM input'!$AC$7,0, O30+O82+O134)","v":0},{"$f":"IF(COUNT($H396:O396)>='RFM input'!$AC$7,0, P30+P82+P134)","v":0},{"$f":"IF(COUNT($H396:P396)>='RFM input'!$AC$7,0, Q30+Q82+Q134)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H397:I397)>='RFM input'!$AC$7,0, J31+J83+J135)","v":0},{"$f":"IF(COUNT($H397:J397)>='RFM input'!$AC$7,0, K31+K83+K135)","v":0},{"$f":"IF(COUNT($H397:K397)>='RFM input'!$AC$7,0, L31+L83+L135)","v":0},{"$f":"IF(COUNT($H397:L397)>='RFM input'!$AC$7,0, M31+M83+M135)","v":0},{"$f":"IF(COUNT($H397:M397)>='RFM input'!$AC$7,0, N31+N83+N135)","v":0},{"$f":"IF(COUNT($H397:N397)>='RFM input'!$AC$7,0, O31+O83+O135)","v":0},{"$f":"IF(COUNT($H397:O397)>='RFM input'!$AC$7,0, P31+P83+P135)","v":0},{"$f":"IF(COUNT($H397:P397)>='RFM input'!$AC$7,0, Q31+Q83+Q135)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H398:I398)>='RFM input'!$AC$7,0, J32+J84+J136)","v":0},{"$f":"IF(COUNT($H398:J398)>='RFM input'!$AC$7,0, K32+K84+K136)","v":0},{"$f":"IF(COUNT($H398:K398)>='RFM input'!$AC$7,0, L32+L84+L136)","v":0},{"$f":"IF(COUNT($H398:L398)>='RFM input'!$AC$7,0, M32+M84+M136)","v":0},{"$f":"IF(COUNT($H398:M398)>='RFM input'!$AC$7,0, N32+N84+N136)","v":0},{"$f":"IF(COUNT($H398:N398)>='RFM input'!$AC$7,0, O32+O84+O136)","v":0},{"$f":"IF(COUNT($H398:O398)>='RFM input'!$AC$7,0, P32+P84+P136)","v":0},{"$f":"IF(COUNT($H398:P398)>='RFM input'!$AC$7,0, Q32+Q84+Q136)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H399:I399)>='RFM input'!$AC$7,0, J33+J85+J137)","v":0},{"$f":"IF(COUNT($H399:J399)>='RFM input'!$AC$7,0, K33+K85+K137)","v":0},{"$f":"IF(COUNT($H399:K399)>='RFM input'!$AC$7,0, L33+L85+L137)","v":0},{"$f":"IF(COUNT($H399:L399)>='RFM input'!$AC$7,0, M33+M85+M137)","v":0},{"$f":"IF(COUNT($H399:M399)>='RFM input'!$AC$7,0, N33+N85+N137)","v":0},{"$f":"IF(COUNT($H399:N399)>='RFM input'!$AC$7,0, O33+O85+O137)","v":0},{"$f":"IF(COUNT($H399:O399)>='RFM input'!$AC$7,0, P33+P85+P137)","v":0},{"$f":"IF(COUNT($H399:P399)>='RFM input'!$AC$7,0, Q33+Q85+Q137)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H400:I400)>='RFM input'!$AC$7,0, J34+J86+J138)","v":0},{"$f":"IF(COUNT($H400:J400)>='RFM input'!$AC$7,0, K34+K86+K138)","v":0},{"$f":"IF(COUNT($H400:K400)>='RFM input'!$AC$7,0, L34+L86+L138)","v":0},{"$f":"IF(COUNT($H400:L400)>='RFM input'!$AC$7,0, M34+M86+M138)","v":0},{"$f":"IF(COUNT($H400:M400)>='RFM input'!$AC$7,0, N34+N86+N138)","v":0},{"$f":"IF(COUNT($H400:N400)>='RFM input'!$AC$7,0, O34+O86+O138)","v":0},{"$f":"IF(COUNT($H400:O400)>='RFM input'!$AC$7,0, P34+P86+P138)","v":0},{"$f":"IF(COUNT($H400:P400)>='RFM input'!$AC$7,0, Q34+Q86+Q138)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H401:I401)>='RFM input'!$AC$7,0, J35+J87+J139)","v":0},{"$f":"IF(COUNT($H401:J401)>='RFM input'!$AC$7,0, K35+K87+K139)","v":0},{"$f":"IF(COUNT($H401:K401)>='RFM input'!$AC$7,0, L35+L87+L139)","v":0},{"$f":"IF(COUNT($H401:L401)>='RFM input'!$AC$7,0, M35+M87+M139)","v":0},{"$f":"IF(COUNT($H401:M401)>='RFM input'!$AC$7,0, N35+N87+N139)","v":0},{"$f":"IF(COUNT($H401:N401)>='RFM input'!$AC$7,0, O35+O87+O139)","v":0},{"$f":"IF(COUNT($H401:O401)>='RFM input'!$AC$7,0, P35+P87+P139)","v":0},{"$f":"IF(COUNT($H401:P401)>='RFM input'!$AC$7,0, Q35+Q87+Q139)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H402:I402)>='RFM input'!$AC$7,0, J36+J88+J140)","v":0},{"$f":"IF(COUNT($H402:J402)>='RFM input'!$AC$7,0, K36+K88+K140)","v":0},{"$f":"IF(COUNT($H402:K402)>='RFM input'!$AC$7,0, L36+L88+L140)","v":0},{"$f":"IF(COUNT($H402:L402)>='RFM input'!$AC$7,0, M36+M88+M140)","v":0},{"$f":"IF(COUNT($H402:M402)>='RFM input'!$AC$7,0, N36+N88+N140)","v":0},{"$f":"IF(COUNT($H402:N402)>='RFM input'!$AC$7,0, O36+O88+O140)","v":0},{"$f":"IF(COUNT($H402:O402)>='RFM input'!$AC$7,0, P36+P88+P140)","v":0},{"$f":"IF(COUNT($H402:P402)>='RFM input'!$AC$7,0, Q36+Q88+Q140)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H403:I403)>='RFM input'!$AC$7,0, J37+J89+J141)","v":0},{"$f":"IF(COUNT($H403:J403)>='RFM input'!$AC$7,0, K37+K89+K141)","v":0},{"$f":"IF(COUNT($H403:K403)>='RFM input'!$AC$7,0, L37+L89+L141)","v":0},{"$f":"IF(COUNT($H403:L403)>='RFM input'!$AC$7,0, M37+M89+M141)","v":0},{"$f":"IF(COUNT($H403:M403)>='RFM input'!$AC$7,0, N37+N89+N141)","v":0},{"$f":"IF(COUNT($H403:N403)>='RFM input'!$AC$7,0, O37+O89+O141)","v":0},{"$f":"IF(COUNT($H403:O403)>='RFM input'!$AC$7,0, P37+P89+P141)","v":0},{"$f":"IF(COUNT($H403:P403)>='RFM input'!$AC$7,0, Q37+Q89+Q141)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H404:I404)>='RFM input'!$AC$7,0, J38+J90+J142)","v":0},{"$f":"IF(COUNT($H404:J404)>='RFM input'!$AC$7,0, K38+K90+K142)","v":0},{"$f":"IF(COUNT($H404:K404)>='RFM input'!$AC$7,0, L38+L90+L142)","v":0},{"$f":"IF(COUNT($H404:L404)>='RFM input'!$AC$7,0, M38+M90+M142)","v":0},{"$f":"IF(COUNT($H404:M404)>='RFM input'!$AC$7,0, N38+N90+N142)","v":0},{"$f":"IF(COUNT($H404:N404)>='RFM input'!$AC$7,0, O38+O90+O142)","v":0},{"$f":"IF(COUNT($H404:O404)>='RFM input'!$AC$7,0, P38+P90+P142)","v":0},{"$f":"IF(COUNT($H404:P404)>='RFM input'!$AC$7,0, Q38+Q90+Q142)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H405:I405)>='RFM input'!$AC$7,0, J39+J91+J143)","v":0},{"$f":"IF(COUNT($H405:J405)>='RFM input'!$AC$7,0, K39+K91+K143)","v":0},{"$f":"IF(COUNT($H405:K405)>='RFM input'!$AC$7,0, L39+L91+L143)","v":0},{"$f":"IF(COUNT($H405:L405)>='RFM input'!$AC$7,0, M39+M91+M143)","v":0},{"$f":"IF(COUNT($H405:M405)>='RFM input'!$AC$7,0, N39+N91+N143)","v":0},{"$f":"IF(COUNT($H405:N405)>='RFM input'!$AC$7,0, O39+O91+O143)","v":0},{"$f":"IF(COUNT($H405:O405)>='RFM input'!$AC$7,0, P39+P91+P143)","v":0},{"$f":"IF(COUNT($H405:P405)>='RFM input'!$AC$7,0, Q39+Q91+Q143)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"G40+G92+G144+G196+G248+G352","v":0},0,0,{"$f":"IF(COUNT($H406:I406)>='RFM input'!$AC$7,0, J40+J92+J144)","v":0},{"$f":"IF(COUNT($H406:J406)>='RFM input'!$AC$7,0, K40+K92+K144)","v":0},{"$f":"IF(COUNT($H406:K406)>='RFM input'!$AC$7,0, L40+L92+L144)","v":0},{"$f":"IF(COUNT($H406:L406)>='RFM input'!$AC$7,0, M40+M92+M144)","v":0},{"$f":"IF(COUNT($H406:M406)>='RFM input'!$AC$7,0, N40+N92+N144)","v":0},{"$f":"IF(COUNT($H406:N406)>='RFM input'!$AC$7,0, O40+O92+O144)","v":0},{"$f":"IF(COUNT($H406:O406)>='RFM input'!$AC$7,0, P40+P92+P144)","v":0},{"$f":"IF(COUNT($H406:P406)>='RFM input'!$AC$7,0, Q40+Q92+Q144)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H407:I407)>='RFM input'!$AC$7,0, J41+J93+J145)","v":0},{"$f":"IF(COUNT($H407:J407)>='RFM input'!$AC$7,0, K41+K93+K145)","v":0},{"$f":"IF(COUNT($H407:K407)>='RFM input'!$AC$7,0, L41+L93+L145)","v":0},{"$f":"IF(COUNT($H407:L407)>='RFM input'!$AC$7,0, M41+M93+M145)","v":0},{"$f":"IF(COUNT($H407:M407)>='RFM input'!$AC$7,0, N41+N93+N145)","v":0},{"$f":"IF(COUNT($H407:N407)>='RFM input'!$AC$7,0, O41+O93+O145)","v":0},{"$f":"IF(COUNT($H407:O407)>='RFM input'!$AC$7,0, P41+P93+P145)","v":0},{"$f":"IF(COUNT($H407:P407)>='RFM input'!$AC$7,0, Q41+Q93+Q145)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H408:I408)>='RFM input'!$AC$7,0, J42+J94+J146)","v":0},{"$f":"IF(COUNT($H408:J408)>='RFM input'!$AC$7,0, K42+K94+K146)","v":0},{"$f":"IF(COUNT($H408:K408)>='RFM input'!$AC$7,0, L42+L94+L146)","v":0},{"$f":"IF(COUNT($H408:L408)>='RFM input'!$AC$7,0, M42+M94+M146)","v":0},{"$f":"IF(COUNT($H408:M408)>='RFM input'!$AC$7,0, N42+N94+N146)","v":0},{"$f":"IF(COUNT($H408:N408)>='RFM input'!$AC$7,0, O42+O94+O146)","v":0},{"$f":"IF(COUNT($H408:O408)>='RFM input'!$AC$7,0, P42+P94+P146)","v":0},{"$f":"IF(COUNT($H408:P408)>='RFM input'!$AC$7,0, Q42+Q94+Q146)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H409:I409)>='RFM input'!$AC$7,0, J43+J95+J147)","v":0},{"$f":"IF(COUNT($H409:J409)>='RFM input'!$AC$7,0, K43+K95+K147)","v":0},{"$f":"IF(COUNT($H409:K409)>='RFM input'!$AC$7,0, L43+L95+L147)","v":0},{"$f":"IF(COUNT($H409:L409)>='RFM input'!$AC$7,0, M43+M95+M147)","v":0},{"$f":"IF(COUNT($H409:M409)>='RFM input'!$AC$7,0, N43+N95+N147)","v":0},{"$f":"IF(COUNT($H409:N409)>='RFM input'!$AC$7,0, O43+O95+O147)","v":0},{"$f":"IF(COUNT($H409:O409)>='RFM input'!$AC$7,0, P43+P95+P147)","v":0},{"$f":"IF(COUNT($H409:P409)>='RFM input'!$AC$7,0, Q43+Q95+Q147)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H410:I410)>='RFM input'!$AC$7,0, J44+J96+J148)","v":0},{"$f":"IF(COUNT($H410:J410)>='RFM input'!$AC$7,0, K44+K96+K148)","v":0},{"$f":"IF(COUNT($H410:K410)>='RFM input'!$AC$7,0, L44+L96+L148)","v":0},{"$f":"IF(COUNT($H410:L410)>='RFM input'!$AC$7,0, M44+M96+M148)","v":0},{"$f":"IF(COUNT($H410:M410)>='RFM input'!$AC$7,0, N44+N96+N148)","v":0},{"$f":"IF(COUNT($H410:N410)>='RFM input'!$AC$7,0, O44+O96+O148)","v":0},{"$f":"IF(COUNT($H410:O410)>='RFM input'!$AC$7,0, P44+P96+P148)","v":0},{"$f":"IF(COUNT($H410:P410)>='RFM input'!$AC$7,0, Q44+Q96+Q148)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H411:I411)>='RFM input'!$AC$7,0, J45+J97+J149)","v":0},{"$f":"IF(COUNT($H411:J411)>='RFM input'!$AC$7,0, K45+K97+K149)","v":0},{"$f":"IF(COUNT($H411:K411)>='RFM input'!$AC$7,0, L45+L97+L149)","v":0},{"$f":"IF(COUNT($H411:L411)>='RFM input'!$AC$7,0, M45+M97+M149)","v":0},{"$f":"IF(COUNT($H411:M411)>='RFM input'!$AC$7,0, N45+N97+N149)","v":0},{"$f":"IF(COUNT($H411:N411)>='RFM input'!$AC$7,0, O45+O97+O149)","v":0},{"$f":"IF(COUNT($H411:O411)>='RFM input'!$AC$7,0, P45+P97+P149)","v":0},{"$f":"IF(COUNT($H411:P411)>='RFM input'!$AC$7,0, Q45+Q97+Q149)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H412:I412)>='RFM input'!$AC$7,0, J46+J98+J150)","v":0},{"$f":"IF(COUNT($H412:J412)>='RFM input'!$AC$7,0, K46+K98+K150)","v":0},{"$f":"IF(COUNT($H412:K412)>='RFM input'!$AC$7,0, L46+L98+L150)","v":0},{"$f":"IF(COUNT($H412:L412)>='RFM input'!$AC$7,0, M46+M98+M150)","v":0},{"$f":"IF(COUNT($H412:M412)>='RFM input'!$AC$7,0, N46+N98+N150)","v":0},{"$f":"IF(COUNT($H412:N412)>='RFM input'!$AC$7,0, O46+O98+O150)","v":0},{"$f":"IF(COUNT($H412:O412)>='RFM input'!$AC$7,0, P46+P98+P150)","v":0},{"$f":"IF(COUNT($H412:P412)>='RFM input'!$AC$7,0, Q46+Q98+Q150)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H413:I413)>='RFM input'!$AC$7,0, J47+J99+J151)","v":0},{"$f":"IF(COUNT($H413:J413)>='RFM input'!$AC$7,0, K47+K99+K151)","v":0},{"$f":"IF(COUNT($H413:K413)>='RFM input'!$AC$7,0, L47+L99+L151)","v":0},{"$f":"IF(COUNT($H413:L413)>='RFM input'!$AC$7,0, M47+M99+M151)","v":0},{"$f":"IF(COUNT($H413:M413)>='RFM input'!$AC$7,0, N47+N99+N151)","v":0},{"$f":"IF(COUNT($H413:N413)>='RFM input'!$AC$7,0, O47+O99+O151)","v":0},{"$f":"IF(COUNT($H413:O413)>='RFM input'!$AC$7,0, P47+P99+P151)","v":0},{"$f":"IF(COUNT($H413:P413)>='RFM input'!$AC$7,0, Q47+Q99+Q151)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,{"$f":"H48+H100+H152","v":0},0,{"$f":"IF(COUNT($H414:I414)>='RFM input'!$AC$7,0, J48+J100+J152)","v":0},{"$f":"IF(COUNT($H414:J414)>='RFM input'!$AC$7,0, K48+K100+K152)","v":0},{"$f":"IF(COUNT($H414:K414)>='RFM input'!$AC$7,0, L48+L100+L152)","v":0},{"$f":"IF(COUNT($H414:L414)>='RFM input'!$AC$7,0, M48+M100+M152)","v":0},{"$f":"IF(COUNT($H414:M414)>='RFM input'!$AC$7,0, N48+N100+N152)","v":0},{"$f":"IF(COUNT($H414:N414)>='RFM input'!$AC$7,0, O48+O100+O152)","v":0},{"$f":"IF(COUNT($H414:O414)>='RFM input'!$AC$7,0, P48+P100+P152)","v":0},{"$f":"IF(COUNT($H414:P414)>='RFM input'!$AC$7,0, Q48+Q100+Q152)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H415:I415)>='RFM input'!$AC$7,0, J49+J101+J153)","v":0},{"$f":"IF(COUNT($H415:J415)>='RFM input'!$AC$7,0, K49+K101+K153)","v":0},{"$f":"IF(COUNT($H415:K415)>='RFM input'!$AC$7,0, L49+L101+L153)","v":0},{"$f":"IF(COUNT($H415:L415)>='RFM input'!$AC$7,0, M49+M101+M153)","v":0},{"$f":"IF(COUNT($H415:M415)>='RFM input'!$AC$7,0, N49+N101+N153)","v":0},{"$f":"IF(COUNT($H415:N415)>='RFM input'!$AC$7,0, O49+O101+O153)","v":0},{"$f":"IF(COUNT($H415:O415)>='RFM input'!$AC$7,0, P49+P101+P153)","v":0},{"$f":"IF(COUNT($H415:P415)>='RFM input'!$AC$7,0, Q49+Q101+Q153)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H416:I416)>='RFM input'!$AC$7,0, J50+J102+J154)","v":0},{"$f":"IF(COUNT($H416:J416)>='RFM input'!$AC$7,0, K50+K102+K154)","v":0},{"$f":"IF(COUNT($H416:K416)>='RFM input'!$AC$7,0, L50+L102+L154)","v":0},{"$f":"IF(COUNT($H416:L416)>='RFM input'!$AC$7,0, M50+M102+M154)","v":0},{"$f":"IF(COUNT($H416:M416)>='RFM input'!$AC$7,0, N50+N102+N154)","v":0},{"$f":"IF(COUNT($H416:N416)>='RFM input'!$AC$7,0, O50+O102+O154)","v":0},{"$f":"IF(COUNT($H416:O416)>='RFM input'!$AC$7,0, P50+P102+P154)","v":0},{"$f":"IF(COUNT($H416:P416)>='RFM input'!$AC$7,0, Q50+Q102+Q154)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H417:I417)>='RFM input'!$AC$7,0, J51+J103+J155)","v":0},{"$f":"IF(COUNT($H417:J417)>='RFM input'!$AC$7,0, K51+K103+K155)","v":0},{"$f":"IF(COUNT($H417:K417)>='RFM input'!$AC$7,0, L51+L103+L155)","v":0},{"$f":"IF(COUNT($H417:L417)>='RFM input'!$AC$7,0, M51+M103+M155)","v":0},{"$f":"IF(COUNT($H417:M417)>='RFM input'!$AC$7,0, N51+N103+N155)","v":0},{"$f":"IF(COUNT($H417:N417)>='RFM input'!$AC$7,0, O51+O103+O155)","v":0},{"$f":"IF(COUNT($H417:O417)>='RFM input'!$AC$7,0, P51+P103+P155)","v":0},{"$f":"IF(COUNT($H417:P417)>='RFM input'!$AC$7,0, Q51+Q103+Q155)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H418:I418)>='RFM input'!$AC$7,0, J52+J104+J156)","v":0},{"$f":"IF(COUNT($H418:J418)>='RFM input'!$AC$7,0, K52+K104+K156)","v":0},{"$f":"IF(COUNT($H418:K418)>='RFM input'!$AC$7,0, L52+L104+L156)","v":0},{"$f":"IF(COUNT($H418:L418)>='RFM input'!$AC$7,0, M52+M104+M156)","v":0},{"$f":"IF(COUNT($H418:M418)>='RFM input'!$AC$7,0, N52+N104+N156)","v":0},{"$f":"IF(COUNT($H418:N418)>='RFM input'!$AC$7,0, O52+O104+O156)","v":0},{"$f":"IF(COUNT($H418:O418)>='RFM input'!$AC$7,0, P52+P104+P156)","v":0},{"$f":"IF(COUNT($H418:P418)>='RFM input'!$AC$7,0, Q52+Q104+Q156)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H419:I419)>='RFM input'!$AC$7,0, J53+J105+J157)","v":0},{"$f":"IF(COUNT($H419:J419)>='RFM input'!$AC$7,0, K53+K105+K157)","v":0},{"$f":"IF(COUNT($H419:K419)>='RFM input'!$AC$7,0, L53+L105+L157)","v":0},{"$f":"IF(COUNT($H419:L419)>='RFM input'!$AC$7,0, M53+M105+M157)","v":0},{"$f":"IF(COUNT($H419:M419)>='RFM input'!$AC$7,0, N53+N105+N157)","v":0},{"$f":"IF(COUNT($H419:N419)>='RFM input'!$AC$7,0, O53+O105+O157)","v":0},{"$f":"IF(COUNT($H419:O419)>='RFM input'!$AC$7,0, P53+P105+P157)","v":0},{"$f":"IF(COUNT($H419:P419)>='RFM input'!$AC$7,0, Q53+Q105+Q157)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H420:I420)>='RFM input'!$AC$7,0, J54+J106+J158)","v":0},{"$f":"IF(COUNT($H420:J420)>='RFM input'!$AC$7,0, K54+K106+K158)","v":0},{"$f":"IF(COUNT($H420:K420)>='RFM input'!$AC$7,0, L54+L106+L158)","v":0},{"$f":"IF(COUNT($H420:L420)>='RFM input'!$AC$7,0, M54+M106+M158)","v":0},{"$f":"IF(COUNT($H420:M420)>='RFM input'!$AC$7,0, N54+N106+N158)","v":0},{"$f":"IF(COUNT($H420:N420)>='RFM input'!$AC$7,0, O54+O106+O158)","v":0},{"$f":"IF(COUNT($H420:O420)>='RFM input'!$AC$7,0, P54+P106+P158)","v":0},{"$f":"IF(COUNT($H420:P420)>='RFM input'!$AC$7,0, Q54+Q106+Q158)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H421:I421)>='RFM input'!$AC$7,0, J55+J107+J159)","v":0},{"$f":"IF(COUNT($H421:J421)>='RFM input'!$AC$7,0, K55+K107+K159)","v":0},{"$f":"IF(COUNT($H421:K421)>='RFM input'!$AC$7,0, L55+L107+L159)","v":0},{"$f":"IF(COUNT($H421:L421)>='RFM input'!$AC$7,0, M55+M107+M159)","v":0},{"$f":"IF(COUNT($H421:M421)>='RFM input'!$AC$7,0, N55+N107+N159)","v":0},{"$f":"IF(COUNT($H421:N421)>='RFM input'!$AC$7,0, O55+O107+O159)","v":0},{"$f":"IF(COUNT($H421:O421)>='RFM input'!$AC$7,0, P55+P107+P159)","v":0},{"$f":"IF(COUNT($H421:P421)>='RFM input'!$AC$7,0, Q55+Q107+Q159)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H422:I422)>='RFM input'!$AC$7,0, J56+J108+J160)","v":0},{"$f":"IF(COUNT($H422:J422)>='RFM input'!$AC$7,0, K56+K108+K160)","v":0},{"$f":"IF(COUNT($H422:K422)>='RFM input'!$AC$7,0, L56+L108+L160)","v":0},{"$f":"IF(COUNT($H422:L422)>='RFM input'!$AC$7,0, M56+M108+M160)","v":0},{"$f":"IF(COUNT($H422:M422)>='RFM input'!$AC$7,0, N56+N108+N160)","v":0},{"$f":"IF(COUNT($H422:N422)>='RFM input'!$AC$7,0, O56+O108+O160)","v":0},{"$f":"IF(COUNT($H422:O422)>='RFM input'!$AC$7,0, P56+P108+P160)","v":0},{"$f":"IF(COUNT($H422:P422)>='RFM input'!$AC$7,0, Q56+Q108+Q160)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,0,0,{"$f":"IF(COUNT($H423:I423)>='RFM input'!$AC$7,0, J57+J109+J161)","v":0},{"$f":"IF(COUNT($H423:J423)>='RFM input'!$AC$7,0, K57+K109+K161)","v":0},{"$f":"IF(COUNT($H423:K423)>='RFM input'!$AC$7,0, L57+L109+L161)","v":0},{"$f":"IF(COUNT($H423:L423)>='RFM input'!$AC$7,0, M57+M109+M161)","v":0},{"$f":"IF(COUNT($H423:M423)>='RFM input'!$AC$7,0, N57+N109+N161)","v":0},{"$f":"IF(COUNT($H423:N423)>='RFM input'!$AC$7,0, O57+O109+O161)","v":0},{"$f":"IF(COUNT($H423:O423)>='RFM input'!$AC$7,0, P57+P109+P161)","v":0},{"$f":"IF(COUNT($H423:P423)>='RFM input'!$AC$7,0, Q57+Q109+Q161)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Net Capex",null,null,null,null,null,{"$f":"SUM(I426:I475)","v":0},{"$f":"SUM(J426:J475)","v":19.590984055037673},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G118, 0), 0)","v":5.338277859299648},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G119, 0), 0)","v":-1.6649373082836902},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G120, 0), 0)","v":-2.7005434758367635},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G121, 0), 0)","v":1.6013580014519646},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G122, 0), 0)","v":12.40330070885587},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G123, 0), 0)","v":1.2157953318391765},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G124, 0), 0)","v":2.1658361562456196},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0.22139734893522345},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G127, 0), 0)","v":-0.50354642612043232},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G128, 0), 0)","v":1.1921114202546994},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0.32193443839635921},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(I478:I507)","v":0},{"$f":"SUM(J478:J507)","v":4.8743267575796665},{"$f":"SUM(K478:K507)","v":0},{"$f":"SUM(L478:L507)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I171, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J171, 0)","v":1.3281880346530321},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K171, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L171, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M171, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N171, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O171, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P171, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q171, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I173, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J173, 0)","v":-0.41424404453910174},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K173, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L173, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M173, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N173, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O173, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P173, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q173, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I175, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J175, 0)","v":-0.67190761256801101},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K175, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L175, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M175, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N175, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O175, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P175, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q175, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I177, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J177, 0)","v":0.39842522116363388},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K177, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L177, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M177, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N177, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O177, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P177, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q177, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I179, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J179, 0)","v":3.0859981488238084},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K179, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L179, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M179, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N179, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O179, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P179, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q179, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I181, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J181, 0)","v":0.30249545919059007},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K181, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L181, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M181, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N181, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O181, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P181, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q181, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I183, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J183, 0)","v":0.53886997709065398},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K183, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L183, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M183, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N183, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O183, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P183, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q183, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I185, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J185, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K185, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L185, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M185, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N185, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O185, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P185, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q185, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I187, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J187, 0)","v":5.5084676652302378E-2},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K187, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L187, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M187, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N187, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O187, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P187, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q187, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I189, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J189, 0)","v":-0.12528466215005127},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K189, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L189, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M189, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N189, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O189, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P189, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q189, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I191, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J191, 0)","v":0.29660279327671607},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K191, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L191, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M191, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N191, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O191, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P191, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q191, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I193, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J193, 0)","v":8.0098765986093751E-2},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K193, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L193, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M193, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N193, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O193, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P193, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q193, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I195, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J195, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K195, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L195, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M195, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N195, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O195, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P195, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q195, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I197, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J197, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K197, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L197, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M197, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N197, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O197, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P197, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q197, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I199, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J199, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K199, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L199, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M199, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N199, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O199, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P199, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q199, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I201, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J201, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K201, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L201, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M201, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N201, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O201, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P201, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q201, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I203, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J203, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K203, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L203, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M203, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N203, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O203, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P203, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q203, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I205, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J205, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K205, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L205, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M205, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N205, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O205, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P205, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q205, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I207, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J207, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K207, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L207, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M207, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N207, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O207, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P207, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q207, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I209, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J209, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K209, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L209, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M209, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N209, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O209, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P209, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q209, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I211, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J211, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K211, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L211, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M211, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N211, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O211, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P211, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q211, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I213, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J213, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K213, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L213, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M213, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N213, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O213, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P213, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q213, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I215, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J215, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K215, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L215, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M215, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N215, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O215, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P215, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q215, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I217, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J217, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K217, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L217, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M217, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N217, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O217, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P217, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q217, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I219, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J219, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K219, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L219, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M219, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N219, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O219, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P219, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q219, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I221, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J221, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K221, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L221, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M221, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N221, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O221, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P221, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q221, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I223, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J223, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K223, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L223, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M223, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N223, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O223, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P223, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q223, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I225, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J225, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K225, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L225, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M225, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N225, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O225, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P225, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q225, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I227, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J227, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K227, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L227, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M227, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N227, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O227, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P227, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q227, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I229, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J229, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K229, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L229, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M229, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N229, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O229, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P229, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q229, 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I231, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J231, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K231, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L231, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M231, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N231, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O230, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P230, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q230, 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I233, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J233, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K233, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L233, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M233, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N233, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O231, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P231, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q231, 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I235, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J235, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K235, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L235, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M235, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N235, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O232, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P232, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q232, 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I237, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J237, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K237, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L237, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M237, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N237, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O233, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P233, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q233, 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I239, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J239, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K239, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L239, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M239, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N239, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O234, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P234, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q234, 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I241, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J241, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K241, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L241, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M241, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N241, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O235, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P235, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q235, 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I243, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J243, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K243, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L243, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M243, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N243, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O236, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P236, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q236, 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I245, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J245, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K245, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L245, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M245, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N245, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O237, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P237, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q237, 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I247, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J247, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K247, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L247, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M247, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N247, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O238, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P238, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q238, 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I249, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J249, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K249, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L249, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M249, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N249, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O239, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P239, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q239, 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I251, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J251, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K251, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L251, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M251, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N251, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O240, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P240, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q240, 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I253, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J253, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K253, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L253, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M253, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N253, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O241, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P241, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q241, 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I255, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J255, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K255, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L255, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M255, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N255, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O242, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P242, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q242, 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I257, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J257, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K257, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L257, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M257, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N257, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O243, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P243, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q243, 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I259, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J259, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K259, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L259, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M259, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N259, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O244, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P244, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q244, 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I261, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J261, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K261, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L261, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M261, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N261, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O245, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P245, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q245, 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I263, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J263, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K263, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L263, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M263, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N263, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O246, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P246, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q246, 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I265, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J265, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K265, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L265, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M265, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N265, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O247, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P247, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q247, 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I267, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J267, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K267, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L267, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M267, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N267, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O248, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P248, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q248, 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I269, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J269, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K269, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L269, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M269, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N269, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O249, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P249, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q249, 0)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Group 3 Asset Roll in",null,null,null,null,null,null,{"$f":"SUM(J530:J579)","v":0.17219228480035972},{"$f":"SUM(K530:K579)","v":0},0,0,0,0,0,0]
[null,null,null,"Secondary",null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G641,0),0)","v":3.046228674962137E-2},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G641,0),0)","v":0}]
[null,null,null,"Switchgear",null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G642,0),0)","v":7.9409839983114239E-2},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G642,0),0)","v":0}]
[null,null,null,"Transformers",null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G643,0),0)","v":5.0945511306842661E-2},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G643,0),0)","v":0}]
[null,null,null,"Reactive",null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G644,0),0)","v":9.8240702528923363E-5},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G644,0),0)","v":0}]
[null,null,null,"Towers and Conductor",null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G645,0),0)","v":4.9559355121990833E-3},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G645,0),0)","v":0}]
[null,null,null,"Establishment",null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G646,0),0)","v":5.5582199237855789E-3},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G646,0),0)","v":0}]
[null,null,null,"Communications",null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G647,0),0)","v":7.6225062226786822E-4},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G647,0),0)","v":0}]
[null,null,null,"Inventory",null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G648,0),0)","v":0}]
[null,null,null,"IT",null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G649,0),0)","v":0}]
[null,null,null,"Vehicles",null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G650,0),0)","v":0}]
[null,null,null,"other",null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G651,0),0)","v":0}]
[null,null,null,"premises",null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G652,0),0)","v":0}]
[null,null,null,"Land",null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G653,0),0)","v":0}]
[null,null,null,"Easements",null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G654,0),0)","v":0}]
[null,null,null,"Equity raising costs (2003-08)",null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G655,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G656,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G657,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G658,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G659,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G660,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G661,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G662,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G663,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G664,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G665,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G666,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G667,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G668,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G669,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G670,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G671,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G672,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G673,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G674,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G675,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G676,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G677,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G678,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G679,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G680,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G681,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G682,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G683,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G684,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G685,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G686,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G687,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G688,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G689,0),0)","v":0}]
[null,null,null,"Equity raising costs",null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G690,0),0)","v":0}]
[]
[null,null,"Return on Difference - Group 3 Asset Roll in",null,null,null,null,null,null,{"$f":"SUM(J582:J631)","v":4.2842230839106155E-2},{"$f":"SUM(K582:K631)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J694,0)","v":7.5791567684198417E-3},{"$f":"IF(L$373=0,'Adjustment for previous period'!K694,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L694,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M694,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N694,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O694,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P694,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q694,0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J696,0)","v":1.9757532687352752E-2},{"$f":"IF(L$373=0,'Adjustment for previous period'!K696,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L696,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M696,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N696,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O696,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P696,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q696,0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J698,0)","v":1.2675477058420948E-2},{"$f":"IF(L$373=0,'Adjustment for previous period'!K698,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L698,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M698,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N698,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O698,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P698,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q698,0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J700,0)","v":2.4442737724398335E-5},{"$f":"IF(L$373=0,'Adjustment for previous period'!K700,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L700,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M700,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N700,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O700,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P700,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q700,0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J702,0)","v":1.23305950370265E-3},{"$f":"IF(L$373=0,'Adjustment for previous period'!K702,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L702,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M702,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N702,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O702,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P702,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q702,0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J704,0)","v":1.3829106298544414E-3},{"$f":"IF(L$373=0,'Adjustment for previous period'!K704,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L704,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M704,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N704,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O704,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P704,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q704,0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J706,0)","v":1.8965145363112167E-4},{"$f":"IF(L$373=0,'Adjustment for previous period'!K706,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L706,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M706,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N706,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O706,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P706,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q706,0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J708,0)","v":0},{"$f":"IF(L$373=0,'Adjustment for previous period'!K708,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L708,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M708,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N708,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O708,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P708,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q708,0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J710,0)","v":0},{"$f":"IF(L$373=0,'Adjustment for previous period'!K710,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L710,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M710,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N710,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O710,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P710,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q710,0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J712,0)","v":0},{"$f":"IF(L$373=0,'Adjustment for previous period'!K712,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L712,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M712,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N712,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O712,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P712,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q712,0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J714,0)","v":0},{"$f":"IF(L$373=0,'Adjustment for previous period'!K714,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L714,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M714,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N714,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O714,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P714,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q714,0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J716,0)","v":0},{"$f":"IF(L$373=0,'Adjustment for previous period'!K716,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L716,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M716,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N716,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O716,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P716,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q716,0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J718,0)","v":0},{"$f":"IF(L$373=0,'Adjustment for previous period'!K718,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L718,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M718,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N718,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O718,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P718,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q718,0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J720,0)","v":0},{"$f":"IF(L$373=0,'Adjustment for previous period'!K720,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L720,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M720,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N720,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O720,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P720,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q720,0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J722,0)","v":0},{"$f":"IF(L$373=0,'Adjustment for previous period'!K722,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L722,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M722,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N722,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O722,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P722,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q722,0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[]
[null,null,"Final Year Asset Adjustments",null,null,null,null,null,{"$f":"SUM(I634:I663)","v":0},{"$f":"SUM(J634:J663)","v":99.008911755338261},{"$f":"SUM(K634:K663)","v":0},{"$f":"SUM(L634:L663)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G455, 0), 0)","v":18.174606250151914},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G455, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G456, 0), 0)","v":25.222234286533443},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G456, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G457, 0), 0)","v":33.871581409654169},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G457, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G458, 0), 0)","v":0.88447972032703259},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G458, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G459, 0), 0)","v":7.2057208856768202},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G459, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G460, 0), 0)","v":6.7400004628256962},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G460, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G461, 0), 0)","v":3.7587015472392551},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G461, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G462, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G463, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G464, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G465, 0), 0)","v":3.1515871929299197},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G465, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G466, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G467, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G468, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G469, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G470, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G471, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G472, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G473, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G474, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G475, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G476, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G477, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G478, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G479, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G480, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G481, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G482, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G483, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G484, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G485, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G486, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G487, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G488, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G489, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G490, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G491, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G492, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G493, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G494, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G495, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G496, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G497, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G498, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G499, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G500, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G501, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G502, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G503, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G504, 0), 0)","v":0}]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,"Closing Regulatory Asset Base – Partially As Incurred",null,null,null,null,null,{"$f":"SUM(I686:I735)","v":0},3228.7335056765023,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"IF(J$373=0, I374+I426+I478+I634, 0)","v":0},{"$f":"IF(K$373=0, J374+J426+J478+J634+J530+J582, 0)","v":225.36646055653182},{"$f":"IF(L$373=0, K374+K426+K478+K634+K530+K582, 0)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,0,{"$f":"IF(K$373=0, J375+J427+J479+J635+J531+J583, 0)","v":700.9087440172184},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,0,{"$f":"IF(K$373=0, J376+J428+J480+J636+J532+J584, 0)","v":364.20811009748201},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,0,{"$f":"IF(K$373=0, J377+J429+J481+J637+J533+J585, 0)","v":95.61654834368953},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,0,{"$f":"IF(K$373=0, J378+J430+J482+J638+J534+J586, 0)","v":1095.6452686539542},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,0,{"$f":"IF(K$373=0, J379+J431+J483+J639+J535+J587, 0)","v":223.86025989606662},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,0,{"$f":"IF(K$373=0, J380+J432+J484+J640+J536+J588, 0)","v":71.461101071796548},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,0,{"$f":"IF(K$373=0, J381+J433+J485+J641+J537+J589, 0)","v":9.2390893126690656},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,0,{"$f":"IF(K$373=0, J382+J434+J486+J642+J538+J590, 0)","v":84.857860071423019},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,0,{"$f":"IF(K$373=0, J383+J435+J487+J643+J539+J591, 0)","v":6.6765108155050381},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,0,{"$f":"IF(K$373=0, J384+J436+J488+J644+J540+J592, 0)","v":41.092543011200405},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,0,{"$f":"IF(K$373=0, J385+J437+J489+J645+J541+J593, 0)","v":5.3281516006861844},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,0,{"$f":"IF(K$373=0, J386+J438+J490+J646+J542+J594, 0)","v":116.39204882717105},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,0,{"$f":"IF(K$373=0, J387+J439+J491+J647+J543+J595, 0)","v":137.1720275581757},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,0,{"$f":"IF(K$373=0, J388+J440+J492+J648+J544+J596, 0)","v":50.908781842932754},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J389+J441+J493+J649+J545+J597, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J390+J442+J494+J650+J546+J598, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J391+J443+J495+J651+J547+J599, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J392+J444+J496+J652+J548+J600, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J393+J445+J497+J653+J549+J601, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J394+J446+J498+J654+J550+J602, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J395+J447+J499+J655+J551+J603, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J396+J448+J500+J656+J552+J604, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J397+J449+J501+J657+J553+J605, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J398+J450+J502+J658+J554+J606, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J399+J451+J503+J659+J555+J607, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J400+J452+J504+J660+J556+J608, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J401+J453+J505+J661+J557+J609, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J402+J454+J506+J662+J558+J610, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J403+J455+J507+J663+J559+J611, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J404+J456+J508+J664+J560+J612, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J405+J457+J509+J665+J561+J613, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$373=0, I406+I458+I510+I666, 0)","v":0},{"$f":"IF(K$373=0, J406+J458+J510+J666+J562+J614, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J407+J459+J511+J667+J563+J615, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J408+J460+J512+J668+J564+J616, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J409+J461+J513+J669+J565+J617, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J410+J462+J514+J670+J566+J618, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J411+J463+J515+J671+J567+J619, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J412+J464+J516+J672+J568+J620, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J413+J465+J517+J673+J569+J621, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J414+J466+J518+J674+J570+J622, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J415+J467+J519+J675+J571+J623, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J416+J468+J520+J676+J572+J624, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J417+J469+J521+J677+J573+J625, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J418+J470+J522+J678+J574+J626, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J419+J471+J523+J679+J575+J627, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J420+J472+J524+J680+J576+J628, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J421+J473+J525+J681+J577+J629, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,0,{"$f":"IF(K$373=0, J422+J474+J526+J682+J578+J630, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,0,{"$f":"IF(K$373=0, J423+J475+J527+J683+J579+J631, 0)","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Asset Values – As Commissioned ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G740:G789)","v":2413.683359254564},{"$f":"SUM(H740:H789)","v":2703.8168474641743},2809.2624662045573,2911.3736574378972,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G1242","v":107.07927964533668},{"$f":"G740+G792+G844+G896+G948+G1052+G1000","v":132.44142914738333},{"$f":"H740+H792+H844","v":160.77362394847214},{"$f":"IF(COUNT($H740:I740)>='RFM input'!$AC$7,0, I740+I792+I844)","v":175.99414145886539},{"$f":"IF(COUNT($H740:J740)>='RFM input'!$AC$7,0, J740+J792+J844)","v":0},{"$f":"IF(COUNT($H740:K740)>='RFM input'!$AC$7,0, K740+K792+K844)","v":0},{"$f":"IF(COUNT($H740:L740)>='RFM input'!$AC$7,0, L740+L792+L844)","v":0},{"$f":"IF(COUNT($H740:M740)>='RFM input'!$AC$7,0, M740+M792+M844)","v":0},{"$f":"IF(COUNT($H740:N740)>='RFM input'!$AC$7,0, N740+N792+N844)","v":0},{"$f":"IF(COUNT($H740:O740)>='RFM input'!$AC$7,0, O740+O792+O844)","v":0},{"$f":"IF(COUNT($H740:P740)>='RFM input'!$AC$7,0, P740+P792+P844)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G1243","v":450.60489645051126},{"$f":"G741+G793+G845+G897+G949+G1053+G1001","v":568.85379627605039},593.14563581617062,{"$f":"IF(COUNT($H741:I741)>='RFM input'!$AC$7,0, I741+I793+I845)","v":623.22312119479432},{"$f":"IF(COUNT($H741:J741)>='RFM input'!$AC$7,0, J741+J793+J845)","v":0},{"$f":"IF(COUNT($H741:K741)>='RFM input'!$AC$7,0, K741+K793+K845)","v":0},{"$f":"IF(COUNT($H741:L741)>='RFM input'!$AC$7,0, L741+L793+L845)","v":0},{"$f":"IF(COUNT($H741:M741)>='RFM input'!$AC$7,0, M741+M793+M845)","v":0},{"$f":"IF(COUNT($H741:N741)>='RFM input'!$AC$7,0, N741+N793+N845)","v":0},{"$f":"IF(COUNT($H741:O741)>='RFM input'!$AC$7,0, O741+O793+O845)","v":0},{"$f":"IF(COUNT($H741:P741)>='RFM input'!$AC$7,0, P741+P793+P845)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G1244","v":184.37433098360094},256.8720966026417,254.38507226538698,{"$f":"IF(COUNT($H742:I742)>='RFM input'!$AC$7,0, I742+I794+I846)","v":271.06274899379162},{"$f":"IF(COUNT($H742:J742)>='RFM input'!$AC$7,0, J742+J794+J846)","v":0},{"$f":"IF(COUNT($H742:K742)>='RFM input'!$AC$7,0, K742+K794+K846)","v":0},{"$f":"IF(COUNT($H742:L742)>='RFM input'!$AC$7,0, L742+L794+L846)","v":0},{"$f":"IF(COUNT($H742:M742)>='RFM input'!$AC$7,0, M742+M794+M846)","v":0},{"$f":"IF(COUNT($H742:N742)>='RFM input'!$AC$7,0, N742+N794+N846)","v":0},{"$f":"IF(COUNT($H742:O742)>='RFM input'!$AC$7,0, O742+O794+O846)","v":0},{"$f":"IF(COUNT($H742:P742)>='RFM input'!$AC$7,0, P742+P794+P846)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G1245","v":82.719287426575974},80.987069121386128,82.470826003742289,{"$f":"IF(COUNT($H743:I743)>='RFM input'!$AC$7,0, I743+I795+I847)","v":81.988638099932416},{"$f":"IF(COUNT($H743:J743)>='RFM input'!$AC$7,0, J743+J795+J847)","v":0},{"$f":"IF(COUNT($H743:K743)>='RFM input'!$AC$7,0, K743+K795+K847)","v":0},{"$f":"IF(COUNT($H743:L743)>='RFM input'!$AC$7,0, L743+L795+L847)","v":0},{"$f":"IF(COUNT($H743:M743)>='RFM input'!$AC$7,0, M743+M795+M847)","v":0},{"$f":"IF(COUNT($H743:N743)>='RFM input'!$AC$7,0, N743+N795+N847)","v":0},{"$f":"IF(COUNT($H743:O743)>='RFM input'!$AC$7,0, O743+O795+O847)","v":0},{"$f":"IF(COUNT($H743:P743)>='RFM input'!$AC$7,0, P743+P795+P847)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G1246","v":1101.9797472636683},1089.4047294776162,1091.9130073028923,{"$f":"IF(COUNT($H744:I744)>='RFM input'!$AC$7,0, I744+I796+I848)","v":1093.7760592666309},{"$f":"IF(COUNT($H744:J744)>='RFM input'!$AC$7,0, J744+J796+J848)","v":0},{"$f":"IF(COUNT($H744:K744)>='RFM input'!$AC$7,0, K744+K796+K848)","v":0},{"$f":"IF(COUNT($H744:L744)>='RFM input'!$AC$7,0, L744+L796+L848)","v":0},{"$f":"IF(COUNT($H744:M744)>='RFM input'!$AC$7,0, M744+M796+M848)","v":0},{"$f":"IF(COUNT($H744:N744)>='RFM input'!$AC$7,0, N744+N796+N848)","v":0},{"$f":"IF(COUNT($H744:O744)>='RFM input'!$AC$7,0, O744+O796+O848)","v":0},{"$f":"IF(COUNT($H744:P744)>='RFM input'!$AC$7,0, P744+P796+P848)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G1247","v":152.19183100657358},173.32554283112128,200.74050806121983,{"$f":"IF(COUNT($H745:I745)>='RFM input'!$AC$7,0, I745+I797+I849)","v":204.70261767037999},{"$f":"IF(COUNT($H745:J745)>='RFM input'!$AC$7,0, J745+J797+J849)","v":0},{"$f":"IF(COUNT($H745:K745)>='RFM input'!$AC$7,0, K745+K797+K849)","v":0},{"$f":"IF(COUNT($H745:L745)>='RFM input'!$AC$7,0, L745+L797+L849)","v":0},{"$f":"IF(COUNT($H745:M745)>='RFM input'!$AC$7,0, M745+M797+M849)","v":0},{"$f":"IF(COUNT($H745:N745)>='RFM input'!$AC$7,0, N745+N797+N849)","v":0},{"$f":"IF(COUNT($H745:O745)>='RFM input'!$AC$7,0, O745+O797+O849)","v":0},{"$f":"IF(COUNT($H745:P745)>='RFM input'!$AC$7,0, P745+P797+P849)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1248","v":23.979632115534478},26.21199108403621,43.090675216154949,{"$f":"IF(COUNT($H746:I746)>='RFM input'!$AC$7,0, I746+I798+I850)","v":46.449815829500203},{"$f":"IF(COUNT($H746:J746)>='RFM input'!$AC$7,0, J746+J798+J850)","v":0},{"$f":"IF(COUNT($H746:K746)>='RFM input'!$AC$7,0, K746+K798+K850)","v":0},{"$f":"IF(COUNT($H746:L746)>='RFM input'!$AC$7,0, L746+L798+L850)","v":0},{"$f":"IF(COUNT($H746:M746)>='RFM input'!$AC$7,0, M746+M798+M850)","v":0},{"$f":"IF(COUNT($H746:N746)>='RFM input'!$AC$7,0, N746+N798+N850)","v":0},{"$f":"IF(COUNT($H746:O746)>='RFM input'!$AC$7,0, O746+O798+O850)","v":0},{"$f":"IF(COUNT($H746:P746)>='RFM input'!$AC$7,0, P746+P798+P850)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G1249","v":8.4059413890788068},8.6366927213280285,19.780367362594134,{"$f":"IF(COUNT($H747:I747)>='RFM input'!$AC$7,0, I747+I799+I851)","v":20.236837378654002},{"$f":"IF(COUNT($H747:J747)>='RFM input'!$AC$7,0, J747+J799+J851)","v":0},{"$f":"IF(COUNT($H747:K747)>='RFM input'!$AC$7,0, K747+K799+K851)","v":0},{"$f":"IF(COUNT($H747:L747)>='RFM input'!$AC$7,0, L747+L799+L851)","v":0},{"$f":"IF(COUNT($H747:M747)>='RFM input'!$AC$7,0, M747+M799+M851)","v":0},{"$f":"IF(COUNT($H747:N747)>='RFM input'!$AC$7,0, N747+N799+N851)","v":0},{"$f":"IF(COUNT($H747:O747)>='RFM input'!$AC$7,0, O747+O799+O851)","v":0},{"$f":"IF(COUNT($H747:P747)>='RFM input'!$AC$7,0, P747+P799+P851)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G1250","v":46.585553101958745},51.980009809686841,43.618911581731084,{"$f":"IF(COUNT($H748:I748)>='RFM input'!$AC$7,0, I748+I800+I852)","v":67.739663092628078},{"$f":"IF(COUNT($H748:J748)>='RFM input'!$AC$7,0, J748+J800+J852)","v":0},{"$f":"IF(COUNT($H748:K748)>='RFM input'!$AC$7,0, K748+K800+K852)","v":0},{"$f":"IF(COUNT($H748:L748)>='RFM input'!$AC$7,0, L748+L800+L852)","v":0},{"$f":"IF(COUNT($H748:M748)>='RFM input'!$AC$7,0, M748+M800+M852)","v":0},{"$f":"IF(COUNT($H748:N748)>='RFM input'!$AC$7,0, N748+N800+N852)","v":0},{"$f":"IF(COUNT($H748:O748)>='RFM input'!$AC$7,0, O748+O800+O852)","v":0},{"$f":"IF(COUNT($H748:P748)>='RFM input'!$AC$7,0, P748+P800+P852)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G1251","v":2.6437902849961517},4.2031665495994881,4.1009731739469233,{"$f":"IF(COUNT($H749:I749)>='RFM input'!$AC$7,0, I749+I801+I853)","v":4.8450897696046837},{"$f":"IF(COUNT($H749:J749)>='RFM input'!$AC$7,0, J749+J801+J853)","v":0},{"$f":"IF(COUNT($H749:K749)>='RFM input'!$AC$7,0, K749+K801+K853)","v":0},{"$f":"IF(COUNT($H749:L749)>='RFM input'!$AC$7,0, L749+L801+L853)","v":0},{"$f":"IF(COUNT($H749:M749)>='RFM input'!$AC$7,0, M749+M801+M853)","v":0},{"$f":"IF(COUNT($H749:N749)>='RFM input'!$AC$7,0, N749+N801+N853)","v":0},{"$f":"IF(COUNT($H749:O749)>='RFM input'!$AC$7,0, O749+O801+O853)","v":0},{"$f":"IF(COUNT($H749:P749)>='RFM input'!$AC$7,0, P749+P801+P853)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G1252","v":18.821801752128366},17.672810738957299,18.201699530407801,{"$f":"IF(COUNT($H750:I750)>='RFM input'!$AC$7,0, I750+I802+I854)","v":17.648005167130172},{"$f":"IF(COUNT($H750:J750)>='RFM input'!$AC$7,0, J750+J802+J854)","v":0},{"$f":"IF(COUNT($H750:K750)>='RFM input'!$AC$7,0, K750+K802+K854)","v":0},{"$f":"IF(COUNT($H750:L750)>='RFM input'!$AC$7,0, L750+L802+L854)","v":0},{"$f":"IF(COUNT($H750:M750)>='RFM input'!$AC$7,0, M750+M802+M854)","v":0},{"$f":"IF(COUNT($H750:N750)>='RFM input'!$AC$7,0, N750+N802+N854)","v":0},{"$f":"IF(COUNT($H750:O750)>='RFM input'!$AC$7,0, O750+O802+O854)","v":0},{"$f":"IF(COUNT($H750:P750)>='RFM input'!$AC$7,0, P750+P802+P854)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G1253","v":3.3819515587170663},2.5733450091456369,2.0843652762961891,{"$f":"IF(COUNT($H751:I751)>='RFM input'!$AC$7,0, I751+I803+I855)","v":3.9677808754402699},{"$f":"IF(COUNT($H751:J751)>='RFM input'!$AC$7,0, J751+J803+J855)","v":0},{"$f":"IF(COUNT($H751:K751)>='RFM input'!$AC$7,0, K751+K803+K855)","v":0},{"$f":"IF(COUNT($H751:L751)>='RFM input'!$AC$7,0, L751+L803+L855)","v":0},{"$f":"IF(COUNT($H751:M751)>='RFM input'!$AC$7,0, M751+M803+M855)","v":0},{"$f":"IF(COUNT($H751:N751)>='RFM input'!$AC$7,0, N751+N803+N855)","v":0},{"$f":"IF(COUNT($H751:O751)>='RFM input'!$AC$7,0, O751+O803+O855)","v":0},{"$f":"IF(COUNT($H751:P751)>='RFM input'!$AC$7,0, P751+P803+P855)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1254","v":106.1129699781812},109.02587503640578,111.38203343601376,{"$f":"IF(COUNT($H752:I752)>='RFM input'!$AC$7,0, I752+I804+I856)","v":113.95238805376793},{"$f":"IF(COUNT($H752:J752)>='RFM input'!$AC$7,0, J752+J804+J856)","v":0},{"$f":"IF(COUNT($H752:K752)>='RFM input'!$AC$7,0, K752+K804+K856)","v":0},{"$f":"IF(COUNT($H752:L752)>='RFM input'!$AC$7,0, L752+L804+L856)","v":0},{"$f":"IF(COUNT($H752:M752)>='RFM input'!$AC$7,0, M752+M804+M856)","v":0},{"$f":"IF(COUNT($H752:N752)>='RFM input'!$AC$7,0, N752+N804+N856)","v":0},{"$f":"IF(COUNT($H752:O752)>='RFM input'!$AC$7,0, O752+O804+O856)","v":0},{"$f":"IF(COUNT($H752:P752)>='RFM input'!$AC$7,0, P752+P804+P856)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1255","v":124.80234629770258},128.22829305881598,130.99943495203203,{"$f":"IF(COUNT($H753:I753)>='RFM input'!$AC$7,0, I753+I805+I857)","v":134.02249883554049},{"$f":"IF(COUNT($H753:J753)>='RFM input'!$AC$7,0, J753+J805+J857)","v":0},{"$f":"IF(COUNT($H753:K753)>='RFM input'!$AC$7,0, K753+K805+K857)","v":0},{"$f":"IF(COUNT($H753:L753)>='RFM input'!$AC$7,0, L753+L805+L857)","v":0},{"$f":"IF(COUNT($H753:M753)>='RFM input'!$AC$7,0, M753+M805+M857)","v":0},{"$f":"IF(COUNT($H753:N753)>='RFM input'!$AC$7,0, N753+N805+N857)","v":0},{"$f":"IF(COUNT($H753:O753)>='RFM input'!$AC$7,0, O753+O805+O857)","v":0},{"$f":"IF(COUNT($H753:P753)>='RFM input'!$AC$7,0, P753+P805+P857)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G1256","v":0},53.4,52.575332277496237,{"$f":"IF(COUNT($H754:I754)>='RFM input'!$AC$7,0, I754+I806+I858)","v":51.764251751236607},{"$f":"IF(COUNT($H754:J754)>='RFM input'!$AC$7,0, J754+J806+J858)","v":0},{"$f":"IF(COUNT($H754:K754)>='RFM input'!$AC$7,0, K754+K806+K858)","v":0},{"$f":"IF(COUNT($H754:L754)>='RFM input'!$AC$7,0, L754+L806+L858)","v":0},{"$f":"IF(COUNT($H754:M754)>='RFM input'!$AC$7,0, M754+M806+M858)","v":0},{"$f":"IF(COUNT($H754:N754)>='RFM input'!$AC$7,0, N754+N806+N858)","v":0},{"$f":"IF(COUNT($H754:O754)>='RFM input'!$AC$7,0, O754+O806+O858)","v":0},{"$f":"IF(COUNT($H754:P754)>='RFM input'!$AC$7,0, P754+P806+P858)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1257","v":0},0,0,{"$f":"IF(COUNT($H755:I755)>='RFM input'!$AC$7,0, I755+I807+I859)","v":0},{"$f":"IF(COUNT($H755:J755)>='RFM input'!$AC$7,0, J755+J807+J859)","v":0},{"$f":"IF(COUNT($H755:K755)>='RFM input'!$AC$7,0, K755+K807+K859)","v":0},{"$f":"IF(COUNT($H755:L755)>='RFM input'!$AC$7,0, L755+L807+L859)","v":0},{"$f":"IF(COUNT($H755:M755)>='RFM input'!$AC$7,0, M755+M807+M859)","v":0},{"$f":"IF(COUNT($H755:N755)>='RFM input'!$AC$7,0, N755+N807+N859)","v":0},{"$f":"IF(COUNT($H755:O755)>='RFM input'!$AC$7,0, O755+O807+O859)","v":0},{"$f":"IF(COUNT($H755:P755)>='RFM input'!$AC$7,0, P755+P807+P859)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1258","v":0},0,0,{"$f":"IF(COUNT($H756:I756)>='RFM input'!$AC$7,0, I756+I808+I860)","v":0},{"$f":"IF(COUNT($H756:J756)>='RFM input'!$AC$7,0, J756+J808+J860)","v":0},{"$f":"IF(COUNT($H756:K756)>='RFM input'!$AC$7,0, K756+K808+K860)","v":0},{"$f":"IF(COUNT($H756:L756)>='RFM input'!$AC$7,0, L756+L808+L860)","v":0},{"$f":"IF(COUNT($H756:M756)>='RFM input'!$AC$7,0, M756+M808+M860)","v":0},{"$f":"IF(COUNT($H756:N756)>='RFM input'!$AC$7,0, N756+N808+N860)","v":0},{"$f":"IF(COUNT($H756:O756)>='RFM input'!$AC$7,0, O756+O808+O860)","v":0},{"$f":"IF(COUNT($H756:P756)>='RFM input'!$AC$7,0, P756+P808+P860)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1259","v":0},0,0,{"$f":"IF(COUNT($H757:I757)>='RFM input'!$AC$7,0, I757+I809+I861)","v":0},{"$f":"IF(COUNT($H757:J757)>='RFM input'!$AC$7,0, J757+J809+J861)","v":0},{"$f":"IF(COUNT($H757:K757)>='RFM input'!$AC$7,0, K757+K809+K861)","v":0},{"$f":"IF(COUNT($H757:L757)>='RFM input'!$AC$7,0, L757+L809+L861)","v":0},{"$f":"IF(COUNT($H757:M757)>='RFM input'!$AC$7,0, M757+M809+M861)","v":0},{"$f":"IF(COUNT($H757:N757)>='RFM input'!$AC$7,0, N757+N809+N861)","v":0},{"$f":"IF(COUNT($H757:O757)>='RFM input'!$AC$7,0, O757+O809+O861)","v":0},{"$f":"IF(COUNT($H757:P757)>='RFM input'!$AC$7,0, P757+P809+P861)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1260","v":0},0,0,{"$f":"IF(COUNT($H758:I758)>='RFM input'!$AC$7,0, I758+I810+I862)","v":0},{"$f":"IF(COUNT($H758:J758)>='RFM input'!$AC$7,0, J758+J810+J862)","v":0},{"$f":"IF(COUNT($H758:K758)>='RFM input'!$AC$7,0, K758+K810+K862)","v":0},{"$f":"IF(COUNT($H758:L758)>='RFM input'!$AC$7,0, L758+L810+L862)","v":0},{"$f":"IF(COUNT($H758:M758)>='RFM input'!$AC$7,0, M758+M810+M862)","v":0},{"$f":"IF(COUNT($H758:N758)>='RFM input'!$AC$7,0, N758+N810+N862)","v":0},{"$f":"IF(COUNT($H758:O758)>='RFM input'!$AC$7,0, O758+O810+O862)","v":0},{"$f":"IF(COUNT($H758:P758)>='RFM input'!$AC$7,0, P758+P810+P862)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1261","v":0},0,0,{"$f":"IF(COUNT($H759:I759)>='RFM input'!$AC$7,0, I759+I811+I863)","v":0},{"$f":"IF(COUNT($H759:J759)>='RFM input'!$AC$7,0, J759+J811+J863)","v":0},{"$f":"IF(COUNT($H759:K759)>='RFM input'!$AC$7,0, K759+K811+K863)","v":0},{"$f":"IF(COUNT($H759:L759)>='RFM input'!$AC$7,0, L759+L811+L863)","v":0},{"$f":"IF(COUNT($H759:M759)>='RFM input'!$AC$7,0, M759+M811+M863)","v":0},{"$f":"IF(COUNT($H759:N759)>='RFM input'!$AC$7,0, N759+N811+N863)","v":0},{"$f":"IF(COUNT($H759:O759)>='RFM input'!$AC$7,0, O759+O811+O863)","v":0},{"$f":"IF(COUNT($H759:P759)>='RFM input'!$AC$7,0, P759+P811+P863)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1262","v":0},0,0,{"$f":"IF(COUNT($H760:I760)>='RFM input'!$AC$7,0, I760+I812+I864)","v":0},{"$f":"IF(COUNT($H760:J760)>='RFM input'!$AC$7,0, J760+J812+J864)","v":0},{"$f":"IF(COUNT($H760:K760)>='RFM input'!$AC$7,0, K760+K812+K864)","v":0},{"$f":"IF(COUNT($H760:L760)>='RFM input'!$AC$7,0, L760+L812+L864)","v":0},{"$f":"IF(COUNT($H760:M760)>='RFM input'!$AC$7,0, M760+M812+M864)","v":0},{"$f":"IF(COUNT($H760:N760)>='RFM input'!$AC$7,0, N760+N812+N864)","v":0},{"$f":"IF(COUNT($H760:O760)>='RFM input'!$AC$7,0, O760+O812+O864)","v":0},{"$f":"IF(COUNT($H760:P760)>='RFM input'!$AC$7,0, P760+P812+P864)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1263","v":0},0,0,{"$f":"IF(COUNT($H761:I761)>='RFM input'!$AC$7,0, I761+I813+I865)","v":0},{"$f":"IF(COUNT($H761:J761)>='RFM input'!$AC$7,0, J761+J813+J865)","v":0},{"$f":"IF(COUNT($H761:K761)>='RFM input'!$AC$7,0, K761+K813+K865)","v":0},{"$f":"IF(COUNT($H761:L761)>='RFM input'!$AC$7,0, L761+L813+L865)","v":0},{"$f":"IF(COUNT($H761:M761)>='RFM input'!$AC$7,0, M761+M813+M865)","v":0},{"$f":"IF(COUNT($H761:N761)>='RFM input'!$AC$7,0, N761+N813+N865)","v":0},{"$f":"IF(COUNT($H761:O761)>='RFM input'!$AC$7,0, O761+O813+O865)","v":0},{"$f":"IF(COUNT($H761:P761)>='RFM input'!$AC$7,0, P761+P813+P865)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1264","v":0},0,0,{"$f":"IF(COUNT($H762:I762)>='RFM input'!$AC$7,0, I762+I814+I866)","v":0},{"$f":"IF(COUNT($H762:J762)>='RFM input'!$AC$7,0, J762+J814+J866)","v":0},{"$f":"IF(COUNT($H762:K762)>='RFM input'!$AC$7,0, K762+K814+K866)","v":0},{"$f":"IF(COUNT($H762:L762)>='RFM input'!$AC$7,0, L762+L814+L866)","v":0},{"$f":"IF(COUNT($H762:M762)>='RFM input'!$AC$7,0, M762+M814+M866)","v":0},{"$f":"IF(COUNT($H762:N762)>='RFM input'!$AC$7,0, N762+N814+N866)","v":0},{"$f":"IF(COUNT($H762:O762)>='RFM input'!$AC$7,0, O762+O814+O866)","v":0},{"$f":"IF(COUNT($H762:P762)>='RFM input'!$AC$7,0, P762+P814+P866)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1265","v":0},0,0,{"$f":"IF(COUNT($H763:I763)>='RFM input'!$AC$7,0, I763+I815+I867)","v":0},{"$f":"IF(COUNT($H763:J763)>='RFM input'!$AC$7,0, J763+J815+J867)","v":0},{"$f":"IF(COUNT($H763:K763)>='RFM input'!$AC$7,0, K763+K815+K867)","v":0},{"$f":"IF(COUNT($H763:L763)>='RFM input'!$AC$7,0, L763+L815+L867)","v":0},{"$f":"IF(COUNT($H763:M763)>='RFM input'!$AC$7,0, M763+M815+M867)","v":0},{"$f":"IF(COUNT($H763:N763)>='RFM input'!$AC$7,0, N763+N815+N867)","v":0},{"$f":"IF(COUNT($H763:O763)>='RFM input'!$AC$7,0, O763+O815+O867)","v":0},{"$f":"IF(COUNT($H763:P763)>='RFM input'!$AC$7,0, P763+P815+P867)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1266","v":0},0,0,{"$f":"IF(COUNT($H764:I764)>='RFM input'!$AC$7,0, I764+I816+I868)","v":0},{"$f":"IF(COUNT($H764:J764)>='RFM input'!$AC$7,0, J764+J816+J868)","v":0},{"$f":"IF(COUNT($H764:K764)>='RFM input'!$AC$7,0, K764+K816+K868)","v":0},{"$f":"IF(COUNT($H764:L764)>='RFM input'!$AC$7,0, L764+L816+L868)","v":0},{"$f":"IF(COUNT($H764:M764)>='RFM input'!$AC$7,0, M764+M816+M868)","v":0},{"$f":"IF(COUNT($H764:N764)>='RFM input'!$AC$7,0, N764+N816+N868)","v":0},{"$f":"IF(COUNT($H764:O764)>='RFM input'!$AC$7,0, O764+O816+O868)","v":0},{"$f":"IF(COUNT($H764:P764)>='RFM input'!$AC$7,0, P764+P816+P868)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1267","v":0},0,0,{"$f":"IF(COUNT($H765:I765)>='RFM input'!$AC$7,0, I765+I817+I869)","v":0},{"$f":"IF(COUNT($H765:J765)>='RFM input'!$AC$7,0, J765+J817+J869)","v":0},{"$f":"IF(COUNT($H765:K765)>='RFM input'!$AC$7,0, K765+K817+K869)","v":0},{"$f":"IF(COUNT($H765:L765)>='RFM input'!$AC$7,0, L765+L817+L869)","v":0},{"$f":"IF(COUNT($H765:M765)>='RFM input'!$AC$7,0, M765+M817+M869)","v":0},{"$f":"IF(COUNT($H765:N765)>='RFM input'!$AC$7,0, N765+N817+N869)","v":0},{"$f":"IF(COUNT($H765:O765)>='RFM input'!$AC$7,0, O765+O817+O869)","v":0},{"$f":"IF(COUNT($H765:P765)>='RFM input'!$AC$7,0, P765+P817+P869)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1268","v":0},0,0,{"$f":"IF(COUNT($H766:I766)>='RFM input'!$AC$7,0, I766+I818+I870)","v":0},{"$f":"IF(COUNT($H766:J766)>='RFM input'!$AC$7,0, J766+J818+J870)","v":0},{"$f":"IF(COUNT($H766:K766)>='RFM input'!$AC$7,0, K766+K818+K870)","v":0},{"$f":"IF(COUNT($H766:L766)>='RFM input'!$AC$7,0, L766+L818+L870)","v":0},{"$f":"IF(COUNT($H766:M766)>='RFM input'!$AC$7,0, M766+M818+M870)","v":0},{"$f":"IF(COUNT($H766:N766)>='RFM input'!$AC$7,0, N766+N818+N870)","v":0},{"$f":"IF(COUNT($H766:O766)>='RFM input'!$AC$7,0, O766+O818+O870)","v":0},{"$f":"IF(COUNT($H766:P766)>='RFM input'!$AC$7,0, P766+P818+P870)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1269","v":0},0,0,{"$f":"IF(COUNT($H767:I767)>='RFM input'!$AC$7,0, I767+I819+I871)","v":0},{"$f":"IF(COUNT($H767:J767)>='RFM input'!$AC$7,0, J767+J819+J871)","v":0},{"$f":"IF(COUNT($H767:K767)>='RFM input'!$AC$7,0, K767+K819+K871)","v":0},{"$f":"IF(COUNT($H767:L767)>='RFM input'!$AC$7,0, L767+L819+L871)","v":0},{"$f":"IF(COUNT($H767:M767)>='RFM input'!$AC$7,0, M767+M819+M871)","v":0},{"$f":"IF(COUNT($H767:N767)>='RFM input'!$AC$7,0, N767+N819+N871)","v":0},{"$f":"IF(COUNT($H767:O767)>='RFM input'!$AC$7,0, O767+O819+O871)","v":0},{"$f":"IF(COUNT($H767:P767)>='RFM input'!$AC$7,0, P767+P819+P871)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1270","v":0},0,0,{"$f":"IF(COUNT($H768:I768)>='RFM input'!$AC$7,0, I768+I820+I872)","v":0},{"$f":"IF(COUNT($H768:J768)>='RFM input'!$AC$7,0, J768+J820+J872)","v":0},{"$f":"IF(COUNT($H768:K768)>='RFM input'!$AC$7,0, K768+K820+K872)","v":0},{"$f":"IF(COUNT($H768:L768)>='RFM input'!$AC$7,0, L768+L820+L872)","v":0},{"$f":"IF(COUNT($H768:M768)>='RFM input'!$AC$7,0, M768+M820+M872)","v":0},{"$f":"IF(COUNT($H768:N768)>='RFM input'!$AC$7,0, N768+N820+N872)","v":0},{"$f":"IF(COUNT($H768:O768)>='RFM input'!$AC$7,0, O768+O820+O872)","v":0},{"$f":"IF(COUNT($H768:P768)>='RFM input'!$AC$7,0, P768+P820+P872)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1271","v":0},0,0,{"$f":"IF(COUNT($H769:I769)>='RFM input'!$AC$7,0, I769+I821+I873)","v":0},{"$f":"IF(COUNT($H769:J769)>='RFM input'!$AC$7,0, J769+J821+J873)","v":0},{"$f":"IF(COUNT($H769:K769)>='RFM input'!$AC$7,0, K769+K821+K873)","v":0},{"$f":"IF(COUNT($H769:L769)>='RFM input'!$AC$7,0, L769+L821+L873)","v":0},{"$f":"IF(COUNT($H769:M769)>='RFM input'!$AC$7,0, M769+M821+M873)","v":0},{"$f":"IF(COUNT($H769:N769)>='RFM input'!$AC$7,0, N769+N821+N873)","v":0},{"$f":"IF(COUNT($H769:O769)>='RFM input'!$AC$7,0, O769+O821+O873)","v":0},{"$f":"IF(COUNT($H769:P769)>='RFM input'!$AC$7,0, P769+P821+P873)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1272","v":0},0,{"$f":"H770+H822+H874","v":0},{"$f":"IF(COUNT($H770:I770)>='RFM input'!$AC$7,0, I770+I822+I874)","v":0},{"$f":"IF(COUNT($H770:J770)>='RFM input'!$AC$7,0, J770+J822+J874)","v":0},{"$f":"IF(COUNT($H770:K770)>='RFM input'!$AC$7,0, K770+K822+K874)","v":0},{"$f":"IF(COUNT($H770:L770)>='RFM input'!$AC$7,0, L770+L822+L874)","v":0},{"$f":"IF(COUNT($H770:M770)>='RFM input'!$AC$7,0, M770+M822+M874)","v":0},{"$f":"IF(COUNT($H770:N770)>='RFM input'!$AC$7,0, N770+N822+N874)","v":0},{"$f":"IF(COUNT($H770:O770)>='RFM input'!$AC$7,0, O770+O822+O874)","v":0},{"$f":"IF(COUNT($H770:P770)>='RFM input'!$AC$7,0, P770+P822+P874)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1273","v":0},0,0,{"$f":"IF(COUNT($H771:I771)>='RFM input'!$AC$7,0, I771+I823+I875)","v":0},{"$f":"IF(COUNT($H771:J771)>='RFM input'!$AC$7,0, J771+J823+J875)","v":0},{"$f":"IF(COUNT($H771:K771)>='RFM input'!$AC$7,0, K771+K823+K875)","v":0},{"$f":"IF(COUNT($H771:L771)>='RFM input'!$AC$7,0, L771+L823+L875)","v":0},{"$f":"IF(COUNT($H771:M771)>='RFM input'!$AC$7,0, M771+M823+M875)","v":0},{"$f":"IF(COUNT($H771:N771)>='RFM input'!$AC$7,0, N771+N823+N875)","v":0},{"$f":"IF(COUNT($H771:O771)>='RFM input'!$AC$7,0, O771+O823+O875)","v":0},{"$f":"IF(COUNT($H771:P771)>='RFM input'!$AC$7,0, P771+P823+P875)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1274","v":0},0,0,{"$f":"IF(COUNT($H772:I772)>='RFM input'!$AC$7,0, I772+I824+I876)","v":0},{"$f":"IF(COUNT($H772:J772)>='RFM input'!$AC$7,0, J772+J824+J876)","v":0},{"$f":"IF(COUNT($H772:K772)>='RFM input'!$AC$7,0, K772+K824+K876)","v":0},{"$f":"IF(COUNT($H772:L772)>='RFM input'!$AC$7,0, L772+L824+L876)","v":0},{"$f":"IF(COUNT($H772:M772)>='RFM input'!$AC$7,0, M772+M824+M876)","v":0},{"$f":"IF(COUNT($H772:N772)>='RFM input'!$AC$7,0, N772+N824+N876)","v":0},{"$f":"IF(COUNT($H772:O772)>='RFM input'!$AC$7,0, O772+O824+O876)","v":0},{"$f":"IF(COUNT($H772:P772)>='RFM input'!$AC$7,0, P772+P824+P876)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1275","v":0},0,0,{"$f":"IF(COUNT($H773:I773)>='RFM input'!$AC$7,0, I773+I825+I877)","v":0},{"$f":"IF(COUNT($H773:J773)>='RFM input'!$AC$7,0, J773+J825+J877)","v":0},{"$f":"IF(COUNT($H773:K773)>='RFM input'!$AC$7,0, K773+K825+K877)","v":0},{"$f":"IF(COUNT($H773:L773)>='RFM input'!$AC$7,0, L773+L825+L877)","v":0},{"$f":"IF(COUNT($H773:M773)>='RFM input'!$AC$7,0, M773+M825+M877)","v":0},{"$f":"IF(COUNT($H773:N773)>='RFM input'!$AC$7,0, N773+N825+N877)","v":0},{"$f":"IF(COUNT($H773:O773)>='RFM input'!$AC$7,0, O773+O825+O877)","v":0},{"$f":"IF(COUNT($H773:P773)>='RFM input'!$AC$7,0, P773+P825+P877)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1276","v":0},0,0,{"$f":"IF(COUNT($H774:I774)>='RFM input'!$AC$7,0, I774+I826+I878)","v":0},{"$f":"IF(COUNT($H774:J774)>='RFM input'!$AC$7,0, J774+J826+J878)","v":0},{"$f":"IF(COUNT($H774:K774)>='RFM input'!$AC$7,0, K774+K826+K878)","v":0},{"$f":"IF(COUNT($H774:L774)>='RFM input'!$AC$7,0, L774+L826+L878)","v":0},{"$f":"IF(COUNT($H774:M774)>='RFM input'!$AC$7,0, M774+M826+M878)","v":0},{"$f":"IF(COUNT($H774:N774)>='RFM input'!$AC$7,0, N774+N826+N878)","v":0},{"$f":"IF(COUNT($H774:O774)>='RFM input'!$AC$7,0, O774+O826+O878)","v":0},{"$f":"IF(COUNT($H774:P774)>='RFM input'!$AC$7,0, P774+P826+P878)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1277","v":0},0,0,{"$f":"IF(COUNT($H775:I775)>='RFM input'!$AC$7,0, I775+I827+I879)","v":0},{"$f":"IF(COUNT($H775:J775)>='RFM input'!$AC$7,0, J775+J827+J879)","v":0},{"$f":"IF(COUNT($H775:K775)>='RFM input'!$AC$7,0, K775+K827+K879)","v":0},{"$f":"IF(COUNT($H775:L775)>='RFM input'!$AC$7,0, L775+L827+L879)","v":0},{"$f":"IF(COUNT($H775:M775)>='RFM input'!$AC$7,0, M775+M827+M879)","v":0},{"$f":"IF(COUNT($H775:N775)>='RFM input'!$AC$7,0, N775+N827+N879)","v":0},{"$f":"IF(COUNT($H775:O775)>='RFM input'!$AC$7,0, O775+O827+O879)","v":0},{"$f":"IF(COUNT($H775:P775)>='RFM input'!$AC$7,0, P775+P827+P879)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1278","v":0},0,0,{"$f":"IF(COUNT($H776:I776)>='RFM input'!$AC$7,0, I776+I828+I880)","v":0},{"$f":"IF(COUNT($H776:J776)>='RFM input'!$AC$7,0, J776+J828+J880)","v":0},{"$f":"IF(COUNT($H776:K776)>='RFM input'!$AC$7,0, K776+K828+K880)","v":0},{"$f":"IF(COUNT($H776:L776)>='RFM input'!$AC$7,0, L776+L828+L880)","v":0},{"$f":"IF(COUNT($H776:M776)>='RFM input'!$AC$7,0, M776+M828+M880)","v":0},{"$f":"IF(COUNT($H776:N776)>='RFM input'!$AC$7,0, N776+N828+N880)","v":0},{"$f":"IF(COUNT($H776:O776)>='RFM input'!$AC$7,0, O776+O828+O880)","v":0},{"$f":"IF(COUNT($H776:P776)>='RFM input'!$AC$7,0, P776+P828+P880)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1279","v":0},0,0,{"$f":"IF(COUNT($H777:I777)>='RFM input'!$AC$7,0, I777+I829+I881)","v":0},{"$f":"IF(COUNT($H777:J777)>='RFM input'!$AC$7,0, J777+J829+J881)","v":0},{"$f":"IF(COUNT($H777:K777)>='RFM input'!$AC$7,0, K777+K829+K881)","v":0},{"$f":"IF(COUNT($H777:L777)>='RFM input'!$AC$7,0, L777+L829+L881)","v":0},{"$f":"IF(COUNT($H777:M777)>='RFM input'!$AC$7,0, M777+M829+M881)","v":0},{"$f":"IF(COUNT($H777:N777)>='RFM input'!$AC$7,0, N777+N829+N881)","v":0},{"$f":"IF(COUNT($H777:O777)>='RFM input'!$AC$7,0, O777+O829+O881)","v":0},{"$f":"IF(COUNT($H777:P777)>='RFM input'!$AC$7,0, P777+P829+P881)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1280","v":0},0,0,{"$f":"IF(COUNT($H778:I778)>='RFM input'!$AC$7,0, I778+I830+I882)","v":0},{"$f":"IF(COUNT($H778:J778)>='RFM input'!$AC$7,0, J778+J830+J882)","v":0},{"$f":"IF(COUNT($H778:K778)>='RFM input'!$AC$7,0, K778+K830+K882)","v":0},{"$f":"IF(COUNT($H778:L778)>='RFM input'!$AC$7,0, L778+L830+L882)","v":0},{"$f":"IF(COUNT($H778:M778)>='RFM input'!$AC$7,0, M778+M830+M882)","v":0},{"$f":"IF(COUNT($H778:N778)>='RFM input'!$AC$7,0, N778+N830+N882)","v":0},{"$f":"IF(COUNT($H778:O778)>='RFM input'!$AC$7,0, O778+O830+O882)","v":0},{"$f":"IF(COUNT($H778:P778)>='RFM input'!$AC$7,0, P778+P830+P882)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1281","v":0},0,0,{"$f":"IF(COUNT($H779:I779)>='RFM input'!$AC$7,0, I779+I831+I883)","v":0},{"$f":"IF(COUNT($H779:J779)>='RFM input'!$AC$7,0, J779+J831+J883)","v":0},{"$f":"IF(COUNT($H779:K779)>='RFM input'!$AC$7,0, K779+K831+K883)","v":0},{"$f":"IF(COUNT($H779:L779)>='RFM input'!$AC$7,0, L779+L831+L883)","v":0},{"$f":"IF(COUNT($H779:M779)>='RFM input'!$AC$7,0, M779+M831+M883)","v":0},{"$f":"IF(COUNT($H779:N779)>='RFM input'!$AC$7,0, N779+N831+N883)","v":0},{"$f":"IF(COUNT($H779:O779)>='RFM input'!$AC$7,0, O779+O831+O883)","v":0},{"$f":"IF(COUNT($H779:P779)>='RFM input'!$AC$7,0, P779+P831+P883)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1282","v":0},0,0,{"$f":"IF(COUNT($H780:I780)>='RFM input'!$AC$7,0, I780+I832+I884)","v":0},{"$f":"IF(COUNT($H780:J780)>='RFM input'!$AC$7,0, J780+J832+J884)","v":0},{"$f":"IF(COUNT($H780:K780)>='RFM input'!$AC$7,0, K780+K832+K884)","v":0},{"$f":"IF(COUNT($H780:L780)>='RFM input'!$AC$7,0, L780+L832+L884)","v":0},{"$f":"IF(COUNT($H780:M780)>='RFM input'!$AC$7,0, M780+M832+M884)","v":0},{"$f":"IF(COUNT($H780:N780)>='RFM input'!$AC$7,0, N780+N832+N884)","v":0},{"$f":"IF(COUNT($H780:O780)>='RFM input'!$AC$7,0, O780+O832+O884)","v":0},{"$f":"IF(COUNT($H780:P780)>='RFM input'!$AC$7,0, P780+P832+P884)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1283","v":0},0,0,{"$f":"IF(COUNT($H781:I781)>='RFM input'!$AC$7,0, I781+I833+I885)","v":0},{"$f":"IF(COUNT($H781:J781)>='RFM input'!$AC$7,0, J781+J833+J885)","v":0},{"$f":"IF(COUNT($H781:K781)>='RFM input'!$AC$7,0, K781+K833+K885)","v":0},{"$f":"IF(COUNT($H781:L781)>='RFM input'!$AC$7,0, L781+L833+L885)","v":0},{"$f":"IF(COUNT($H781:M781)>='RFM input'!$AC$7,0, M781+M833+M885)","v":0},{"$f":"IF(COUNT($H781:N781)>='RFM input'!$AC$7,0, N781+N833+N885)","v":0},{"$f":"IF(COUNT($H781:O781)>='RFM input'!$AC$7,0, O781+O833+O885)","v":0},{"$f":"IF(COUNT($H781:P781)>='RFM input'!$AC$7,0, P781+P833+P885)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1284","v":0},0,0,{"$f":"IF(COUNT($H782:I782)>='RFM input'!$AC$7,0, I782+I834+I886)","v":0},{"$f":"IF(COUNT($H782:J782)>='RFM input'!$AC$7,0, J782+J834+J886)","v":0},{"$f":"IF(COUNT($H782:K782)>='RFM input'!$AC$7,0, K782+K834+K886)","v":0},{"$f":"IF(COUNT($H782:L782)>='RFM input'!$AC$7,0, L782+L834+L886)","v":0},{"$f":"IF(COUNT($H782:M782)>='RFM input'!$AC$7,0, M782+M834+M886)","v":0},{"$f":"IF(COUNT($H782:N782)>='RFM input'!$AC$7,0, N782+N834+N886)","v":0},{"$f":"IF(COUNT($H782:O782)>='RFM input'!$AC$7,0, O782+O834+O886)","v":0},{"$f":"IF(COUNT($H782:P782)>='RFM input'!$AC$7,0, P782+P834+P886)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1285","v":0},0,0,{"$f":"IF(COUNT($H783:I783)>='RFM input'!$AC$7,0, I783+I835+I887)","v":0},{"$f":"IF(COUNT($H783:J783)>='RFM input'!$AC$7,0, J783+J835+J887)","v":0},{"$f":"IF(COUNT($H783:K783)>='RFM input'!$AC$7,0, K783+K835+K887)","v":0},{"$f":"IF(COUNT($H783:L783)>='RFM input'!$AC$7,0, L783+L835+L887)","v":0},{"$f":"IF(COUNT($H783:M783)>='RFM input'!$AC$7,0, M783+M835+M887)","v":0},{"$f":"IF(COUNT($H783:N783)>='RFM input'!$AC$7,0, N783+N835+N887)","v":0},{"$f":"IF(COUNT($H783:O783)>='RFM input'!$AC$7,0, O783+O835+O887)","v":0},{"$f":"IF(COUNT($H783:P783)>='RFM input'!$AC$7,0, P783+P835+P887)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1286","v":0},0,0,{"$f":"IF(COUNT($H784:I784)>='RFM input'!$AC$7,0, I784+I836+I888)","v":0},{"$f":"IF(COUNT($H784:J784)>='RFM input'!$AC$7,0, J784+J836+J888)","v":0},{"$f":"IF(COUNT($H784:K784)>='RFM input'!$AC$7,0, K784+K836+K888)","v":0},{"$f":"IF(COUNT($H784:L784)>='RFM input'!$AC$7,0, L784+L836+L888)","v":0},{"$f":"IF(COUNT($H784:M784)>='RFM input'!$AC$7,0, M784+M836+M888)","v":0},{"$f":"IF(COUNT($H784:N784)>='RFM input'!$AC$7,0, N784+N836+N888)","v":0},{"$f":"IF(COUNT($H784:O784)>='RFM input'!$AC$7,0, O784+O836+O888)","v":0},{"$f":"IF(COUNT($H784:P784)>='RFM input'!$AC$7,0, P784+P836+P888)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1287","v":0},0,0,{"$f":"IF(COUNT($H785:I785)>='RFM input'!$AC$7,0, I785+I837+I889)","v":0},{"$f":"IF(COUNT($H785:J785)>='RFM input'!$AC$7,0, J785+J837+J889)","v":0},{"$f":"IF(COUNT($H785:K785)>='RFM input'!$AC$7,0, K785+K837+K889)","v":0},{"$f":"IF(COUNT($H785:L785)>='RFM input'!$AC$7,0, L785+L837+L889)","v":0},{"$f":"IF(COUNT($H785:M785)>='RFM input'!$AC$7,0, M785+M837+M889)","v":0},{"$f":"IF(COUNT($H785:N785)>='RFM input'!$AC$7,0, N785+N837+N889)","v":0},{"$f":"IF(COUNT($H785:O785)>='RFM input'!$AC$7,0, O785+O837+O889)","v":0},{"$f":"IF(COUNT($H785:P785)>='RFM input'!$AC$7,0, P785+P837+P889)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1288","v":0},0,0,{"$f":"IF(COUNT($H786:I786)>='RFM input'!$AC$7,0, I786+I838+I890)","v":0},{"$f":"IF(COUNT($H786:J786)>='RFM input'!$AC$7,0, J786+J838+J890)","v":0},{"$f":"IF(COUNT($H786:K786)>='RFM input'!$AC$7,0, K786+K838+K890)","v":0},{"$f":"IF(COUNT($H786:L786)>='RFM input'!$AC$7,0, L786+L838+L890)","v":0},{"$f":"IF(COUNT($H786:M786)>='RFM input'!$AC$7,0, M786+M838+M890)","v":0},{"$f":"IF(COUNT($H786:N786)>='RFM input'!$AC$7,0, N786+N838+N890)","v":0},{"$f":"IF(COUNT($H786:O786)>='RFM input'!$AC$7,0, O786+O838+O890)","v":0},{"$f":"IF(COUNT($H786:P786)>='RFM input'!$AC$7,0, P786+P838+P890)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1289","v":0},0,0,{"$f":"IF(COUNT($H787:I787)>='RFM input'!$AC$7,0, I787+I839+I891)","v":0},{"$f":"IF(COUNT($H787:J787)>='RFM input'!$AC$7,0, J787+J839+J891)","v":0},{"$f":"IF(COUNT($H787:K787)>='RFM input'!$AC$7,0, K787+K839+K891)","v":0},{"$f":"IF(COUNT($H787:L787)>='RFM input'!$AC$7,0, L787+L839+L891)","v":0},{"$f":"IF(COUNT($H787:M787)>='RFM input'!$AC$7,0, M787+M839+M891)","v":0},{"$f":"IF(COUNT($H787:N787)>='RFM input'!$AC$7,0, N787+N839+N891)","v":0},{"$f":"IF(COUNT($H787:O787)>='RFM input'!$AC$7,0, O787+O839+O891)","v":0},{"$f":"IF(COUNT($H787:P787)>='RFM input'!$AC$7,0, P787+P839+P891)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1290","v":0},0,0,{"$f":"IF(COUNT($H788:I788)>='RFM input'!$AC$7,0, I788+I840+I892)","v":0},{"$f":"IF(COUNT($H788:J788)>='RFM input'!$AC$7,0, J788+J840+J892)","v":0},{"$f":"IF(COUNT($H788:K788)>='RFM input'!$AC$7,0, K788+K840+K892)","v":0},{"$f":"IF(COUNT($H788:L788)>='RFM input'!$AC$7,0, L788+L840+L892)","v":0},{"$f":"IF(COUNT($H788:M788)>='RFM input'!$AC$7,0, M788+M840+M892)","v":0},{"$f":"IF(COUNT($H788:N788)>='RFM input'!$AC$7,0, N788+N840+N892)","v":0},{"$f":"IF(COUNT($H788:O788)>='RFM input'!$AC$7,0, O788+O840+O892)","v":0},{"$f":"IF(COUNT($H788:P788)>='RFM input'!$AC$7,0, P788+P840+P892)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1291","v":0},0,0,{"$f":"IF(COUNT($H789:I789)>='RFM input'!$AC$7,0, I789+I841+I893)","v":0},{"$f":"IF(COUNT($H789:J789)>='RFM input'!$AC$7,0, J789+J841+J893)","v":0},{"$f":"IF(COUNT($H789:K789)>='RFM input'!$AC$7,0, K789+K841+K893)","v":0},{"$f":"IF(COUNT($H789:L789)>='RFM input'!$AC$7,0, L789+L841+L893)","v":0},{"$f":"IF(COUNT($H789:M789)>='RFM input'!$AC$7,0, M789+M841+M893)","v":0},{"$f":"IF(COUNT($H789:N789)>='RFM input'!$AC$7,0, N789+N841+N893)","v":0},{"$f":"IF(COUNT($H789:O789)>='RFM input'!$AC$7,0, O789+O841+O893)","v":0},{"$f":"IF(COUNT($H789:P789)>='RFM input'!$AC$7,0, P789+P841+P893)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G792:G841)","v":143.32363286400584},{"$f":"SUM(H792:H841)","v":192.61447830920324},189.81298198520793,185.8390877137594,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G1294","v":20.355950210059252},{"$f":"'RAB roll forward'!H1294","v":41.633031310829182},{"$f":"'RAB roll forward'!I1294","v":30.885964656377968},{"$f":"'RAB roll forward'!J1294","v":24.021827920326626},{"$f":"'RAB roll forward'!K1294","v":0},{"$f":"'RAB roll forward'!L1294","v":0},{"$f":"'RAB roll forward'!M1294","v":0},{"$f":"'RAB roll forward'!N1294","v":0},{"$f":"'RAB roll forward'!O1294","v":0},{"$f":"'RAB roll forward'!P1294","v":0},{"$f":"'RAB roll forward'!Q1294","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G1295","v":44.578350702884634},{"$f":"'RAB roll forward'!H1295","v":39.602042359318034},{"$f":"'RAB roll forward'!I1295","v":45.530575159366748},{"$f":"'RAB roll forward'!J1295","v":54.488326187322677},{"$f":"'RAB roll forward'!K1295","v":0},{"$f":"'RAB roll forward'!L1295","v":0},{"$f":"'RAB roll forward'!M1295","v":0},{"$f":"'RAB roll forward'!N1295","v":0},{"$f":"'RAB roll forward'!O1295","v":0},{"$f":"'RAB roll forward'!P1295","v":0},{"$f":"'RAB roll forward'!Q1295","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G1296","v":35.20652824759091},{"$f":"'RAB roll forward'!H1296","v":10.903985886534445},{"$f":"'RAB roll forward'!I1296","v":30.434557568017343},{"$f":"'RAB roll forward'!J1296","v":28.742851019839808},{"$f":"'RAB roll forward'!K1296","v":0},{"$f":"'RAB roll forward'!L1296","v":0},{"$f":"'RAB roll forward'!M1296","v":0},{"$f":"'RAB roll forward'!N1296","v":0},{"$f":"'RAB roll forward'!O1296","v":0},{"$f":"'RAB roll forward'!P1296","v":0},{"$f":"'RAB roll forward'!Q1296","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G1297","v":0.88389863322517437},{"$f":"'RAB roll forward'!H1297","v":5.1422284230086408},{"$f":"'RAB roll forward'!I1297","v":3.2796605870958917},{"$f":"'RAB roll forward'!J1297","v":11.110354132024035},{"$f":"'RAB roll forward'!K1297","v":0},{"$f":"'RAB roll forward'!L1297","v":0},{"$f":"'RAB roll forward'!M1297","v":0},{"$f":"'RAB roll forward'!N1297","v":0},{"$f":"'RAB roll forward'!O1297","v":0},{"$f":"'RAB roll forward'!P1297","v":0},{"$f":"'RAB roll forward'!Q1297","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G1298","v":5.0533114854027943},{"$f":"'RAB roll forward'!H1298","v":25.163479599706523},{"$f":"'RAB roll forward'!I1298","v":24.358573895714876},{"$f":"'RAB roll forward'!J1298","v":11.540011540375483},{"$f":"'RAB roll forward'!K1298","v":0},{"$f":"'RAB roll forward'!L1298","v":0},{"$f":"'RAB roll forward'!M1298","v":0},{"$f":"'RAB roll forward'!N1298","v":0},{"$f":"'RAB roll forward'!O1298","v":0},{"$f":"'RAB roll forward'!P1298","v":0},{"$f":"'RAB roll forward'!Q1298","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G1299","v":9.6264008142701574},{"$f":"'RAB roll forward'!H1299","v":30.4216822062583},{"$f":"'RAB roll forward'!I1299","v":6.9295561130327137},{"$f":"'RAB roll forward'!J1299","v":15.2782341922803},{"$f":"'RAB roll forward'!K1299","v":0},{"$f":"'RAB roll forward'!L1299","v":0},{"$f":"'RAB roll forward'!M1299","v":0},{"$f":"'RAB roll forward'!N1299","v":0},{"$f":"'RAB roll forward'!O1299","v":0},{"$f":"'RAB roll forward'!P1299","v":0},{"$f":"'RAB roll forward'!Q1299","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1300","v":5.6405535327706326},{"$f":"'RAB roll forward'!H1300","v":20.3531335481436},{"$f":"'RAB roll forward'!I1300","v":7.887097232227271},{"$f":"'RAB roll forward'!J1300","v":16.066843258163367},{"$f":"'RAB roll forward'!K1300","v":0},{"$f":"'RAB roll forward'!L1300","v":0},{"$f":"'RAB roll forward'!M1300","v":0},{"$f":"'RAB roll forward'!N1300","v":0},{"$f":"'RAB roll forward'!O1300","v":0},{"$f":"'RAB roll forward'!P1300","v":0},{"$f":"'RAB roll forward'!Q1300","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G1301","v":0},{"$f":"'RAB roll forward'!H1301","v":10.957027057897525},{"$f":"'RAB roll forward'!I1301","v":0},{"$f":"'RAB roll forward'!J1301","v":0},{"$f":"'RAB roll forward'!K1301","v":0},{"$f":"'RAB roll forward'!L1301","v":0},{"$f":"'RAB roll forward'!M1301","v":0},{"$f":"'RAB roll forward'!N1301","v":0},{"$f":"'RAB roll forward'!O1301","v":0},{"$f":"'RAB roll forward'!P1301","v":0},{"$f":"'RAB roll forward'!Q1301","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G1302","v":18.466821878300525},{"$f":"'RAB roll forward'!H1302","v":3.9748548512733097},{"$f":"'RAB roll forward'!I1302","v":34.156004532080019},{"$f":"'RAB roll forward'!J1302","v":20.399742919370127},{"$f":"'RAB roll forward'!K1302","v":0},{"$f":"'RAB roll forward'!L1302","v":0},{"$f":"'RAB roll forward'!M1302","v":0},{"$f":"'RAB roll forward'!N1302","v":0},{"$f":"'RAB roll forward'!O1302","v":0},{"$f":"'RAB roll forward'!P1302","v":0},{"$f":"'RAB roll forward'!Q1302","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G1303","v":1.6376816689912348},{"$f":"'RAB roll forward'!H1303","v":0.69763990979985291},{"$f":"'RAB roll forward'!I1303","v":1.4268753452599006},{"$f":"'RAB roll forward'!J1303","v":0.93351801179912308},{"$f":"'RAB roll forward'!K1303","v":0},{"$f":"'RAB roll forward'!L1303","v":0},{"$f":"'RAB roll forward'!M1303","v":0},{"$f":"'RAB roll forward'!N1303","v":0},{"$f":"'RAB roll forward'!O1303","v":0},{"$f":"'RAB roll forward'!P1303","v":0},{"$f":"'RAB roll forward'!Q1303","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G1304","v":1.6557781346450147},{"$f":"'RAB roll forward'!H1304","v":3.3039754142070894},{"$f":"'RAB roll forward'!I1304","v":2.1010630786701503},{"$f":"'RAB roll forward'!J1304","v":2.703578219896825},{"$f":"'RAB roll forward'!K1304","v":0},{"$f":"'RAB roll forward'!L1304","v":0},{"$f":"'RAB roll forward'!M1304","v":0},{"$f":"'RAB roll forward'!N1304","v":0},{"$f":"'RAB roll forward'!O1304","v":0},{"$f":"'RAB roll forward'!P1304","v":0},{"$f":"'RAB roll forward'!Q1304","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G1305","v":0.21835755586549799},{"$f":"'RAB roll forward'!H1305","v":0.46139774222671254},{"$f":"'RAB roll forward'!I1305","v":2.8230538173650981},{"$f":"'RAB roll forward'!J1305","v":0.5538003123610179},{"$f":"'RAB roll forward'!K1305","v":0},{"$f":"'RAB roll forward'!L1305","v":0},{"$f":"'RAB roll forward'!M1305","v":0},{"$f":"'RAB roll forward'!N1305","v":0},{"$f":"'RAB roll forward'!O1305","v":0},{"$f":"'RAB roll forward'!P1305","v":0},{"$f":"'RAB roll forward'!Q1305","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1306","v":0},{"$f":"'RAB roll forward'!H1306","v":0},{"$f":"'RAB roll forward'!I1306","v":0},{"$f":"'RAB roll forward'!J1306","v":0},{"$f":"'RAB roll forward'!K1306","v":0},{"$f":"'RAB roll forward'!L1306","v":0},{"$f":"'RAB roll forward'!M1306","v":0},{"$f":"'RAB roll forward'!N1306","v":0},{"$f":"'RAB roll forward'!O1306","v":0},{"$f":"'RAB roll forward'!P1306","v":0},{"$f":"'RAB roll forward'!Q1306","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1307","v":0},{"$f":"'RAB roll forward'!H1307","v":0},{"$f":"'RAB roll forward'!I1307","v":0},{"$f":"'RAB roll forward'!J1307","v":0},{"$f":"'RAB roll forward'!K1307","v":0},{"$f":"'RAB roll forward'!L1307","v":0},{"$f":"'RAB roll forward'!M1307","v":0},{"$f":"'RAB roll forward'!N1307","v":0},{"$f":"'RAB roll forward'!O1307","v":0},{"$f":"'RAB roll forward'!P1307","v":0},{"$f":"'RAB roll forward'!Q1307","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G1308","v":0},{"$f":"'RAB roll forward'!H1308","v":0},{"$f":"'RAB roll forward'!I1308","v":0},{"$f":"'RAB roll forward'!J1308","v":0},{"$f":"'RAB roll forward'!K1308","v":0},{"$f":"'RAB roll forward'!L1308","v":0},{"$f":"'RAB roll forward'!M1308","v":0},{"$f":"'RAB roll forward'!N1308","v":0},{"$f":"'RAB roll forward'!O1308","v":0},{"$f":"'RAB roll forward'!P1308","v":0},{"$f":"'RAB roll forward'!Q1308","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1309","v":0},{"$f":"'RAB roll forward'!H1309","v":0},{"$f":"'RAB roll forward'!I1309","v":0},{"$f":"'RAB roll forward'!J1309","v":0},{"$f":"'RAB roll forward'!K1309","v":0},{"$f":"'RAB roll forward'!L1309","v":0},{"$f":"'RAB roll forward'!M1309","v":0},{"$f":"'RAB roll forward'!N1309","v":0},{"$f":"'RAB roll forward'!O1309","v":0},{"$f":"'RAB roll forward'!P1309","v":0},{"$f":"'RAB roll forward'!Q1309","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1310","v":0},{"$f":"'RAB roll forward'!H1310","v":0},{"$f":"'RAB roll forward'!I1310","v":0},{"$f":"'RAB roll forward'!J1310","v":0},{"$f":"'RAB roll forward'!K1310","v":0},{"$f":"'RAB roll forward'!L1310","v":0},{"$f":"'RAB roll forward'!M1310","v":0},{"$f":"'RAB roll forward'!N1310","v":0},{"$f":"'RAB roll forward'!O1310","v":0},{"$f":"'RAB roll forward'!P1310","v":0},{"$f":"'RAB roll forward'!Q1310","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1311","v":0},{"$f":"'RAB roll forward'!H1311","v":0},{"$f":"'RAB roll forward'!I1311","v":0},{"$f":"'RAB roll forward'!J1311","v":0},{"$f":"'RAB roll forward'!K1311","v":0},{"$f":"'RAB roll forward'!L1311","v":0},{"$f":"'RAB roll forward'!M1311","v":0},{"$f":"'RAB roll forward'!N1311","v":0},{"$f":"'RAB roll forward'!O1311","v":0},{"$f":"'RAB roll forward'!P1311","v":0},{"$f":"'RAB roll forward'!Q1311","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1312","v":0},{"$f":"'RAB roll forward'!H1312","v":0},{"$f":"'RAB roll forward'!I1312","v":0},{"$f":"'RAB roll forward'!J1312","v":0},{"$f":"'RAB roll forward'!K1312","v":0},{"$f":"'RAB roll forward'!L1312","v":0},{"$f":"'RAB roll forward'!M1312","v":0},{"$f":"'RAB roll forward'!N1312","v":0},{"$f":"'RAB roll forward'!O1312","v":0},{"$f":"'RAB roll forward'!P1312","v":0},{"$f":"'RAB roll forward'!Q1312","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1313","v":0},{"$f":"'RAB roll forward'!H1313","v":0},{"$f":"'RAB roll forward'!I1313","v":0},{"$f":"'RAB roll forward'!J1313","v":0},{"$f":"'RAB roll forward'!K1313","v":0},{"$f":"'RAB roll forward'!L1313","v":0},{"$f":"'RAB roll forward'!M1313","v":0},{"$f":"'RAB roll forward'!N1313","v":0},{"$f":"'RAB roll forward'!O1313","v":0},{"$f":"'RAB roll forward'!P1313","v":0},{"$f":"'RAB roll forward'!Q1313","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1314","v":0},{"$f":"'RAB roll forward'!H1314","v":0},{"$f":"'RAB roll forward'!I1314","v":0},{"$f":"'RAB roll forward'!J1314","v":0},{"$f":"'RAB roll forward'!K1314","v":0},{"$f":"'RAB roll forward'!L1314","v":0},{"$f":"'RAB roll forward'!M1314","v":0},{"$f":"'RAB roll forward'!N1314","v":0},{"$f":"'RAB roll forward'!O1314","v":0},{"$f":"'RAB roll forward'!P1314","v":0},{"$f":"'RAB roll forward'!Q1314","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1315","v":0},{"$f":"'RAB roll forward'!H1315","v":0},{"$f":"'RAB roll forward'!I1315","v":0},{"$f":"'RAB roll forward'!J1315","v":0},{"$f":"'RAB roll forward'!K1315","v":0},{"$f":"'RAB roll forward'!L1315","v":0},{"$f":"'RAB roll forward'!M1315","v":0},{"$f":"'RAB roll forward'!N1315","v":0},{"$f":"'RAB roll forward'!O1315","v":0},{"$f":"'RAB roll forward'!P1315","v":0},{"$f":"'RAB roll forward'!Q1315","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1316","v":0},{"$f":"'RAB roll forward'!H1316","v":0},{"$f":"'RAB roll forward'!I1316","v":0},{"$f":"'RAB roll forward'!J1316","v":0},{"$f":"'RAB roll forward'!K1316","v":0},{"$f":"'RAB roll forward'!L1316","v":0},{"$f":"'RAB roll forward'!M1316","v":0},{"$f":"'RAB roll forward'!N1316","v":0},{"$f":"'RAB roll forward'!O1316","v":0},{"$f":"'RAB roll forward'!P1316","v":0},{"$f":"'RAB roll forward'!Q1316","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1317","v":0},{"$f":"'RAB roll forward'!H1317","v":0},{"$f":"'RAB roll forward'!I1317","v":0},{"$f":"'RAB roll forward'!J1317","v":0},{"$f":"'RAB roll forward'!K1317","v":0},{"$f":"'RAB roll forward'!L1317","v":0},{"$f":"'RAB roll forward'!M1317","v":0},{"$f":"'RAB roll forward'!N1317","v":0},{"$f":"'RAB roll forward'!O1317","v":0},{"$f":"'RAB roll forward'!P1317","v":0},{"$f":"'RAB roll forward'!Q1317","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1318","v":0},{"$f":"'RAB roll forward'!H1318","v":0},{"$f":"'RAB roll forward'!I1318","v":0},{"$f":"'RAB roll forward'!J1318","v":0},{"$f":"'RAB roll forward'!K1318","v":0},{"$f":"'RAB roll forward'!L1318","v":0},{"$f":"'RAB roll forward'!M1318","v":0},{"$f":"'RAB roll forward'!N1318","v":0},{"$f":"'RAB roll forward'!O1318","v":0},{"$f":"'RAB roll forward'!P1318","v":0},{"$f":"'RAB roll forward'!Q1318","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1319","v":0},{"$f":"'RAB roll forward'!H1319","v":0},{"$f":"'RAB roll forward'!I1319","v":0},{"$f":"'RAB roll forward'!J1319","v":0},{"$f":"'RAB roll forward'!K1319","v":0},{"$f":"'RAB roll forward'!L1319","v":0},{"$f":"'RAB roll forward'!M1319","v":0},{"$f":"'RAB roll forward'!N1319","v":0},{"$f":"'RAB roll forward'!O1319","v":0},{"$f":"'RAB roll forward'!P1319","v":0},{"$f":"'RAB roll forward'!Q1319","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1320","v":0},{"$f":"'RAB roll forward'!H1320","v":0},{"$f":"'RAB roll forward'!I1320","v":0},{"$f":"'RAB roll forward'!J1320","v":0},{"$f":"'RAB roll forward'!K1320","v":0},{"$f":"'RAB roll forward'!L1320","v":0},{"$f":"'RAB roll forward'!M1320","v":0},{"$f":"'RAB roll forward'!N1320","v":0},{"$f":"'RAB roll forward'!O1320","v":0},{"$f":"'RAB roll forward'!P1320","v":0},{"$f":"'RAB roll forward'!Q1320","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1321","v":0},{"$f":"'RAB roll forward'!H1321","v":0},{"$f":"'RAB roll forward'!I1321","v":0},{"$f":"'RAB roll forward'!J1321","v":0},{"$f":"'RAB roll forward'!K1321","v":0},{"$f":"'RAB roll forward'!L1321","v":0},{"$f":"'RAB roll forward'!M1321","v":0},{"$f":"'RAB roll forward'!N1321","v":0},{"$f":"'RAB roll forward'!O1321","v":0},{"$f":"'RAB roll forward'!P1321","v":0},{"$f":"'RAB roll forward'!Q1321","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1322","v":0},{"$f":"'RAB roll forward'!H1322","v":0},{"$f":"'RAB roll forward'!I1322","v":0},{"$f":"'RAB roll forward'!J1322","v":0},{"$f":"'RAB roll forward'!K1322","v":0},{"$f":"'RAB roll forward'!L1322","v":0},{"$f":"'RAB roll forward'!M1322","v":0},{"$f":"'RAB roll forward'!N1322","v":0},{"$f":"'RAB roll forward'!O1322","v":0},{"$f":"'RAB roll forward'!P1322","v":0},{"$f":"'RAB roll forward'!Q1322","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1323","v":0},{"$f":"'RAB roll forward'!H1323","v":0},{"$f":"'RAB roll forward'!I1323","v":0},{"$f":"'RAB roll forward'!J1323","v":0},{"$f":"'RAB roll forward'!K1323","v":0},{"$f":"'RAB roll forward'!L1323","v":0},{"$f":"'RAB roll forward'!M1323","v":0},{"$f":"'RAB roll forward'!N1323","v":0},{"$f":"'RAB roll forward'!O1323","v":0},{"$f":"'RAB roll forward'!P1323","v":0},{"$f":"'RAB roll forward'!Q1323","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1324","v":0},{"$f":"'RAB roll forward'!H1324","v":0},{"$f":"'RAB roll forward'!I1324","v":0},{"$f":"'RAB roll forward'!J1324","v":0},{"$f":"'RAB roll forward'!K1324","v":0},{"$f":"'RAB roll forward'!L1324","v":0},{"$f":"'RAB roll forward'!M1324","v":0},{"$f":"'RAB roll forward'!N1324","v":0},{"$f":"'RAB roll forward'!O1324","v":0},{"$f":"'RAB roll forward'!P1324","v":0},{"$f":"'RAB roll forward'!Q1324","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1325","v":0},{"$f":"'RAB roll forward'!H1325","v":0},{"$f":"'RAB roll forward'!I1325","v":0},{"$f":"'RAB roll forward'!J1325","v":0},{"$f":"'RAB roll forward'!K1325","v":0},{"$f":"'RAB roll forward'!L1325","v":0},{"$f":"'RAB roll forward'!M1325","v":0},{"$f":"'RAB roll forward'!N1325","v":0},{"$f":"'RAB roll forward'!O1325","v":0},{"$f":"'RAB roll forward'!P1325","v":0},{"$f":"'RAB roll forward'!Q1325","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1326","v":0},{"$f":"'RAB roll forward'!H1326","v":0},{"$f":"'RAB roll forward'!I1326","v":0},{"$f":"'RAB roll forward'!J1326","v":0},{"$f":"'RAB roll forward'!K1326","v":0},{"$f":"'RAB roll forward'!L1326","v":0},{"$f":"'RAB roll forward'!M1326","v":0},{"$f":"'RAB roll forward'!N1326","v":0},{"$f":"'RAB roll forward'!O1326","v":0},{"$f":"'RAB roll forward'!P1326","v":0},{"$f":"'RAB roll forward'!Q1326","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1327","v":0},{"$f":"'RAB roll forward'!H1327","v":0},{"$f":"'RAB roll forward'!I1327","v":0},{"$f":"'RAB roll forward'!J1327","v":0},{"$f":"'RAB roll forward'!K1327","v":0},{"$f":"'RAB roll forward'!L1327","v":0},{"$f":"'RAB roll forward'!M1327","v":0},{"$f":"'RAB roll forward'!N1327","v":0},{"$f":"'RAB roll forward'!O1327","v":0},{"$f":"'RAB roll forward'!P1327","v":0},{"$f":"'RAB roll forward'!Q1327","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1328","v":0},{"$f":"'RAB roll forward'!H1328","v":0},{"$f":"'RAB roll forward'!I1328","v":0},{"$f":"'RAB roll forward'!J1328","v":0},{"$f":"'RAB roll forward'!K1328","v":0},{"$f":"'RAB roll forward'!L1328","v":0},{"$f":"'RAB roll forward'!M1328","v":0},{"$f":"'RAB roll forward'!N1328","v":0},{"$f":"'RAB roll forward'!O1328","v":0},{"$f":"'RAB roll forward'!P1328","v":0},{"$f":"'RAB roll forward'!Q1328","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1329","v":0},{"$f":"'RAB roll forward'!H1329","v":0},{"$f":"'RAB roll forward'!I1329","v":0},{"$f":"'RAB roll forward'!J1329","v":0},{"$f":"'RAB roll forward'!K1329","v":0},{"$f":"'RAB roll forward'!L1329","v":0},{"$f":"'RAB roll forward'!M1329","v":0},{"$f":"'RAB roll forward'!N1329","v":0},{"$f":"'RAB roll forward'!O1329","v":0},{"$f":"'RAB roll forward'!P1329","v":0},{"$f":"'RAB roll forward'!Q1329","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1330","v":0},{"$f":"'RAB roll forward'!H1330","v":0},{"$f":"'RAB roll forward'!I1330","v":0},{"$f":"'RAB roll forward'!J1330","v":0},{"$f":"'RAB roll forward'!K1330","v":0},{"$f":"'RAB roll forward'!L1330","v":0},{"$f":"'RAB roll forward'!M1330","v":0},{"$f":"'RAB roll forward'!N1330","v":0},{"$f":"'RAB roll forward'!O1330","v":0},{"$f":"'RAB roll forward'!P1330","v":0},{"$f":"'RAB roll forward'!Q1330","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1331","v":0},{"$f":"'RAB roll forward'!H1331","v":0},{"$f":"'RAB roll forward'!I1331","v":0},{"$f":"'RAB roll forward'!J1331","v":0},{"$f":"'RAB roll forward'!K1331","v":0},{"$f":"'RAB roll forward'!L1331","v":0},{"$f":"'RAB roll forward'!M1331","v":0},{"$f":"'RAB roll forward'!N1331","v":0},{"$f":"'RAB roll forward'!O1331","v":0},{"$f":"'RAB roll forward'!P1331","v":0},{"$f":"'RAB roll forward'!Q1331","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1332","v":0},{"$f":"'RAB roll forward'!H1332","v":0},{"$f":"'RAB roll forward'!I1332","v":0},{"$f":"'RAB roll forward'!J1332","v":0},{"$f":"'RAB roll forward'!K1332","v":0},{"$f":"'RAB roll forward'!L1332","v":0},{"$f":"'RAB roll forward'!M1332","v":0},{"$f":"'RAB roll forward'!N1332","v":0},{"$f":"'RAB roll forward'!O1332","v":0},{"$f":"'RAB roll forward'!P1332","v":0},{"$f":"'RAB roll forward'!Q1332","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1333","v":0},{"$f":"'RAB roll forward'!H1333","v":0},{"$f":"'RAB roll forward'!I1333","v":0},{"$f":"'RAB roll forward'!J1333","v":0},{"$f":"'RAB roll forward'!K1333","v":0},{"$f":"'RAB roll forward'!L1333","v":0},{"$f":"'RAB roll forward'!M1333","v":0},{"$f":"'RAB roll forward'!N1333","v":0},{"$f":"'RAB roll forward'!O1333","v":0},{"$f":"'RAB roll forward'!P1333","v":0},{"$f":"'RAB roll forward'!Q1333","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1334","v":0},{"$f":"'RAB roll forward'!H1334","v":0},{"$f":"'RAB roll forward'!I1334","v":0},{"$f":"'RAB roll forward'!J1334","v":0},{"$f":"'RAB roll forward'!K1334","v":0},{"$f":"'RAB roll forward'!L1334","v":0},{"$f":"'RAB roll forward'!M1334","v":0},{"$f":"'RAB roll forward'!N1334","v":0},{"$f":"'RAB roll forward'!O1334","v":0},{"$f":"'RAB roll forward'!P1334","v":0},{"$f":"'RAB roll forward'!Q1334","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1335","v":0},{"$f":"'RAB roll forward'!H1335","v":0},{"$f":"'RAB roll forward'!I1335","v":0},{"$f":"'RAB roll forward'!J1335","v":0},{"$f":"'RAB roll forward'!K1335","v":0},{"$f":"'RAB roll forward'!L1335","v":0},{"$f":"'RAB roll forward'!M1335","v":0},{"$f":"'RAB roll forward'!N1335","v":0},{"$f":"'RAB roll forward'!O1335","v":0},{"$f":"'RAB roll forward'!P1335","v":0},{"$f":"'RAB roll forward'!Q1335","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1336","v":0},{"$f":"'RAB roll forward'!H1336","v":0},{"$f":"'RAB roll forward'!I1336","v":0},{"$f":"'RAB roll forward'!J1336","v":0},{"$f":"'RAB roll forward'!K1336","v":0},{"$f":"'RAB roll forward'!L1336","v":0},{"$f":"'RAB roll forward'!M1336","v":0},{"$f":"'RAB roll forward'!N1336","v":0},{"$f":"'RAB roll forward'!O1336","v":0},{"$f":"'RAB roll forward'!P1336","v":0},{"$f":"'RAB roll forward'!Q1336","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1337","v":0},{"$f":"'RAB roll forward'!H1337","v":0},{"$f":"'RAB roll forward'!I1337","v":0},{"$f":"'RAB roll forward'!J1337","v":0},{"$f":"'RAB roll forward'!K1337","v":0},{"$f":"'RAB roll forward'!L1337","v":0},{"$f":"'RAB roll forward'!M1337","v":0},{"$f":"'RAB roll forward'!N1337","v":0},{"$f":"'RAB roll forward'!O1337","v":0},{"$f":"'RAB roll forward'!P1337","v":0},{"$f":"'RAB roll forward'!Q1337","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1338","v":0},{"$f":"'RAB roll forward'!H1338","v":0},{"$f":"'RAB roll forward'!I1338","v":0},{"$f":"'RAB roll forward'!J1338","v":0},{"$f":"'RAB roll forward'!K1338","v":0},{"$f":"'RAB roll forward'!L1338","v":0},{"$f":"'RAB roll forward'!M1338","v":0},{"$f":"'RAB roll forward'!N1338","v":0},{"$f":"'RAB roll forward'!O1338","v":0},{"$f":"'RAB roll forward'!P1338","v":0},{"$f":"'RAB roll forward'!Q1338","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1339","v":0},{"$f":"'RAB roll forward'!H1339","v":0},{"$f":"'RAB roll forward'!I1339","v":0},{"$f":"'RAB roll forward'!J1339","v":0},{"$f":"'RAB roll forward'!K1339","v":0},{"$f":"'RAB roll forward'!L1339","v":0},{"$f":"'RAB roll forward'!M1339","v":0},{"$f":"'RAB roll forward'!N1339","v":0},{"$f":"'RAB roll forward'!O1339","v":0},{"$f":"'RAB roll forward'!P1339","v":0},{"$f":"'RAB roll forward'!Q1339","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1340","v":0},{"$f":"'RAB roll forward'!H1340","v":0},{"$f":"'RAB roll forward'!I1340","v":0},{"$f":"'RAB roll forward'!J1340","v":0},{"$f":"'RAB roll forward'!K1340","v":0},{"$f":"'RAB roll forward'!L1340","v":0},{"$f":"'RAB roll forward'!M1340","v":0},{"$f":"'RAB roll forward'!N1340","v":0},{"$f":"'RAB roll forward'!O1340","v":0},{"$f":"'RAB roll forward'!P1340","v":0},{"$f":"'RAB roll forward'!Q1340","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1341","v":0},{"$f":"'RAB roll forward'!H1341","v":0},{"$f":"'RAB roll forward'!I1341","v":0},{"$f":"'RAB roll forward'!J1341","v":0},{"$f":"'RAB roll forward'!K1341","v":0},{"$f":"'RAB roll forward'!L1341","v":0},{"$f":"'RAB roll forward'!M1341","v":0},{"$f":"'RAB roll forward'!N1341","v":0},{"$f":"'RAB roll forward'!O1341","v":0},{"$f":"'RAB roll forward'!P1341","v":0},{"$f":"'RAB roll forward'!Q1341","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1342","v":0},{"$f":"'RAB roll forward'!H1342","v":0},{"$f":"'RAB roll forward'!I1342","v":0},{"$f":"'RAB roll forward'!J1342","v":0},{"$f":"'RAB roll forward'!K1342","v":0},{"$f":"'RAB roll forward'!L1342","v":0},{"$f":"'RAB roll forward'!M1342","v":0},{"$f":"'RAB roll forward'!N1342","v":0},{"$f":"'RAB roll forward'!O1342","v":0},{"$f":"'RAB roll forward'!P1342","v":0},{"$f":"'RAB roll forward'!Q1342","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1343","v":0},{"$f":"'RAB roll forward'!H1343","v":0},{"$f":"'RAB roll forward'!I1343","v":0},{"$f":"'RAB roll forward'!J1343","v":0},{"$f":"'RAB roll forward'!K1343","v":0},{"$f":"'RAB roll forward'!L1343","v":0},{"$f":"'RAB roll forward'!M1343","v":0},{"$f":"'RAB roll forward'!N1343","v":0},{"$f":"'RAB roll forward'!O1343","v":0},{"$f":"'RAB roll forward'!P1343","v":0},{"$f":"'RAB roll forward'!Q1343","v":0}]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$397& \" Regulatory Depreciation\"","v":"Nominal Actual Regulatory Depreciation"},null,null,null,{"$f":"SUM(G844:G893)","v":-61.170201610914162},{"$f":"SUM(H844:H893)","v":-87.168859568820409},-87.701790751868245,-96.696325403671466,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G1346","v":-8.4629832662692124},{"$f":"'RAB roll forward'!H1346","v":-13.300836509740373},{"$f":"'RAB roll forward'!I1346","v":-15.665447145984743},{"$f":"'RAB roll forward'!J1346","v":-17.802524476996755},{"$f":"'RAB roll forward'!K1346","v":0},{"$f":"'RAB roll forward'!L1346","v":0},{"$f":"'RAB roll forward'!M1346","v":0},{"$f":"'RAB roll forward'!N1346","v":0},{"$f":"'RAB roll forward'!O1346","v":0},{"$f":"'RAB roll forward'!P1346","v":0},{"$f":"'RAB roll forward'!Q1346","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G1347","v":-12.104217096843991},{"$f":"'RAB roll forward'!H1347","v":-15.310202819197842},{"$f":"'RAB roll forward'!I1347","v":-15.453089780743094},{"$f":"'RAB roll forward'!J1347","v":-16.215705331853048},{"$f":"'RAB roll forward'!K1347","v":0},{"$f":"'RAB roll forward'!L1347","v":0},{"$f":"'RAB roll forward'!M1347","v":0},{"$f":"'RAB roll forward'!N1347","v":0},{"$f":"'RAB roll forward'!O1347","v":0},{"$f":"'RAB roll forward'!P1347","v":0},{"$f":"'RAB roll forward'!Q1347","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G1348","v":-11.317104901030635},{"$f":"'RAB roll forward'!H1348","v":-13.391010223789156},{"$f":"'RAB roll forward'!I1348","v":-13.756880839612741},{"$f":"'RAB roll forward'!J1348","v":-14.410789767870217},{"$f":"'RAB roll forward'!K1348","v":0},{"$f":"'RAB roll forward'!L1348","v":0},{"$f":"'RAB roll forward'!M1348","v":0},{"$f":"'RAB roll forward'!N1348","v":0},{"$f":"'RAB roll forward'!O1348","v":0},{"$f":"'RAB roll forward'!P1348","v":0},{"$f":"'RAB roll forward'!Q1348","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G1349","v":-2.9953343603715155},{"$f":"'RAB roll forward'!H1349","v":-3.6584715406524868},{"$f":"'RAB roll forward'!I1349","v":-3.7618484909057619},{"$f":"'RAB roll forward'!J1349","v":-3.9553347214774295},{"$f":"'RAB roll forward'!K1349","v":0},{"$f":"'RAB roll forward'!L1349","v":0},{"$f":"'RAB roll forward'!M1349","v":0},{"$f":"'RAB roll forward'!N1349","v":0},{"$f":"'RAB roll forward'!O1349","v":0},{"$f":"'RAB roll forward'!P1349","v":0},{"$f":"'RAB roll forward'!Q1349","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G1350","v":-14.401939977676864},{"$f":"'RAB roll forward'!H1350","v":-22.655201774430537},{"$f":"'RAB roll forward'!I1350","v":-22.495521931976267},{"$f":"'RAB roll forward'!J1350","v":-23.52609127706155},{"$f":"'RAB roll forward'!K1350","v":0},{"$f":"'RAB roll forward'!L1350","v":0},{"$f":"'RAB roll forward'!M1350","v":0},{"$f":"'RAB roll forward'!N1350","v":0},{"$f":"'RAB roll forward'!O1350","v":0},{"$f":"'RAB roll forward'!P1350","v":0},{"$f":"'RAB roll forward'!Q1350","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G1351","v":-1.747995546632696},{"$f":"'RAB roll forward'!H1351","v":-3.0067169761597539},{"$f":"'RAB roll forward'!I1351","v":-2.9674465038725248},{"$f":"'RAB roll forward'!J1351","v":-3.1256152701277413},{"$f":"'RAB roll forward'!K1351","v":0},{"$f":"'RAB roll forward'!L1351","v":0},{"$f":"'RAB roll forward'!M1351","v":0},{"$f":"'RAB roll forward'!N1351","v":0},{"$f":"'RAB roll forward'!O1351","v":0},{"$f":"'RAB roll forward'!P1351","v":0},{"$f":"'RAB roll forward'!Q1351","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1352","v":-2.8140088788313644},{"$f":"'RAB roll forward'!H1352","v":-3.4744494160248629},{"$f":"'RAB roll forward'!I1352","v":-4.5279566188820137},{"$f":"'RAB roll forward'!J1352","v":-5.0987244638438032},{"$f":"'RAB roll forward'!K1352","v":0},{"$f":"'RAB roll forward'!L1352","v":0},{"$f":"'RAB roll forward'!M1352","v":0},{"$f":"'RAB roll forward'!N1352","v":0},{"$f":"'RAB roll forward'!O1352","v":0},{"$f":"'RAB roll forward'!P1352","v":0},{"$f":"'RAB roll forward'!Q1352","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G1353","v":0.23075133224922162},{"$f":"'RAB roll forward'!H1353","v":0.18664758336858178},{"$f":"'RAB roll forward'!I1353","v":0.45647001605986742},{"$f":"'RAB roll forward'!J1353","v":0.47556567839836905},{"$f":"'RAB roll forward'!K1353","v":0},{"$f":"'RAB roll forward'!L1353","v":0},{"$f":"'RAB roll forward'!M1353","v":0},{"$f":"'RAB roll forward'!N1353","v":0},{"$f":"'RAB roll forward'!O1353","v":0},{"$f":"'RAB roll forward'!P1353","v":0},{"$f":"'RAB roll forward'!Q1353","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G1354","v":-10.300262738572874},{"$f":"'RAB roll forward'!H1354","v":-12.335953079229068},{"$f":"'RAB roll forward'!I1354","v":-10.035253021183026},{"$f":"'RAB roll forward'!J1354","v":-14.237030569888347},{"$f":"'RAB roll forward'!K1354","v":0},{"$f":"'RAB roll forward'!L1354","v":0},{"$f":"'RAB roll forward'!M1354","v":0},{"$f":"'RAB roll forward'!N1354","v":0},{"$f":"'RAB roll forward'!O1354","v":0},{"$f":"'RAB roll forward'!P1354","v":0},{"$f":"'RAB roll forward'!Q1354","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G1355","v":-0.45436112332592171},{"$f":"'RAB roll forward'!H1355","v":-0.79983328545241805},{"$f":"'RAB roll forward'!I1355","v":-0.68275874960214},{"$f":"'RAB roll forward'!J1355","v":-0.80376626495790304},{"$f":"'RAB roll forward'!K1355","v":0},{"$f":"'RAB roll forward'!L1355","v":0},{"$f":"'RAB roll forward'!M1355","v":0},{"$f":"'RAB roll forward'!N1355","v":0},{"$f":"'RAB roll forward'!O1355","v":0},{"$f":"'RAB roll forward'!P1355","v":0},{"$f":"'RAB roll forward'!Q1355","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G1356","v":-2.1519682617531597},{"$f":"'RAB roll forward'!H1356","v":-2.7750866227565911},{"$f":"'RAB roll forward'!I1356","v":-2.6547574419477806},{"$f":"'RAB roll forward'!J1356","v":-2.5891222178055271},{"$f":"'RAB roll forward'!K1356","v":0},{"$f":"'RAB roll forward'!L1356","v":0},{"$f":"'RAB roll forward'!M1356","v":0},{"$f":"'RAB roll forward'!N1356","v":0},{"$f":"'RAB roll forward'!O1356","v":0},{"$f":"'RAB roll forward'!P1356","v":0},{"$f":"'RAB roll forward'!Q1356","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G1357","v":-0.98962861119314627},{"$f":"'RAB roll forward'!H1357","v":-0.95037747507616011},{"$f":"'RAB roll forward'!I1357","v":-0.9396382182210179},{"$f":"'RAB roll forward'!J1357","v":-0.37912665378240495},{"$f":"'RAB roll forward'!K1357","v":0},{"$f":"'RAB roll forward'!L1357","v":0},{"$f":"'RAB roll forward'!M1357","v":0},{"$f":"'RAB roll forward'!N1357","v":0},{"$f":"'RAB roll forward'!O1357","v":0},{"$f":"'RAB roll forward'!P1357","v":0},{"$f":"'RAB roll forward'!Q1357","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1358","v":2.9129050582245752},{"$f":"'RAB roll forward'!H1358","v":2.3561583996079789},{"$f":"'RAB roll forward'!I1358","v":2.5703546177541794},{"$f":"'RAB roll forward'!J1358","v":2.6778811192635463},{"$f":"'RAB roll forward'!K1358","v":0},{"$f":"'RAB roll forward'!L1358","v":0},{"$f":"'RAB roll forward'!M1358","v":0},{"$f":"'RAB roll forward'!N1358","v":0},{"$f":"'RAB roll forward'!O1358","v":0},{"$f":"'RAB roll forward'!P1358","v":0},{"$f":"'RAB roll forward'!Q1358","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1359","v":3.4259467611133965},{"$f":"'RAB roll forward'!H1359","v":2.7711418932160572},{"$f":"'RAB roll forward'!I1359","v":3.02306388350845},{"$f":"'RAB roll forward'!J1359","v":3.1495287226352016},{"$f":"'RAB roll forward'!K1359","v":0},{"$f":"'RAB roll forward'!L1359","v":0},{"$f":"'RAB roll forward'!M1359","v":0},{"$f":"'RAB roll forward'!N1359","v":0},{"$f":"'RAB roll forward'!O1359","v":0},{"$f":"'RAB roll forward'!P1359","v":0},{"$f":"'RAB roll forward'!Q1359","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G1360","v":0},{"$f":"'RAB roll forward'!H1360","v":-0.82466772250376286},{"$f":"'RAB roll forward'!I1360","v":-0.8110805262596319},{"$f":"'RAB roll forward'!J1360","v":-0.85546990830385128},{"$f":"'RAB roll forward'!K1360","v":0},{"$f":"'RAB roll forward'!L1360","v":0},{"$f":"'RAB roll forward'!M1360","v":0},{"$f":"'RAB roll forward'!N1360","v":0},{"$f":"'RAB roll forward'!O1360","v":0},{"$f":"'RAB roll forward'!P1360","v":0},{"$f":"'RAB roll forward'!Q1360","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1361","v":0},{"$f":"'RAB roll forward'!H1361","v":0},{"$f":"'RAB roll forward'!I1361","v":0},{"$f":"'RAB roll forward'!J1361","v":0},{"$f":"'RAB roll forward'!K1361","v":0},{"$f":"'RAB roll forward'!L1361","v":0},{"$f":"'RAB roll forward'!M1361","v":0},{"$f":"'RAB roll forward'!N1361","v":0},{"$f":"'RAB roll forward'!O1361","v":0},{"$f":"'RAB roll forward'!P1361","v":0},{"$f":"'RAB roll forward'!Q1361","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1362","v":0},{"$f":"'RAB roll forward'!H1362","v":0},{"$f":"'RAB roll forward'!I1362","v":0},{"$f":"'RAB roll forward'!J1362","v":0},{"$f":"'RAB roll forward'!K1362","v":0},{"$f":"'RAB roll forward'!L1362","v":0},{"$f":"'RAB roll forward'!M1362","v":0},{"$f":"'RAB roll forward'!N1362","v":0},{"$f":"'RAB roll forward'!O1362","v":0},{"$f":"'RAB roll forward'!P1362","v":0},{"$f":"'RAB roll forward'!Q1362","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1363","v":0},{"$f":"'RAB roll forward'!H1363","v":0},{"$f":"'RAB roll forward'!I1363","v":0},{"$f":"'RAB roll forward'!J1363","v":0},{"$f":"'RAB roll forward'!K1363","v":0},{"$f":"'RAB roll forward'!L1363","v":0},{"$f":"'RAB roll forward'!M1363","v":0},{"$f":"'RAB roll forward'!N1363","v":0},{"$f":"'RAB roll forward'!O1363","v":0},{"$f":"'RAB roll forward'!P1363","v":0},{"$f":"'RAB roll forward'!Q1363","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1364","v":0},{"$f":"'RAB roll forward'!H1364","v":0},{"$f":"'RAB roll forward'!I1364","v":0},{"$f":"'RAB roll forward'!J1364","v":0},{"$f":"'RAB roll forward'!K1364","v":0},{"$f":"'RAB roll forward'!L1364","v":0},{"$f":"'RAB roll forward'!M1364","v":0},{"$f":"'RAB roll forward'!N1364","v":0},{"$f":"'RAB roll forward'!O1364","v":0},{"$f":"'RAB roll forward'!P1364","v":0},{"$f":"'RAB roll forward'!Q1364","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1365","v":0},{"$f":"'RAB roll forward'!H1365","v":0},{"$f":"'RAB roll forward'!I1365","v":0},{"$f":"'RAB roll forward'!J1365","v":0},{"$f":"'RAB roll forward'!K1365","v":0},{"$f":"'RAB roll forward'!L1365","v":0},{"$f":"'RAB roll forward'!M1365","v":0},{"$f":"'RAB roll forward'!N1365","v":0},{"$f":"'RAB roll forward'!O1365","v":0},{"$f":"'RAB roll forward'!P1365","v":0},{"$f":"'RAB roll forward'!Q1365","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1366","v":0},{"$f":"'RAB roll forward'!H1366","v":0},{"$f":"'RAB roll forward'!I1366","v":0},{"$f":"'RAB roll forward'!J1366","v":0},{"$f":"'RAB roll forward'!K1366","v":0},{"$f":"'RAB roll forward'!L1366","v":0},{"$f":"'RAB roll forward'!M1366","v":0},{"$f":"'RAB roll forward'!N1366","v":0},{"$f":"'RAB roll forward'!O1366","v":0},{"$f":"'RAB roll forward'!P1366","v":0},{"$f":"'RAB roll forward'!Q1366","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1367","v":0},{"$f":"'RAB roll forward'!H1367","v":0},{"$f":"'RAB roll forward'!I1367","v":0},{"$f":"'RAB roll forward'!J1367","v":0},{"$f":"'RAB roll forward'!K1367","v":0},{"$f":"'RAB roll forward'!L1367","v":0},{"$f":"'RAB roll forward'!M1367","v":0},{"$f":"'RAB roll forward'!N1367","v":0},{"$f":"'RAB roll forward'!O1367","v":0},{"$f":"'RAB roll forward'!P1367","v":0},{"$f":"'RAB roll forward'!Q1367","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1368","v":0},{"$f":"'RAB roll forward'!H1368","v":0},{"$f":"'RAB roll forward'!I1368","v":0},{"$f":"'RAB roll forward'!J1368","v":0},{"$f":"'RAB roll forward'!K1368","v":0},{"$f":"'RAB roll forward'!L1368","v":0},{"$f":"'RAB roll forward'!M1368","v":0},{"$f":"'RAB roll forward'!N1368","v":0},{"$f":"'RAB roll forward'!O1368","v":0},{"$f":"'RAB roll forward'!P1368","v":0},{"$f":"'RAB roll forward'!Q1368","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1369","v":0},{"$f":"'RAB roll forward'!H1369","v":0},{"$f":"'RAB roll forward'!I1369","v":0},{"$f":"'RAB roll forward'!J1369","v":0},{"$f":"'RAB roll forward'!K1369","v":0},{"$f":"'RAB roll forward'!L1369","v":0},{"$f":"'RAB roll forward'!M1369","v":0},{"$f":"'RAB roll forward'!N1369","v":0},{"$f":"'RAB roll forward'!O1369","v":0},{"$f":"'RAB roll forward'!P1369","v":0},{"$f":"'RAB roll forward'!Q1369","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1370","v":0},{"$f":"'RAB roll forward'!H1370","v":0},{"$f":"'RAB roll forward'!I1370","v":0},{"$f":"'RAB roll forward'!J1370","v":0},{"$f":"'RAB roll forward'!K1370","v":0},{"$f":"'RAB roll forward'!L1370","v":0},{"$f":"'RAB roll forward'!M1370","v":0},{"$f":"'RAB roll forward'!N1370","v":0},{"$f":"'RAB roll forward'!O1370","v":0},{"$f":"'RAB roll forward'!P1370","v":0},{"$f":"'RAB roll forward'!Q1370","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1371","v":0},{"$f":"'RAB roll forward'!H1371","v":0},{"$f":"'RAB roll forward'!I1371","v":0},{"$f":"'RAB roll forward'!J1371","v":0},{"$f":"'RAB roll forward'!K1371","v":0},{"$f":"'RAB roll forward'!L1371","v":0},{"$f":"'RAB roll forward'!M1371","v":0},{"$f":"'RAB roll forward'!N1371","v":0},{"$f":"'RAB roll forward'!O1371","v":0},{"$f":"'RAB roll forward'!P1371","v":0},{"$f":"'RAB roll forward'!Q1371","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1372","v":0},{"$f":"'RAB roll forward'!H1372","v":0},{"$f":"'RAB roll forward'!I1372","v":0},{"$f":"'RAB roll forward'!J1372","v":0},{"$f":"'RAB roll forward'!K1372","v":0},{"$f":"'RAB roll forward'!L1372","v":0},{"$f":"'RAB roll forward'!M1372","v":0},{"$f":"'RAB roll forward'!N1372","v":0},{"$f":"'RAB roll forward'!O1372","v":0},{"$f":"'RAB roll forward'!P1372","v":0},{"$f":"'RAB roll forward'!Q1372","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1373","v":0},{"$f":"'RAB roll forward'!H1373","v":0},{"$f":"'RAB roll forward'!I1373","v":0},{"$f":"'RAB roll forward'!J1373","v":0},{"$f":"'RAB roll forward'!K1373","v":0},{"$f":"'RAB roll forward'!L1373","v":0},{"$f":"'RAB roll forward'!M1373","v":0},{"$f":"'RAB roll forward'!N1373","v":0},{"$f":"'RAB roll forward'!O1373","v":0},{"$f":"'RAB roll forward'!P1373","v":0},{"$f":"'RAB roll forward'!Q1373","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1374","v":0},{"$f":"'RAB roll forward'!H1374","v":0},{"$f":"'RAB roll forward'!I1374","v":0},{"$f":"'RAB roll forward'!J1374","v":0},{"$f":"'RAB roll forward'!K1374","v":0},{"$f":"'RAB roll forward'!L1374","v":0},{"$f":"'RAB roll forward'!M1374","v":0},{"$f":"'RAB roll forward'!N1374","v":0},{"$f":"'RAB roll forward'!O1374","v":0},{"$f":"'RAB roll forward'!P1374","v":0},{"$f":"'RAB roll forward'!Q1374","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1375","v":0},{"$f":"'RAB roll forward'!H1375","v":0},{"$f":"'RAB roll forward'!I1375","v":0},{"$f":"'RAB roll forward'!J1375","v":0},{"$f":"'RAB roll forward'!K1375","v":0},{"$f":"'RAB roll forward'!L1375","v":0},{"$f":"'RAB roll forward'!M1375","v":0},{"$f":"'RAB roll forward'!N1375","v":0},{"$f":"'RAB roll forward'!O1375","v":0},{"$f":"'RAB roll forward'!P1375","v":0},{"$f":"'RAB roll forward'!Q1375","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1376","v":0},{"$f":"'RAB roll forward'!H1376","v":0},{"$f":"'RAB roll forward'!I1376","v":0},{"$f":"'RAB roll forward'!J1376","v":0},{"$f":"'RAB roll forward'!K1376","v":0},{"$f":"'RAB roll forward'!L1376","v":0},{"$f":"'RAB roll forward'!M1376","v":0},{"$f":"'RAB roll forward'!N1376","v":0},{"$f":"'RAB roll forward'!O1376","v":0},{"$f":"'RAB roll forward'!P1376","v":0},{"$f":"'RAB roll forward'!Q1376","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1377","v":0},{"$f":"'RAB roll forward'!H1377","v":0},{"$f":"'RAB roll forward'!I1377","v":0},{"$f":"'RAB roll forward'!J1377","v":0},{"$f":"'RAB roll forward'!K1377","v":0},{"$f":"'RAB roll forward'!L1377","v":0},{"$f":"'RAB roll forward'!M1377","v":0},{"$f":"'RAB roll forward'!N1377","v":0},{"$f":"'RAB roll forward'!O1377","v":0},{"$f":"'RAB roll forward'!P1377","v":0},{"$f":"'RAB roll forward'!Q1377","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1378","v":0},{"$f":"'RAB roll forward'!H1378","v":0},{"$f":"'RAB roll forward'!I1378","v":0},{"$f":"'RAB roll forward'!J1378","v":0},{"$f":"'RAB roll forward'!K1378","v":0},{"$f":"'RAB roll forward'!L1378","v":0},{"$f":"'RAB roll forward'!M1378","v":0},{"$f":"'RAB roll forward'!N1378","v":0},{"$f":"'RAB roll forward'!O1378","v":0},{"$f":"'RAB roll forward'!P1378","v":0},{"$f":"'RAB roll forward'!Q1378","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1379","v":0},{"$f":"'RAB roll forward'!H1379","v":0},{"$f":"'RAB roll forward'!I1379","v":0},{"$f":"'RAB roll forward'!J1379","v":0},{"$f":"'RAB roll forward'!K1379","v":0},{"$f":"'RAB roll forward'!L1379","v":0},{"$f":"'RAB roll forward'!M1379","v":0},{"$f":"'RAB roll forward'!N1379","v":0},{"$f":"'RAB roll forward'!O1379","v":0},{"$f":"'RAB roll forward'!P1379","v":0},{"$f":"'RAB roll forward'!Q1379","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1380","v":0},{"$f":"'RAB roll forward'!H1380","v":0},{"$f":"'RAB roll forward'!I1380","v":0},{"$f":"'RAB roll forward'!J1380","v":0},{"$f":"'RAB roll forward'!K1380","v":0},{"$f":"'RAB roll forward'!L1380","v":0},{"$f":"'RAB roll forward'!M1380","v":0},{"$f":"'RAB roll forward'!N1380","v":0},{"$f":"'RAB roll forward'!O1380","v":0},{"$f":"'RAB roll forward'!P1380","v":0},{"$f":"'RAB roll forward'!Q1380","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1381","v":0},{"$f":"'RAB roll forward'!H1381","v":0},{"$f":"'RAB roll forward'!I1381","v":0},{"$f":"'RAB roll forward'!J1381","v":0},{"$f":"'RAB roll forward'!K1381","v":0},{"$f":"'RAB roll forward'!L1381","v":0},{"$f":"'RAB roll forward'!M1381","v":0},{"$f":"'RAB roll forward'!N1381","v":0},{"$f":"'RAB roll forward'!O1381","v":0},{"$f":"'RAB roll forward'!P1381","v":0},{"$f":"'RAB roll forward'!Q1381","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1382","v":0},{"$f":"'RAB roll forward'!H1382","v":0},{"$f":"'RAB roll forward'!I1382","v":0},{"$f":"'RAB roll forward'!J1382","v":0},{"$f":"'RAB roll forward'!K1382","v":0},{"$f":"'RAB roll forward'!L1382","v":0},{"$f":"'RAB roll forward'!M1382","v":0},{"$f":"'RAB roll forward'!N1382","v":0},{"$f":"'RAB roll forward'!O1382","v":0},{"$f":"'RAB roll forward'!P1382","v":0},{"$f":"'RAB roll forward'!Q1382","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1383","v":0},{"$f":"'RAB roll forward'!H1383","v":0},{"$f":"'RAB roll forward'!I1383","v":0},{"$f":"'RAB roll forward'!J1383","v":0},{"$f":"'RAB roll forward'!K1383","v":0},{"$f":"'RAB roll forward'!L1383","v":0},{"$f":"'RAB roll forward'!M1383","v":0},{"$f":"'RAB roll forward'!N1383","v":0},{"$f":"'RAB roll forward'!O1383","v":0},{"$f":"'RAB roll forward'!P1383","v":0},{"$f":"'RAB roll forward'!Q1383","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1384","v":0},{"$f":"'RAB roll forward'!H1384","v":0},{"$f":"'RAB roll forward'!I1384","v":0},{"$f":"'RAB roll forward'!J1384","v":0},{"$f":"'RAB roll forward'!K1384","v":0},{"$f":"'RAB roll forward'!L1384","v":0},{"$f":"'RAB roll forward'!M1384","v":0},{"$f":"'RAB roll forward'!N1384","v":0},{"$f":"'RAB roll forward'!O1384","v":0},{"$f":"'RAB roll forward'!P1384","v":0},{"$f":"'RAB roll forward'!Q1384","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1385","v":0},{"$f":"'RAB roll forward'!H1385","v":0},{"$f":"'RAB roll forward'!I1385","v":0},{"$f":"'RAB roll forward'!J1385","v":0},{"$f":"'RAB roll forward'!K1385","v":0},{"$f":"'RAB roll forward'!L1385","v":0},{"$f":"'RAB roll forward'!M1385","v":0},{"$f":"'RAB roll forward'!N1385","v":0},{"$f":"'RAB roll forward'!O1385","v":0},{"$f":"'RAB roll forward'!P1385","v":0},{"$f":"'RAB roll forward'!Q1385","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1386","v":0},{"$f":"'RAB roll forward'!H1386","v":0},{"$f":"'RAB roll forward'!I1386","v":0},{"$f":"'RAB roll forward'!J1386","v":0},{"$f":"'RAB roll forward'!K1386","v":0},{"$f":"'RAB roll forward'!L1386","v":0},{"$f":"'RAB roll forward'!M1386","v":0},{"$f":"'RAB roll forward'!N1386","v":0},{"$f":"'RAB roll forward'!O1386","v":0},{"$f":"'RAB roll forward'!P1386","v":0},{"$f":"'RAB roll forward'!Q1386","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1387","v":0},{"$f":"'RAB roll forward'!H1387","v":0},{"$f":"'RAB roll forward'!I1387","v":0},{"$f":"'RAB roll forward'!J1387","v":0},{"$f":"'RAB roll forward'!K1387","v":0},{"$f":"'RAB roll forward'!L1387","v":0},{"$f":"'RAB roll forward'!M1387","v":0},{"$f":"'RAB roll forward'!N1387","v":0},{"$f":"'RAB roll forward'!O1387","v":0},{"$f":"'RAB roll forward'!P1387","v":0},{"$f":"'RAB roll forward'!Q1387","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1388","v":0},{"$f":"'RAB roll forward'!H1388","v":0},{"$f":"'RAB roll forward'!I1388","v":0},{"$f":"'RAB roll forward'!J1388","v":0},{"$f":"'RAB roll forward'!K1388","v":0},{"$f":"'RAB roll forward'!L1388","v":0},{"$f":"'RAB roll forward'!M1388","v":0},{"$f":"'RAB roll forward'!N1388","v":0},{"$f":"'RAB roll forward'!O1388","v":0},{"$f":"'RAB roll forward'!P1388","v":0},{"$f":"'RAB roll forward'!Q1388","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1389","v":0},{"$f":"'RAB roll forward'!H1389","v":0},{"$f":"'RAB roll forward'!I1389","v":0},{"$f":"'RAB roll forward'!J1389","v":0},{"$f":"'RAB roll forward'!K1389","v":0},{"$f":"'RAB roll forward'!L1389","v":0},{"$f":"'RAB roll forward'!M1389","v":0},{"$f":"'RAB roll forward'!N1389","v":0},{"$f":"'RAB roll forward'!O1389","v":0},{"$f":"'RAB roll forward'!P1389","v":0},{"$f":"'RAB roll forward'!Q1389","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1390","v":0},{"$f":"'RAB roll forward'!H1390","v":0},{"$f":"'RAB roll forward'!I1390","v":0},{"$f":"'RAB roll forward'!J1390","v":0},{"$f":"'RAB roll forward'!K1390","v":0},{"$f":"'RAB roll forward'!L1390","v":0},{"$f":"'RAB roll forward'!M1390","v":0},{"$f":"'RAB roll forward'!N1390","v":0},{"$f":"'RAB roll forward'!O1390","v":0},{"$f":"'RAB roll forward'!P1390","v":0},{"$f":"'RAB roll forward'!Q1390","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1391","v":0},{"$f":"'RAB roll forward'!H1391","v":0},{"$f":"'RAB roll forward'!I1391","v":0},{"$f":"'RAB roll forward'!J1391","v":0},{"$f":"'RAB roll forward'!K1391","v":0},{"$f":"'RAB roll forward'!L1391","v":0},{"$f":"'RAB roll forward'!M1391","v":0},{"$f":"'RAB roll forward'!N1391","v":0},{"$f":"'RAB roll forward'!O1391","v":0},{"$f":"'RAB roll forward'!P1391","v":0},{"$f":"'RAB roll forward'!Q1391","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1392","v":0},{"$f":"'RAB roll forward'!H1392","v":0},{"$f":"'RAB roll forward'!I1392","v":0},{"$f":"'RAB roll forward'!J1392","v":0},{"$f":"'RAB roll forward'!K1392","v":0},{"$f":"'RAB roll forward'!L1392","v":0},{"$f":"'RAB roll forward'!M1392","v":0},{"$f":"'RAB roll forward'!N1392","v":0},{"$f":"'RAB roll forward'!O1392","v":0},{"$f":"'RAB roll forward'!P1392","v":0},{"$f":"'RAB roll forward'!Q1392","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1393","v":0},{"$f":"'RAB roll forward'!H1393","v":0},{"$f":"'RAB roll forward'!I1393","v":0},{"$f":"'RAB roll forward'!J1393","v":0},{"$f":"'RAB roll forward'!K1393","v":0},{"$f":"'RAB roll forward'!L1393","v":0},{"$f":"'RAB roll forward'!M1393","v":0},{"$f":"'RAB roll forward'!N1393","v":0},{"$f":"'RAB roll forward'!O1393","v":0},{"$f":"'RAB roll forward'!P1393","v":0},{"$f":"'RAB roll forward'!Q1393","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1394","v":0},{"$f":"'RAB roll forward'!H1394","v":0},{"$f":"'RAB roll forward'!I1394","v":0},{"$f":"'RAB roll forward'!J1394","v":0},{"$f":"'RAB roll forward'!K1394","v":0},{"$f":"'RAB roll forward'!L1394","v":0},{"$f":"'RAB roll forward'!M1394","v":0},{"$f":"'RAB roll forward'!N1394","v":0},{"$f":"'RAB roll forward'!O1394","v":0},{"$f":"'RAB roll forward'!P1394","v":0},{"$f":"'RAB roll forward'!Q1394","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1395","v":0},{"$f":"'RAB roll forward'!H1395","v":0},{"$f":"'RAB roll forward'!I1395","v":0},{"$f":"'RAB roll forward'!J1395","v":0},{"$f":"'RAB roll forward'!K1395","v":0},{"$f":"'RAB roll forward'!L1395","v":0},{"$f":"'RAB roll forward'!M1395","v":0},{"$f":"'RAB roll forward'!N1395","v":0},{"$f":"'RAB roll forward'!O1395","v":0},{"$f":"'RAB roll forward'!P1395","v":0},{"$f":"'RAB roll forward'!Q1395","v":0}]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G896:G945)","v":5.0969003598703164}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G1398","v":-7.0519443967290307}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G1399","v":11.754964255126609}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G1400","v":1.7997825153549396}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G1401","v":4.6142962155371267E-2}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G1402","v":-4.0823386317381383}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G1403","v":5.0723348036652798}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1404","v":-0.69375195361283293}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G1405","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G1406","v":-1.570365911833191}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G1407","v":0.21303147933975342}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G1408","v":-0.36980460997910347}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G1409","v":-2.1150151879339774E-2}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1410","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1411","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G1412","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1413","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1414","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1415","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1416","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1417","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1418","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1419","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1420","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1421","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1422","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1423","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1424","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1425","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1426","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1427","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1428","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1429","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1430","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1431","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1432","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1433","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1434","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1435","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1436","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1437","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1438","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1439","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1440","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1441","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1442","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1443","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1444","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1445","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1446","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1447","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G948:G997)","v":3.9004484597828486}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G1450","v":-5.3965633460795921}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G1451","v":8.9955912390795874}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G1452","v":1.3772996221842733}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G1453","v":3.5311313339724655E-2}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G1454","v":-3.1240460484262198}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G1455","v":3.8816494487960833}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1456","v":-0.53089987009464801}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G1457","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G1458","v":-1.201736520166367}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G1459","v":0.16302423959826914}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G1460","v":-0.28299627608382183}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G1461","v":-1.6185342364441101E-2}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1462","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1463","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G1464","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1465","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1466","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1467","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1468","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1469","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1470","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1471","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1472","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1473","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1474","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1475","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1476","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1477","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1478","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1479","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1480","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1481","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1482","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1483","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1484","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1485","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1486","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1487","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1488","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1489","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1490","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1491","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1492","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1493","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1494","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1495","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1496","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1497","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1498","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1499","v":0}]
[]
[null,null,"Nominal Forecast Group 3 Asset Roll in",null,null,null,{"$f":"SUM(G1000:G1049)","v":144.4075011554221}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G1502","v":25.771455647060201}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G1503","v":64.375625203636218}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G1504","v":45.30347231135184}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G1505","v":0.10072710800212542}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G1506","v":3.9728244901911793}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G1507","v":4.2610261549478956}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1508","v":0.62237024023260301}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G1509","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G1510","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G1511","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G1512","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G1513","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1514","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1515","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G1516","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1517","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1518","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1519","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1520","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1521","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1522","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1523","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1524","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1525","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1526","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1527","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1528","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1529","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1530","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1531","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1532","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1533","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1534","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1535","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1536","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1537","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1538","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1539","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1540","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1541","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1542","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1543","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1544","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1545","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1546","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1547","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1548","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1549","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1550","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1551","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G1052:G1101)","v":54.575206981443216}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G1554","v":0.14623465400504637}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G1555","v":0.64858552165614036}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G1556","v":0.12778782358945207}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G1557","v":0.19703603845928996}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G1558","v":7.1708961949696441E-3}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G1559","v":4.0296149500971497E-2}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1560","v":8.0958980373448761E-3}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G1561","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G1562","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G1563","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G1564","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G1565","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1566","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1567","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G1568","v":53.4}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1569","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1570","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1571","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1572","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1573","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1574","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1575","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1576","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1577","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1578","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1579","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1580","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1581","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1582","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1583","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1584","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1585","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1586","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1587","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1588","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1589","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1590","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1591","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1592","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1593","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1594","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1595","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1596","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1597","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1598","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1599","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1600","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1601","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1602","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1603","v":0}]
[]
[null,null,"Interim Closing Regulatory Asset Base – As Commissioned"]
[]
[null,null,"Interim Closing Regulatory Asset Base",null,null,null,{"$f":"SUM(G1106:G1155)","v":2504.9803739813142},{"$f":"SUM(H1106:H1155)","v":2809.2624662045573},2911.3736574378972,3000.5164197479849,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"G740+G792+G844+G896+G948+G1052","v":106.66997350032314},{"$f":"H740+H792+H844","v":160.77362394847214},175.99414145886539,{"$f":"IF(COUNT($H1106:I1106)>='RFM input'!$AC$7,0, J740+J792+J844)","v":182.21344490219525},{"$f":"IF(COUNT($H1106:J1106)>='RFM input'!$AC$7,0, K740+K792+K844)","v":0},{"$f":"IF(COUNT($H1106:K1106)>='RFM input'!$AC$7,0, L740+L792+L844)","v":0},{"$f":"IF(COUNT($H1106:L1106)>='RFM input'!$AC$7,0, M740+M792+M844)","v":0},{"$f":"IF(COUNT($H1106:M1106)>='RFM input'!$AC$7,0, N740+N792+N844)","v":0},{"$f":"IF(COUNT($H1106:N1106)>='RFM input'!$AC$7,0, O740+O792+O844)","v":0},{"$f":"IF(COUNT($H1106:O1106)>='RFM input'!$AC$7,0, P740+P792+P844)","v":0},{"$f":"IF(COUNT($H1106:P1106)>='RFM input'!$AC$7,0, Q740+Q792+Q844)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"G741+G793+G845+G897+G949","v":503.82958555075811},593.14563581617062,623.22312119479432,{"$f":"IF(COUNT($H1107:I1107)>='RFM input'!$AC$7,0, J741+J793+J845)","v":661.49574205026386},{"$f":"IF(COUNT($H1107:J1107)>='RFM input'!$AC$7,0, K741+K793+K845)","v":0},{"$f":"IF(COUNT($H1107:K1107)>='RFM input'!$AC$7,0, L741+L793+L845)","v":0},{"$f":"IF(COUNT($H1107:L1107)>='RFM input'!$AC$7,0, M741+M793+M845)","v":0},{"$f":"IF(COUNT($H1107:M1107)>='RFM input'!$AC$7,0, N741+N793+N845)","v":0},{"$f":"IF(COUNT($H1107:N1107)>='RFM input'!$AC$7,0, O741+O793+O845)","v":0},{"$f":"IF(COUNT($H1107:O1107)>='RFM input'!$AC$7,0, P741+P793+P845)","v":0},{"$f":"IF(COUNT($H1107:P1107)>='RFM input'!$AC$7,0, Q741+Q793+Q845)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,211.44083646770042,254.38507226538698,271.06274899379162,{"$f":"IF(COUNT($H1108:I1108)>='RFM input'!$AC$7,0, J742+J794+J846)","v":285.39481024576122},{"$f":"IF(COUNT($H1108:J1108)>='RFM input'!$AC$7,0, K742+K794+K846)","v":0},{"$f":"IF(COUNT($H1108:K1108)>='RFM input'!$AC$7,0, L742+L794+L846)","v":0},{"$f":"IF(COUNT($H1108:L1108)>='RFM input'!$AC$7,0, M742+M794+M846)","v":0},{"$f":"IF(COUNT($H1108:M1108)>='RFM input'!$AC$7,0, N742+N794+N846)","v":0},{"$f":"IF(COUNT($H1108:N1108)>='RFM input'!$AC$7,0, O742+O794+O846)","v":0},{"$f":"IF(COUNT($H1108:O1108)>='RFM input'!$AC$7,0, P742+P794+P846)","v":0},{"$f":"IF(COUNT($H1108:P1108)>='RFM input'!$AC$7,0, Q742+Q794+Q846)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,80.689305974924721,82.470826003742289,81.988638099932416,{"$f":"IF(COUNT($H1109:I1109)>='RFM input'!$AC$7,0, J743+J795+J847)","v":89.143657510479031},{"$f":"IF(COUNT($H1109:J1109)>='RFM input'!$AC$7,0, K743+K795+K847)","v":0},{"$f":"IF(COUNT($H1109:K1109)>='RFM input'!$AC$7,0, L743+L795+L847)","v":0},{"$f":"IF(COUNT($H1109:L1109)>='RFM input'!$AC$7,0, M743+M795+M847)","v":0},{"$f":"IF(COUNT($H1109:M1109)>='RFM input'!$AC$7,0, N743+N795+N847)","v":0},{"$f":"IF(COUNT($H1109:N1109)>='RFM input'!$AC$7,0, O743+O795+O847)","v":0},{"$f":"IF(COUNT($H1109:O1109)>='RFM input'!$AC$7,0, P743+P795+P847)","v":0},{"$f":"IF(COUNT($H1109:P1109)>='RFM input'!$AC$7,0, Q743+Q795+Q847)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,1085.42473409123,1091.9130073028923,1093.7760592666309,{"$f":"IF(COUNT($H1110:I1110)>='RFM input'!$AC$7,0, J744+J796+J848)","v":1081.7899795299447},{"$f":"IF(COUNT($H1110:J1110)>='RFM input'!$AC$7,0, K744+K796+K848)","v":0},{"$f":"IF(COUNT($H1110:K1110)>='RFM input'!$AC$7,0, L744+L796+L848)","v":0},{"$f":"IF(COUNT($H1110:L1110)>='RFM input'!$AC$7,0, M744+M796+M848)","v":0},{"$f":"IF(COUNT($H1110:M1110)>='RFM input'!$AC$7,0, N744+N796+N848)","v":0},{"$f":"IF(COUNT($H1110:N1110)>='RFM input'!$AC$7,0, O744+O796+O848)","v":0},{"$f":"IF(COUNT($H1110:O1110)>='RFM input'!$AC$7,0, P744+P796+P848)","v":0},{"$f":"IF(COUNT($H1110:P1110)>='RFM input'!$AC$7,0, Q744+Q796+Q848)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,169.02422052667242,200.74050806121983,204.70261767037999,{"$f":"IF(COUNT($H1111:I1111)>='RFM input'!$AC$7,0, J745+J797+J849)","v":216.85523659253255},{"$f":"IF(COUNT($H1111:J1111)>='RFM input'!$AC$7,0, K745+K797+K849)","v":0},{"$f":"IF(COUNT($H1111:K1111)>='RFM input'!$AC$7,0, L745+L797+L849)","v":0},{"$f":"IF(COUNT($H1111:L1111)>='RFM input'!$AC$7,0, M745+M797+M849)","v":0},{"$f":"IF(COUNT($H1111:M1111)>='RFM input'!$AC$7,0, N745+N797+N849)","v":0},{"$f":"IF(COUNT($H1111:N1111)>='RFM input'!$AC$7,0, O745+O797+O849)","v":0},{"$f":"IF(COUNT($H1111:O1111)>='RFM input'!$AC$7,0, P745+P797+P849)","v":0},{"$f":"IF(COUNT($H1111:P1111)>='RFM input'!$AC$7,0, Q745+Q797+Q849)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,25.581524945766265,43.090675216154949,46.449815829500203,{"$f":"IF(COUNT($H1112:I1112)>='RFM input'!$AC$7,0, J746+J798+J850)","v":57.417934623819768},{"$f":"IF(COUNT($H1112:J1112)>='RFM input'!$AC$7,0, K746+K798+K850)","v":0},{"$f":"IF(COUNT($H1112:K1112)>='RFM input'!$AC$7,0, L746+L798+L850)","v":0},{"$f":"IF(COUNT($H1112:L1112)>='RFM input'!$AC$7,0, M746+M798+M850)","v":0},{"$f":"IF(COUNT($H1112:M1112)>='RFM input'!$AC$7,0, N746+N798+N850)","v":0},{"$f":"IF(COUNT($H1112:N1112)>='RFM input'!$AC$7,0, O746+O798+O850)","v":0},{"$f":"IF(COUNT($H1112:O1112)>='RFM input'!$AC$7,0, P746+P798+P850)","v":0},{"$f":"IF(COUNT($H1112:P1112)>='RFM input'!$AC$7,0, Q746+Q798+Q850)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,8.6366927213280285,19.780367362594134,20.236837378654002,{"$f":"IF(COUNT($H1113:I1113)>='RFM input'!$AC$7,0, J747+J799+J851)","v":20.71240305705237},{"$f":"IF(COUNT($H1113:J1113)>='RFM input'!$AC$7,0, K747+K799+K851)","v":0},{"$f":"IF(COUNT($H1113:K1113)>='RFM input'!$AC$7,0, L747+L799+L851)","v":0},{"$f":"IF(COUNT($H1113:L1113)>='RFM input'!$AC$7,0, M747+M799+M851)","v":0},{"$f":"IF(COUNT($H1113:M1113)>='RFM input'!$AC$7,0, N747+N799+N851)","v":0},{"$f":"IF(COUNT($H1113:N1113)>='RFM input'!$AC$7,0, O747+O799+O851)","v":0},{"$f":"IF(COUNT($H1113:O1113)>='RFM input'!$AC$7,0, P747+P799+P851)","v":0},{"$f":"IF(COUNT($H1113:P1113)>='RFM input'!$AC$7,0, Q747+Q799+Q851)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,51.980009809686841,43.618911581731084,67.739663092628078,{"$f":"IF(COUNT($H1114:I1114)>='RFM input'!$AC$7,0, J748+J800+J852)","v":73.902375442109857},{"$f":"IF(COUNT($H1114:J1114)>='RFM input'!$AC$7,0, K748+K800+K852)","v":0},{"$f":"IF(COUNT($H1114:K1114)>='RFM input'!$AC$7,0, L748+L800+L852)","v":0},{"$f":"IF(COUNT($H1114:L1114)>='RFM input'!$AC$7,0, M748+M800+M852)","v":0},{"$f":"IF(COUNT($H1114:M1114)>='RFM input'!$AC$7,0, N748+N800+N852)","v":0},{"$f":"IF(COUNT($H1114:N1114)>='RFM input'!$AC$7,0, O748+O800+O852)","v":0},{"$f":"IF(COUNT($H1114:O1114)>='RFM input'!$AC$7,0, P748+P800+P852)","v":0},{"$f":"IF(COUNT($H1114:P1114)>='RFM input'!$AC$7,0, Q748+Q800+Q852)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,4.2031665495994881,4.1009731739469233,4.8450897696046837,{"$f":"IF(COUNT($H1115:I1115)>='RFM input'!$AC$7,0, J749+J801+J853)","v":4.9748415164459034},{"$f":"IF(COUNT($H1115:J1115)>='RFM input'!$AC$7,0, K749+K801+K853)","v":0},{"$f":"IF(COUNT($H1115:K1115)>='RFM input'!$AC$7,0, L749+L801+L853)","v":0},{"$f":"IF(COUNT($H1115:L1115)>='RFM input'!$AC$7,0, M749+M801+M853)","v":0},{"$f":"IF(COUNT($H1115:M1115)>='RFM input'!$AC$7,0, N749+N801+N853)","v":0},{"$f":"IF(COUNT($H1115:N1115)>='RFM input'!$AC$7,0, O749+O801+O853)","v":0},{"$f":"IF(COUNT($H1115:O1115)>='RFM input'!$AC$7,0, P749+P801+P853)","v":0},{"$f":"IF(COUNT($H1115:P1115)>='RFM input'!$AC$7,0, Q749+Q801+Q853)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,17.672810738957299,18.201699530407801,17.648005167130172,{"$f":"IF(COUNT($H1116:I1116)>='RFM input'!$AC$7,0, J750+J802+J854)","v":17.762461169221471},{"$f":"IF(COUNT($H1116:J1116)>='RFM input'!$AC$7,0, K750+K802+K854)","v":0},{"$f":"IF(COUNT($H1116:K1116)>='RFM input'!$AC$7,0, L750+L802+L854)","v":0},{"$f":"IF(COUNT($H1116:L1116)>='RFM input'!$AC$7,0, M750+M802+M854)","v":0},{"$f":"IF(COUNT($H1116:M1116)>='RFM input'!$AC$7,0, N750+N802+N854)","v":0},{"$f":"IF(COUNT($H1116:N1116)>='RFM input'!$AC$7,0, O750+O802+O854)","v":0},{"$f":"IF(COUNT($H1116:O1116)>='RFM input'!$AC$7,0, P750+P802+P854)","v":0},{"$f":"IF(COUNT($H1116:P1116)>='RFM input'!$AC$7,0, Q750+Q802+Q854)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,2.5733450091456369,2.0843652762961891,3.9677808754402699,{"$f":"IF(COUNT($H1117:I1117)>='RFM input'!$AC$7,0, J751+J803+J855)","v":4.1424545340188832},{"$f":"IF(COUNT($H1117:J1117)>='RFM input'!$AC$7,0, K751+K803+K855)","v":0},{"$f":"IF(COUNT($H1117:K1117)>='RFM input'!$AC$7,0, L751+L803+L855)","v":0},{"$f":"IF(COUNT($H1117:L1117)>='RFM input'!$AC$7,0, M751+M803+M855)","v":0},{"$f":"IF(COUNT($H1117:M1117)>='RFM input'!$AC$7,0, N751+N803+N855)","v":0},{"$f":"IF(COUNT($H1117:N1117)>='RFM input'!$AC$7,0, O751+O803+O855)","v":0},{"$f":"IF(COUNT($H1117:O1117)>='RFM input'!$AC$7,0, P751+P803+P855)","v":0},{"$f":"IF(COUNT($H1117:P1117)>='RFM input'!$AC$7,0, Q751+Q803+Q855)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,109.02587503640578,111.38203343601376,113.95238805376793,{"$f":"IF(COUNT($H1118:I1118)>='RFM input'!$AC$7,0, J752+J804+J856)","v":116.63026917303148},{"$f":"IF(COUNT($H1118:J1118)>='RFM input'!$AC$7,0, K752+K804+K856)","v":0},{"$f":"IF(COUNT($H1118:K1118)>='RFM input'!$AC$7,0, L752+L804+L856)","v":0},{"$f":"IF(COUNT($H1118:L1118)>='RFM input'!$AC$7,0, M752+M804+M856)","v":0},{"$f":"IF(COUNT($H1118:M1118)>='RFM input'!$AC$7,0, N752+N804+N856)","v":0},{"$f":"IF(COUNT($H1118:N1118)>='RFM input'!$AC$7,0, O752+O804+O856)","v":0},{"$f":"IF(COUNT($H1118:O1118)>='RFM input'!$AC$7,0, P752+P804+P856)","v":0},{"$f":"IF(COUNT($H1118:P1118)>='RFM input'!$AC$7,0, Q752+Q804+Q856)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,128.22829305881598,130.99943495203203,134.02249883554049,{"$f":"IF(COUNT($H1119:I1119)>='RFM input'!$AC$7,0, J753+J805+J857)","v":137.1720275581757},{"$f":"IF(COUNT($H1119:J1119)>='RFM input'!$AC$7,0, K753+K805+K857)","v":0},{"$f":"IF(COUNT($H1119:K1119)>='RFM input'!$AC$7,0, L753+L805+L857)","v":0},{"$f":"IF(COUNT($H1119:L1119)>='RFM input'!$AC$7,0, M753+M805+M857)","v":0},{"$f":"IF(COUNT($H1119:M1119)>='RFM input'!$AC$7,0, N753+N805+N857)","v":0},{"$f":"IF(COUNT($H1119:N1119)>='RFM input'!$AC$7,0, O753+O805+O857)","v":0},{"$f":"IF(COUNT($H1119:O1119)>='RFM input'!$AC$7,0, P753+P805+P857)","v":0},{"$f":"IF(COUNT($H1119:P1119)>='RFM input'!$AC$7,0, Q753+Q805+Q857)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,0,52.575332277496237,51.764251751236607,{"$f":"IF(COUNT($H1120:I1120)>='RFM input'!$AC$7,0, J754+J806+J858)","v":50.908781842932754},{"$f":"IF(COUNT($H1120:J1120)>='RFM input'!$AC$7,0, K754+K806+K858)","v":0},{"$f":"IF(COUNT($H1120:K1120)>='RFM input'!$AC$7,0, L754+L806+L858)","v":0},{"$f":"IF(COUNT($H1120:L1120)>='RFM input'!$AC$7,0, M754+M806+M858)","v":0},{"$f":"IF(COUNT($H1120:M1120)>='RFM input'!$AC$7,0, N754+N806+N858)","v":0},{"$f":"IF(COUNT($H1120:N1120)>='RFM input'!$AC$7,0, O754+O806+O858)","v":0},{"$f":"IF(COUNT($H1120:O1120)>='RFM input'!$AC$7,0, P754+P806+P858)","v":0},{"$f":"IF(COUNT($H1120:P1120)>='RFM input'!$AC$7,0, Q754+Q806+Q858)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1121:I1121)>='RFM input'!$AC$7,0, J755+J807+J859)","v":0},{"$f":"IF(COUNT($H1121:J1121)>='RFM input'!$AC$7,0, K755+K807+K859)","v":0},{"$f":"IF(COUNT($H1121:K1121)>='RFM input'!$AC$7,0, L755+L807+L859)","v":0},{"$f":"IF(COUNT($H1121:L1121)>='RFM input'!$AC$7,0, M755+M807+M859)","v":0},{"$f":"IF(COUNT($H1121:M1121)>='RFM input'!$AC$7,0, N755+N807+N859)","v":0},{"$f":"IF(COUNT($H1121:N1121)>='RFM input'!$AC$7,0, O755+O807+O859)","v":0},{"$f":"IF(COUNT($H1121:O1121)>='RFM input'!$AC$7,0, P755+P807+P859)","v":0},{"$f":"IF(COUNT($H1121:P1121)>='RFM input'!$AC$7,0, Q755+Q807+Q859)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1122:I1122)>='RFM input'!$AC$7,0, J756+J808+J860)","v":0},{"$f":"IF(COUNT($H1122:J1122)>='RFM input'!$AC$7,0, K756+K808+K860)","v":0},{"$f":"IF(COUNT($H1122:K1122)>='RFM input'!$AC$7,0, L756+L808+L860)","v":0},{"$f":"IF(COUNT($H1122:L1122)>='RFM input'!$AC$7,0, M756+M808+M860)","v":0},{"$f":"IF(COUNT($H1122:M1122)>='RFM input'!$AC$7,0, N756+N808+N860)","v":0},{"$f":"IF(COUNT($H1122:N1122)>='RFM input'!$AC$7,0, O756+O808+O860)","v":0},{"$f":"IF(COUNT($H1122:O1122)>='RFM input'!$AC$7,0, P756+P808+P860)","v":0},{"$f":"IF(COUNT($H1122:P1122)>='RFM input'!$AC$7,0, Q756+Q808+Q860)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1123:I1123)>='RFM input'!$AC$7,0, J757+J809+J861)","v":0},{"$f":"IF(COUNT($H1123:J1123)>='RFM input'!$AC$7,0, K757+K809+K861)","v":0},{"$f":"IF(COUNT($H1123:K1123)>='RFM input'!$AC$7,0, L757+L809+L861)","v":0},{"$f":"IF(COUNT($H1123:L1123)>='RFM input'!$AC$7,0, M757+M809+M861)","v":0},{"$f":"IF(COUNT($H1123:M1123)>='RFM input'!$AC$7,0, N757+N809+N861)","v":0},{"$f":"IF(COUNT($H1123:N1123)>='RFM input'!$AC$7,0, O757+O809+O861)","v":0},{"$f":"IF(COUNT($H1123:O1123)>='RFM input'!$AC$7,0, P757+P809+P861)","v":0},{"$f":"IF(COUNT($H1123:P1123)>='RFM input'!$AC$7,0, Q757+Q809+Q861)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1124:I1124)>='RFM input'!$AC$7,0, J758+J810+J862)","v":0},{"$f":"IF(COUNT($H1124:J1124)>='RFM input'!$AC$7,0, K758+K810+K862)","v":0},{"$f":"IF(COUNT($H1124:K1124)>='RFM input'!$AC$7,0, L758+L810+L862)","v":0},{"$f":"IF(COUNT($H1124:L1124)>='RFM input'!$AC$7,0, M758+M810+M862)","v":0},{"$f":"IF(COUNT($H1124:M1124)>='RFM input'!$AC$7,0, N758+N810+N862)","v":0},{"$f":"IF(COUNT($H1124:N1124)>='RFM input'!$AC$7,0, O758+O810+O862)","v":0},{"$f":"IF(COUNT($H1124:O1124)>='RFM input'!$AC$7,0, P758+P810+P862)","v":0},{"$f":"IF(COUNT($H1124:P1124)>='RFM input'!$AC$7,0, Q758+Q810+Q862)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1125:I1125)>='RFM input'!$AC$7,0, J759+J811+J863)","v":0},{"$f":"IF(COUNT($H1125:J1125)>='RFM input'!$AC$7,0, K759+K811+K863)","v":0},{"$f":"IF(COUNT($H1125:K1125)>='RFM input'!$AC$7,0, L759+L811+L863)","v":0},{"$f":"IF(COUNT($H1125:L1125)>='RFM input'!$AC$7,0, M759+M811+M863)","v":0},{"$f":"IF(COUNT($H1125:M1125)>='RFM input'!$AC$7,0, N759+N811+N863)","v":0},{"$f":"IF(COUNT($H1125:N1125)>='RFM input'!$AC$7,0, O759+O811+O863)","v":0},{"$f":"IF(COUNT($H1125:O1125)>='RFM input'!$AC$7,0, P759+P811+P863)","v":0},{"$f":"IF(COUNT($H1125:P1125)>='RFM input'!$AC$7,0, Q759+Q811+Q863)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,{"$f":"H760+H812+H864","v":0},0,{"$f":"IF(COUNT($H1126:I1126)>='RFM input'!$AC$7,0, J760+J812+J864)","v":0},{"$f":"IF(COUNT($H1126:J1126)>='RFM input'!$AC$7,0, K760+K812+K864)","v":0},{"$f":"IF(COUNT($H1126:K1126)>='RFM input'!$AC$7,0, L760+L812+L864)","v":0},{"$f":"IF(COUNT($H1126:L1126)>='RFM input'!$AC$7,0, M760+M812+M864)","v":0},{"$f":"IF(COUNT($H1126:M1126)>='RFM input'!$AC$7,0, N760+N812+N864)","v":0},{"$f":"IF(COUNT($H1126:N1126)>='RFM input'!$AC$7,0, O760+O812+O864)","v":0},{"$f":"IF(COUNT($H1126:O1126)>='RFM input'!$AC$7,0, P760+P812+P864)","v":0},{"$f":"IF(COUNT($H1126:P1126)>='RFM input'!$AC$7,0, Q760+Q812+Q864)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1127:I1127)>='RFM input'!$AC$7,0, J761+J813+J865)","v":0},{"$f":"IF(COUNT($H1127:J1127)>='RFM input'!$AC$7,0, K761+K813+K865)","v":0},{"$f":"IF(COUNT($H1127:K1127)>='RFM input'!$AC$7,0, L761+L813+L865)","v":0},{"$f":"IF(COUNT($H1127:L1127)>='RFM input'!$AC$7,0, M761+M813+M865)","v":0},{"$f":"IF(COUNT($H1127:M1127)>='RFM input'!$AC$7,0, N761+N813+N865)","v":0},{"$f":"IF(COUNT($H1127:N1127)>='RFM input'!$AC$7,0, O761+O813+O865)","v":0},{"$f":"IF(COUNT($H1127:O1127)>='RFM input'!$AC$7,0, P761+P813+P865)","v":0},{"$f":"IF(COUNT($H1127:P1127)>='RFM input'!$AC$7,0, Q761+Q813+Q865)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1128:I1128)>='RFM input'!$AC$7,0, J762+J814+J866)","v":0},{"$f":"IF(COUNT($H1128:J1128)>='RFM input'!$AC$7,0, K762+K814+K866)","v":0},{"$f":"IF(COUNT($H1128:K1128)>='RFM input'!$AC$7,0, L762+L814+L866)","v":0},{"$f":"IF(COUNT($H1128:L1128)>='RFM input'!$AC$7,0, M762+M814+M866)","v":0},{"$f":"IF(COUNT($H1128:M1128)>='RFM input'!$AC$7,0, N762+N814+N866)","v":0},{"$f":"IF(COUNT($H1128:N1128)>='RFM input'!$AC$7,0, O762+O814+O866)","v":0},{"$f":"IF(COUNT($H1128:O1128)>='RFM input'!$AC$7,0, P762+P814+P866)","v":0},{"$f":"IF(COUNT($H1128:P1128)>='RFM input'!$AC$7,0, Q762+Q814+Q866)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1129:I1129)>='RFM input'!$AC$7,0, J763+J815+J867)","v":0},{"$f":"IF(COUNT($H1129:J1129)>='RFM input'!$AC$7,0, K763+K815+K867)","v":0},{"$f":"IF(COUNT($H1129:K1129)>='RFM input'!$AC$7,0, L763+L815+L867)","v":0},{"$f":"IF(COUNT($H1129:L1129)>='RFM input'!$AC$7,0, M763+M815+M867)","v":0},{"$f":"IF(COUNT($H1129:M1129)>='RFM input'!$AC$7,0, N763+N815+N867)","v":0},{"$f":"IF(COUNT($H1129:N1129)>='RFM input'!$AC$7,0, O763+O815+O867)","v":0},{"$f":"IF(COUNT($H1129:O1129)>='RFM input'!$AC$7,0, P763+P815+P867)","v":0},{"$f":"IF(COUNT($H1129:P1129)>='RFM input'!$AC$7,0, Q763+Q815+Q867)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1130:I1130)>='RFM input'!$AC$7,0, J764+J816+J868)","v":0},{"$f":"IF(COUNT($H1130:J1130)>='RFM input'!$AC$7,0, K764+K816+K868)","v":0},{"$f":"IF(COUNT($H1130:K1130)>='RFM input'!$AC$7,0, L764+L816+L868)","v":0},{"$f":"IF(COUNT($H1130:L1130)>='RFM input'!$AC$7,0, M764+M816+M868)","v":0},{"$f":"IF(COUNT($H1130:M1130)>='RFM input'!$AC$7,0, N764+N816+N868)","v":0},{"$f":"IF(COUNT($H1130:N1130)>='RFM input'!$AC$7,0, O764+O816+O868)","v":0},{"$f":"IF(COUNT($H1130:O1130)>='RFM input'!$AC$7,0, P764+P816+P868)","v":0},{"$f":"IF(COUNT($H1130:P1130)>='RFM input'!$AC$7,0, Q764+Q816+Q868)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1131:I1131)>='RFM input'!$AC$7,0, J765+J817+J869)","v":0},{"$f":"IF(COUNT($H1131:J1131)>='RFM input'!$AC$7,0, K765+K817+K869)","v":0},{"$f":"IF(COUNT($H1131:K1131)>='RFM input'!$AC$7,0, L765+L817+L869)","v":0},{"$f":"IF(COUNT($H1131:L1131)>='RFM input'!$AC$7,0, M765+M817+M869)","v":0},{"$f":"IF(COUNT($H1131:M1131)>='RFM input'!$AC$7,0, N765+N817+N869)","v":0},{"$f":"IF(COUNT($H1131:N1131)>='RFM input'!$AC$7,0, O765+O817+O869)","v":0},{"$f":"IF(COUNT($H1131:O1131)>='RFM input'!$AC$7,0, P765+P817+P869)","v":0},{"$f":"IF(COUNT($H1131:P1131)>='RFM input'!$AC$7,0, Q765+Q817+Q869)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1132:I1132)>='RFM input'!$AC$7,0, J766+J818+J870)","v":0},{"$f":"IF(COUNT($H1132:J1132)>='RFM input'!$AC$7,0, K766+K818+K870)","v":0},{"$f":"IF(COUNT($H1132:K1132)>='RFM input'!$AC$7,0, L766+L818+L870)","v":0},{"$f":"IF(COUNT($H1132:L1132)>='RFM input'!$AC$7,0, M766+M818+M870)","v":0},{"$f":"IF(COUNT($H1132:M1132)>='RFM input'!$AC$7,0, N766+N818+N870)","v":0},{"$f":"IF(COUNT($H1132:N1132)>='RFM input'!$AC$7,0, O766+O818+O870)","v":0},{"$f":"IF(COUNT($H1132:O1132)>='RFM input'!$AC$7,0, P766+P818+P870)","v":0},{"$f":"IF(COUNT($H1132:P1132)>='RFM input'!$AC$7,0, Q766+Q818+Q870)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1133:I1133)>='RFM input'!$AC$7,0, J767+J819+J871)","v":0},{"$f":"IF(COUNT($H1133:J1133)>='RFM input'!$AC$7,0, K767+K819+K871)","v":0},{"$f":"IF(COUNT($H1133:K1133)>='RFM input'!$AC$7,0, L767+L819+L871)","v":0},{"$f":"IF(COUNT($H1133:L1133)>='RFM input'!$AC$7,0, M767+M819+M871)","v":0},{"$f":"IF(COUNT($H1133:M1133)>='RFM input'!$AC$7,0, N767+N819+N871)","v":0},{"$f":"IF(COUNT($H1133:N1133)>='RFM input'!$AC$7,0, O767+O819+O871)","v":0},{"$f":"IF(COUNT($H1133:O1133)>='RFM input'!$AC$7,0, P767+P819+P871)","v":0},{"$f":"IF(COUNT($H1133:P1133)>='RFM input'!$AC$7,0, Q767+Q819+Q871)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1134:I1134)>='RFM input'!$AC$7,0, J768+J820+J872)","v":0},{"$f":"IF(COUNT($H1134:J1134)>='RFM input'!$AC$7,0, K768+K820+K872)","v":0},{"$f":"IF(COUNT($H1134:K1134)>='RFM input'!$AC$7,0, L768+L820+L872)","v":0},{"$f":"IF(COUNT($H1134:L1134)>='RFM input'!$AC$7,0, M768+M820+M872)","v":0},{"$f":"IF(COUNT($H1134:M1134)>='RFM input'!$AC$7,0, N768+N820+N872)","v":0},{"$f":"IF(COUNT($H1134:N1134)>='RFM input'!$AC$7,0, O768+O820+O872)","v":0},{"$f":"IF(COUNT($H1134:O1134)>='RFM input'!$AC$7,0, P768+P820+P872)","v":0},{"$f":"IF(COUNT($H1134:P1134)>='RFM input'!$AC$7,0, Q768+Q820+Q872)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1135:I1135)>='RFM input'!$AC$7,0, J769+J821+J873)","v":0},{"$f":"IF(COUNT($H1135:J1135)>='RFM input'!$AC$7,0, K769+K821+K873)","v":0},{"$f":"IF(COUNT($H1135:K1135)>='RFM input'!$AC$7,0, L769+L821+L873)","v":0},{"$f":"IF(COUNT($H1135:L1135)>='RFM input'!$AC$7,0, M769+M821+M873)","v":0},{"$f":"IF(COUNT($H1135:M1135)>='RFM input'!$AC$7,0, N769+N821+N873)","v":0},{"$f":"IF(COUNT($H1135:N1135)>='RFM input'!$AC$7,0, O769+O821+O873)","v":0},{"$f":"IF(COUNT($H1135:O1135)>='RFM input'!$AC$7,0, P769+P821+P873)","v":0},{"$f":"IF(COUNT($H1135:P1135)>='RFM input'!$AC$7,0, Q769+Q821+Q873)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1136:I1136)>='RFM input'!$AC$7,0, J770+J822+J874)","v":0},{"$f":"IF(COUNT($H1136:J1136)>='RFM input'!$AC$7,0, K770+K822+K874)","v":0},{"$f":"IF(COUNT($H1136:K1136)>='RFM input'!$AC$7,0, L770+L822+L874)","v":0},{"$f":"IF(COUNT($H1136:L1136)>='RFM input'!$AC$7,0, M770+M822+M874)","v":0},{"$f":"IF(COUNT($H1136:M1136)>='RFM input'!$AC$7,0, N770+N822+N874)","v":0},{"$f":"IF(COUNT($H1136:N1136)>='RFM input'!$AC$7,0, O770+O822+O874)","v":0},{"$f":"IF(COUNT($H1136:O1136)>='RFM input'!$AC$7,0, P770+P822+P874)","v":0},{"$f":"IF(COUNT($H1136:P1136)>='RFM input'!$AC$7,0, Q770+Q822+Q874)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1137:I1137)>='RFM input'!$AC$7,0, J771+J823+J875)","v":0},{"$f":"IF(COUNT($H1137:J1137)>='RFM input'!$AC$7,0, K771+K823+K875)","v":0},{"$f":"IF(COUNT($H1137:K1137)>='RFM input'!$AC$7,0, L771+L823+L875)","v":0},{"$f":"IF(COUNT($H1137:L1137)>='RFM input'!$AC$7,0, M771+M823+M875)","v":0},{"$f":"IF(COUNT($H1137:M1137)>='RFM input'!$AC$7,0, N771+N823+N875)","v":0},{"$f":"IF(COUNT($H1137:N1137)>='RFM input'!$AC$7,0, O771+O823+O875)","v":0},{"$f":"IF(COUNT($H1137:O1137)>='RFM input'!$AC$7,0, P771+P823+P875)","v":0},{"$f":"IF(COUNT($H1137:P1137)>='RFM input'!$AC$7,0, Q771+Q823+Q875)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1138:I1138)>='RFM input'!$AC$7,0, J772+J824+J876)","v":0},{"$f":"IF(COUNT($H1138:J1138)>='RFM input'!$AC$7,0, K772+K824+K876)","v":0},{"$f":"IF(COUNT($H1138:K1138)>='RFM input'!$AC$7,0, L772+L824+L876)","v":0},{"$f":"IF(COUNT($H1138:L1138)>='RFM input'!$AC$7,0, M772+M824+M876)","v":0},{"$f":"IF(COUNT($H1138:M1138)>='RFM input'!$AC$7,0, N772+N824+N876)","v":0},{"$f":"IF(COUNT($H1138:N1138)>='RFM input'!$AC$7,0, O772+O824+O876)","v":0},{"$f":"IF(COUNT($H1138:O1138)>='RFM input'!$AC$7,0, P772+P824+P876)","v":0},{"$f":"IF(COUNT($H1138:P1138)>='RFM input'!$AC$7,0, Q772+Q824+Q876)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"G773+G825+G877+G929+G981","v":0},0,0,{"$f":"IF(COUNT($H1139:I1139)>='RFM input'!$AC$7,0, J773+J825+J877)","v":0},{"$f":"IF(COUNT($H1139:J1139)>='RFM input'!$AC$7,0, K773+K825+K877)","v":0},{"$f":"IF(COUNT($H1139:K1139)>='RFM input'!$AC$7,0, L773+L825+L877)","v":0},{"$f":"IF(COUNT($H1139:L1139)>='RFM input'!$AC$7,0, M773+M825+M877)","v":0},{"$f":"IF(COUNT($H1139:M1139)>='RFM input'!$AC$7,0, N773+N825+N877)","v":0},{"$f":"IF(COUNT($H1139:N1139)>='RFM input'!$AC$7,0, O773+O825+O877)","v":0},{"$f":"IF(COUNT($H1139:O1139)>='RFM input'!$AC$7,0, P773+P825+P877)","v":0},{"$f":"IF(COUNT($H1139:P1139)>='RFM input'!$AC$7,0, Q773+Q825+Q877)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1140:I1140)>='RFM input'!$AC$7,0, J774+J826+J878)","v":0},{"$f":"IF(COUNT($H1140:J1140)>='RFM input'!$AC$7,0, K774+K826+K878)","v":0},{"$f":"IF(COUNT($H1140:K1140)>='RFM input'!$AC$7,0, L774+L826+L878)","v":0},{"$f":"IF(COUNT($H1140:L1140)>='RFM input'!$AC$7,0, M774+M826+M878)","v":0},{"$f":"IF(COUNT($H1140:M1140)>='RFM input'!$AC$7,0, N774+N826+N878)","v":0},{"$f":"IF(COUNT($H1140:N1140)>='RFM input'!$AC$7,0, O774+O826+O878)","v":0},{"$f":"IF(COUNT($H1140:O1140)>='RFM input'!$AC$7,0, P774+P826+P878)","v":0},{"$f":"IF(COUNT($H1140:P1140)>='RFM input'!$AC$7,0, Q774+Q826+Q878)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1141:I1141)>='RFM input'!$AC$7,0, J775+J827+J879)","v":0},{"$f":"IF(COUNT($H1141:J1141)>='RFM input'!$AC$7,0, K775+K827+K879)","v":0},{"$f":"IF(COUNT($H1141:K1141)>='RFM input'!$AC$7,0, L775+L827+L879)","v":0},{"$f":"IF(COUNT($H1141:L1141)>='RFM input'!$AC$7,0, M775+M827+M879)","v":0},{"$f":"IF(COUNT($H1141:M1141)>='RFM input'!$AC$7,0, N775+N827+N879)","v":0},{"$f":"IF(COUNT($H1141:N1141)>='RFM input'!$AC$7,0, O775+O827+O879)","v":0},{"$f":"IF(COUNT($H1141:O1141)>='RFM input'!$AC$7,0, P775+P827+P879)","v":0},{"$f":"IF(COUNT($H1141:P1141)>='RFM input'!$AC$7,0, Q775+Q827+Q879)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1142:I1142)>='RFM input'!$AC$7,0, J776+J828+J880)","v":0},{"$f":"IF(COUNT($H1142:J1142)>='RFM input'!$AC$7,0, K776+K828+K880)","v":0},{"$f":"IF(COUNT($H1142:K1142)>='RFM input'!$AC$7,0, L776+L828+L880)","v":0},{"$f":"IF(COUNT($H1142:L1142)>='RFM input'!$AC$7,0, M776+M828+M880)","v":0},{"$f":"IF(COUNT($H1142:M1142)>='RFM input'!$AC$7,0, N776+N828+N880)","v":0},{"$f":"IF(COUNT($H1142:N1142)>='RFM input'!$AC$7,0, O776+O828+O880)","v":0},{"$f":"IF(COUNT($H1142:O1142)>='RFM input'!$AC$7,0, P776+P828+P880)","v":0},{"$f":"IF(COUNT($H1142:P1142)>='RFM input'!$AC$7,0, Q776+Q828+Q880)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1143:I1143)>='RFM input'!$AC$7,0, J777+J829+J881)","v":0},{"$f":"IF(COUNT($H1143:J1143)>='RFM input'!$AC$7,0, K777+K829+K881)","v":0},{"$f":"IF(COUNT($H1143:K1143)>='RFM input'!$AC$7,0, L777+L829+L881)","v":0},{"$f":"IF(COUNT($H1143:L1143)>='RFM input'!$AC$7,0, M777+M829+M881)","v":0},{"$f":"IF(COUNT($H1143:M1143)>='RFM input'!$AC$7,0, N777+N829+N881)","v":0},{"$f":"IF(COUNT($H1143:N1143)>='RFM input'!$AC$7,0, O777+O829+O881)","v":0},{"$f":"IF(COUNT($H1143:O1143)>='RFM input'!$AC$7,0, P777+P829+P881)","v":0},{"$f":"IF(COUNT($H1143:P1143)>='RFM input'!$AC$7,0, Q777+Q829+Q881)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1144:I1144)>='RFM input'!$AC$7,0, J778+J830+J882)","v":0},{"$f":"IF(COUNT($H1144:J1144)>='RFM input'!$AC$7,0, K778+K830+K882)","v":0},{"$f":"IF(COUNT($H1144:K1144)>='RFM input'!$AC$7,0, L778+L830+L882)","v":0},{"$f":"IF(COUNT($H1144:L1144)>='RFM input'!$AC$7,0, M778+M830+M882)","v":0},{"$f":"IF(COUNT($H1144:M1144)>='RFM input'!$AC$7,0, N778+N830+N882)","v":0},{"$f":"IF(COUNT($H1144:N1144)>='RFM input'!$AC$7,0, O778+O830+O882)","v":0},{"$f":"IF(COUNT($H1144:O1144)>='RFM input'!$AC$7,0, P778+P830+P882)","v":0},{"$f":"IF(COUNT($H1144:P1144)>='RFM input'!$AC$7,0, Q778+Q830+Q882)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1145:I1145)>='RFM input'!$AC$7,0, J779+J831+J883)","v":0},{"$f":"IF(COUNT($H1145:J1145)>='RFM input'!$AC$7,0, K779+K831+K883)","v":0},{"$f":"IF(COUNT($H1145:K1145)>='RFM input'!$AC$7,0, L779+L831+L883)","v":0},{"$f":"IF(COUNT($H1145:L1145)>='RFM input'!$AC$7,0, M779+M831+M883)","v":0},{"$f":"IF(COUNT($H1145:M1145)>='RFM input'!$AC$7,0, N779+N831+N883)","v":0},{"$f":"IF(COUNT($H1145:N1145)>='RFM input'!$AC$7,0, O779+O831+O883)","v":0},{"$f":"IF(COUNT($H1145:O1145)>='RFM input'!$AC$7,0, P779+P831+P883)","v":0},{"$f":"IF(COUNT($H1145:P1145)>='RFM input'!$AC$7,0, Q779+Q831+Q883)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,{"$f":"H780+H832+H884","v":0},0,{"$f":"IF(COUNT($H1146:I1146)>='RFM input'!$AC$7,0, J780+J832+J884)","v":0},{"$f":"IF(COUNT($H1146:J1146)>='RFM input'!$AC$7,0, K780+K832+K884)","v":0},{"$f":"IF(COUNT($H1146:K1146)>='RFM input'!$AC$7,0, L780+L832+L884)","v":0},{"$f":"IF(COUNT($H1146:L1146)>='RFM input'!$AC$7,0, M780+M832+M884)","v":0},{"$f":"IF(COUNT($H1146:M1146)>='RFM input'!$AC$7,0, N780+N832+N884)","v":0},{"$f":"IF(COUNT($H1146:N1146)>='RFM input'!$AC$7,0, O780+O832+O884)","v":0},{"$f":"IF(COUNT($H1146:O1146)>='RFM input'!$AC$7,0, P780+P832+P884)","v":0},{"$f":"IF(COUNT($H1146:P1146)>='RFM input'!$AC$7,0, Q780+Q832+Q884)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1147:I1147)>='RFM input'!$AC$7,0, J781+J833+J885)","v":0},{"$f":"IF(COUNT($H1147:J1147)>='RFM input'!$AC$7,0, K781+K833+K885)","v":0},{"$f":"IF(COUNT($H1147:K1147)>='RFM input'!$AC$7,0, L781+L833+L885)","v":0},{"$f":"IF(COUNT($H1147:L1147)>='RFM input'!$AC$7,0, M781+M833+M885)","v":0},{"$f":"IF(COUNT($H1147:M1147)>='RFM input'!$AC$7,0, N781+N833+N885)","v":0},{"$f":"IF(COUNT($H1147:N1147)>='RFM input'!$AC$7,0, O781+O833+O885)","v":0},{"$f":"IF(COUNT($H1147:O1147)>='RFM input'!$AC$7,0, P781+P833+P885)","v":0},{"$f":"IF(COUNT($H1147:P1147)>='RFM input'!$AC$7,0, Q781+Q833+Q885)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1148:I1148)>='RFM input'!$AC$7,0, J782+J834+J886)","v":0},{"$f":"IF(COUNT($H1148:J1148)>='RFM input'!$AC$7,0, K782+K834+K886)","v":0},{"$f":"IF(COUNT($H1148:K1148)>='RFM input'!$AC$7,0, L782+L834+L886)","v":0},{"$f":"IF(COUNT($H1148:L1148)>='RFM input'!$AC$7,0, M782+M834+M886)","v":0},{"$f":"IF(COUNT($H1148:M1148)>='RFM input'!$AC$7,0, N782+N834+N886)","v":0},{"$f":"IF(COUNT($H1148:N1148)>='RFM input'!$AC$7,0, O782+O834+O886)","v":0},{"$f":"IF(COUNT($H1148:O1148)>='RFM input'!$AC$7,0, P782+P834+P886)","v":0},{"$f":"IF(COUNT($H1148:P1148)>='RFM input'!$AC$7,0, Q782+Q834+Q886)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1149:I1149)>='RFM input'!$AC$7,0, J783+J835+J887)","v":0},{"$f":"IF(COUNT($H1149:J1149)>='RFM input'!$AC$7,0, K783+K835+K887)","v":0},{"$f":"IF(COUNT($H1149:K1149)>='RFM input'!$AC$7,0, L783+L835+L887)","v":0},{"$f":"IF(COUNT($H1149:L1149)>='RFM input'!$AC$7,0, M783+M835+M887)","v":0},{"$f":"IF(COUNT($H1149:M1149)>='RFM input'!$AC$7,0, N783+N835+N887)","v":0},{"$f":"IF(COUNT($H1149:N1149)>='RFM input'!$AC$7,0, O783+O835+O887)","v":0},{"$f":"IF(COUNT($H1149:O1149)>='RFM input'!$AC$7,0, P783+P835+P887)","v":0},{"$f":"IF(COUNT($H1149:P1149)>='RFM input'!$AC$7,0, Q783+Q835+Q887)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1150:I1150)>='RFM input'!$AC$7,0, J784+J836+J888)","v":0},{"$f":"IF(COUNT($H1150:J1150)>='RFM input'!$AC$7,0, K784+K836+K888)","v":0},{"$f":"IF(COUNT($H1150:K1150)>='RFM input'!$AC$7,0, L784+L836+L888)","v":0},{"$f":"IF(COUNT($H1150:L1150)>='RFM input'!$AC$7,0, M784+M836+M888)","v":0},{"$f":"IF(COUNT($H1150:M1150)>='RFM input'!$AC$7,0, N784+N836+N888)","v":0},{"$f":"IF(COUNT($H1150:N1150)>='RFM input'!$AC$7,0, O784+O836+O888)","v":0},{"$f":"IF(COUNT($H1150:O1150)>='RFM input'!$AC$7,0, P784+P836+P888)","v":0},{"$f":"IF(COUNT($H1150:P1150)>='RFM input'!$AC$7,0, Q784+Q836+Q888)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1151:I1151)>='RFM input'!$AC$7,0, J785+J837+J889)","v":0},{"$f":"IF(COUNT($H1151:J1151)>='RFM input'!$AC$7,0, K785+K837+K889)","v":0},{"$f":"IF(COUNT($H1151:K1151)>='RFM input'!$AC$7,0, L785+L837+L889)","v":0},{"$f":"IF(COUNT($H1151:L1151)>='RFM input'!$AC$7,0, M785+M837+M889)","v":0},{"$f":"IF(COUNT($H1151:M1151)>='RFM input'!$AC$7,0, N785+N837+N889)","v":0},{"$f":"IF(COUNT($H1151:N1151)>='RFM input'!$AC$7,0, O785+O837+O889)","v":0},{"$f":"IF(COUNT($H1151:O1151)>='RFM input'!$AC$7,0, P785+P837+P889)","v":0},{"$f":"IF(COUNT($H1151:P1151)>='RFM input'!$AC$7,0, Q785+Q837+Q889)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1152:I1152)>='RFM input'!$AC$7,0, J786+J838+J890)","v":0},{"$f":"IF(COUNT($H1152:J1152)>='RFM input'!$AC$7,0, K786+K838+K890)","v":0},{"$f":"IF(COUNT($H1152:K1152)>='RFM input'!$AC$7,0, L786+L838+L890)","v":0},{"$f":"IF(COUNT($H1152:L1152)>='RFM input'!$AC$7,0, M786+M838+M890)","v":0},{"$f":"IF(COUNT($H1152:M1152)>='RFM input'!$AC$7,0, N786+N838+N890)","v":0},{"$f":"IF(COUNT($H1152:N1152)>='RFM input'!$AC$7,0, O786+O838+O890)","v":0},{"$f":"IF(COUNT($H1152:O1152)>='RFM input'!$AC$7,0, P786+P838+P890)","v":0},{"$f":"IF(COUNT($H1152:P1152)>='RFM input'!$AC$7,0, Q786+Q838+Q890)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1153:I1153)>='RFM input'!$AC$7,0, J787+J839+J891)","v":0},{"$f":"IF(COUNT($H1153:J1153)>='RFM input'!$AC$7,0, K787+K839+K891)","v":0},{"$f":"IF(COUNT($H1153:K1153)>='RFM input'!$AC$7,0, L787+L839+L891)","v":0},{"$f":"IF(COUNT($H1153:L1153)>='RFM input'!$AC$7,0, M787+M839+M891)","v":0},{"$f":"IF(COUNT($H1153:M1153)>='RFM input'!$AC$7,0, N787+N839+N891)","v":0},{"$f":"IF(COUNT($H1153:N1153)>='RFM input'!$AC$7,0, O787+O839+O891)","v":0},{"$f":"IF(COUNT($H1153:O1153)>='RFM input'!$AC$7,0, P787+P839+P891)","v":0},{"$f":"IF(COUNT($H1153:P1153)>='RFM input'!$AC$7,0, Q787+Q839+Q891)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1154:I1154)>='RFM input'!$AC$7,0, J788+J840+J892)","v":0},{"$f":"IF(COUNT($H1154:J1154)>='RFM input'!$AC$7,0, K788+K840+K892)","v":0},{"$f":"IF(COUNT($H1154:K1154)>='RFM input'!$AC$7,0, L788+L840+L892)","v":0},{"$f":"IF(COUNT($H1154:L1154)>='RFM input'!$AC$7,0, M788+M840+M892)","v":0},{"$f":"IF(COUNT($H1154:M1154)>='RFM input'!$AC$7,0, N788+N840+N892)","v":0},{"$f":"IF(COUNT($H1154:N1154)>='RFM input'!$AC$7,0, O788+O840+O892)","v":0},{"$f":"IF(COUNT($H1154:O1154)>='RFM input'!$AC$7,0, P788+P840+P892)","v":0},{"$f":"IF(COUNT($H1154:P1154)>='RFM input'!$AC$7,0, Q788+Q840+Q892)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,0,0,{"$f":"IF(COUNT($H1155:I1155)>='RFM input'!$AC$7,0, J789+J841+J893)","v":0},{"$f":"IF(COUNT($H1155:J1155)>='RFM input'!$AC$7,0, K789+K841+K893)","v":0},{"$f":"IF(COUNT($H1155:K1155)>='RFM input'!$AC$7,0, L789+L841+L893)","v":0},{"$f":"IF(COUNT($H1155:L1155)>='RFM input'!$AC$7,0, M789+M841+M893)","v":0},{"$f":"IF(COUNT($H1155:M1155)>='RFM input'!$AC$7,0, N789+N841+N893)","v":0},{"$f":"IF(COUNT($H1155:N1155)>='RFM input'!$AC$7,0, O789+O841+O893)","v":0},{"$f":"IF(COUNT($H1155:O1155)>='RFM input'!$AC$7,0, P789+P841+P893)","v":0},{"$f":"IF(COUNT($H1155:P1155)>='RFM input'!$AC$7,0, Q789+Q841+Q893)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Net Capex",null,null,null,null,null,{"$f":"SUM(I1158:I1207)","v":0},{"$f":"SUM(J1158:J1207)","v":35.398857430900478},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I379, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J379, 0), 0)","v":0.34921993596176698},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K379, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L379, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M379, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N379, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O379, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P379, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q379, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I380, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J380, 0), 0)","v":-16.011334694655726},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K380, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L380, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M380, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N380, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O380, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P380, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q380, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I381, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J381, 0), 0)","v":4.1312344387438067},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K381, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L381, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M381, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N381, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O381, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P381, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q381, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I382, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J382, 0), 0)","v":0.78546522365800009},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K382, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L382, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M382, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N382, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O382, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P382, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q382, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I383, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J383, 0), 0)","v":25.536408180339329},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K383, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L383, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M383, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N383, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O383, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P383, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q383, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I384, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J384, 0), 0)","v":15.612898127837814},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K384, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L384, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M384, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N384, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O384, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P384, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q384, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I385, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J385, 0), 0)","v":3.6639188425987554},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K385, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L385, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M385, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N385, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O385, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P385, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q385, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I386, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J386, 0), 0)","v":0.92627052151787548},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K386, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L386, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M386, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N386, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O386, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P386, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q386, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I387, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J387, 0), 0)","v":-3.2585889609584959},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K387, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L387, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M387, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N387, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O387, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P387, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q387, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I388, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J388, 0), 0)","v":5.3688851177778607E-2},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K388, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L388, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M388, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N388, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O388, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P388, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q388, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I389, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J389, 0), 0)","v":3.569322310673221},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K389, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L389, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M389, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N389, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O389, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P389, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q389, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I390, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J390, 0), 0)","v":4.0354654006348051E-2},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K390, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L390, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M390, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N390, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O390, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P390, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q390, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I391, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J391, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K391, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L391, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M391, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N391, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O391, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P391, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q391, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I392, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J392, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K392, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L392, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M392, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N392, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O392, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P392, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q392, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I393, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J393, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K393, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L393, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M393, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N393, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O393, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P393, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q393, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I394, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J394, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K394, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L394, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M394, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N394, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O394, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P394, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q394, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I395, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J395, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K395, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L395, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M395, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N395, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O395, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P395, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q395, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I396, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J396, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K396, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L396, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M396, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N396, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O396, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P396, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q396, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I397, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J397, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K397, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L397, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M397, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N397, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O397, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P397, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q397, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I398, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J398, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K398, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L398, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M398, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N398, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O398, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P398, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q398, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I399, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J399, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K399, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L399, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M399, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N399, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O399, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P399, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q399, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I400, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J400, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K400, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L400, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M400, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N400, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O400, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P400, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q400, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I401, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J401, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K401, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L401, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M401, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N401, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O401, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P401, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q401, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I402, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J402, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K402, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L402, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M402, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N402, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O402, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P402, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q402, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I403, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J403, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K403, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L403, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M403, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N403, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O403, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P403, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q403, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I404, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J404, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K404, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L404, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M404, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N404, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O404, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P404, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q404, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I405, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J405, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K405, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L405, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M405, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N405, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O405, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P405, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q405, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I406, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J406, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K406, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L406, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M406, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N406, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O406, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P406, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q406, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I407, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J407, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K407, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L407, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M407, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N407, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O407, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P407, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q407, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I408, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J408, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K408, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L408, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M408, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N408, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O408, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P408, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q408, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I409, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J409, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K409, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L409, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M409, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N409, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O409, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P409, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q409, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I410, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J410, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K410, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L410, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M410, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N410, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O410, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P410, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q410, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I411, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J411, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K411, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L411, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M411, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N411, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O411, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P411, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q411, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I412, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J412, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K412, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L412, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M412, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N412, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O412, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P412, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q412, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I413, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J413, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K413, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L413, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M413, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N413, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O413, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P413, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q413, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I414, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J414, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K414, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L414, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M414, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N414, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O414, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P414, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q414, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I415, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J415, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K415, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L415, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M415, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N415, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O415, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P415, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q415, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I416, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J416, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K416, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L416, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M416, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N416, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O416, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P416, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q416, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I417, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J417, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K417, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L417, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M417, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N417, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O417, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P417, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q417, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I418, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J418, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K418, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L418, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M418, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N418, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O418, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P418, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q418, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I419, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J419, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K419, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L419, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M419, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N419, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O419, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P419, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q419, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I420, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J420, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K420, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L420, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M420, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N420, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O420, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P420, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q420, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I421, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J421, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K421, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L421, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M421, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N421, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O421, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P421, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q421, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I422, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J422, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K422, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L422, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M422, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N422, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O422, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P422, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q422, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I423, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J423, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K423, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L423, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M423, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N423, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O423, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P423, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q423, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I424, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J424, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K424, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L424, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M424, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N424, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O424, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P424, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q424, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I425, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J425, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K425, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L425, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M425, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N425, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O425, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P425, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q425, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I426, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J426, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K426, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L426, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M426, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N426, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O426, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P426, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q426, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I427, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J427, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K427, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L427, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M427, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N427, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O427, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P427, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q427, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I428, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J428, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K428, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L428, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M428, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N428, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O428, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P428, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q428, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(I1210:I1259)","v":0},{"$f":"SUM(J1210:J1259)","v":3.5214258474578726},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I432, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J432, 0)","v":0.95954085725550908},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K432, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L432, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M432, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N432, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O432, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P432, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q432, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I434, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J434, 0)","v":-0.29926793137680646},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K434, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L434, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M434, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N434, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O434, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P434, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q434, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I436, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J436, 0)","v":-0.48541530998540827},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K436, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L436, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M436, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N436, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O436, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P436, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q436, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I438, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J438, 0)","v":0.28783972471747216},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K438, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L438, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M438, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N438, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O438, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P438, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q438, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I440, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J440, 0)","v":2.2294594078201153},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K440, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L440, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M440, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N440, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O440, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P440, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q440, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I442, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J442, 0)","v":0.21853588848469224},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K442, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L442, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M442, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N442, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O442, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P442, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q442, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I444, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J444, 0)","v":0.38930313048776893},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K444, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L444, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M444, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N444, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O444, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P444, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q444, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I446, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J446, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K446, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L446, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M446, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N446, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O446, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P446, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q446, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I448, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J448, 0)","v":3.9795568456841672E-2},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K448, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L448, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M448, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N448, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O448, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P448, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q448, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I450, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J450, 0)","v":-9.0511094049895921E-2},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K450, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L450, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M450, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N450, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O450, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P450, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q450, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I452, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J452, 0)","v":0.2142787700985927},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K452, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L452, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M452, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N452, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O452, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P452, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q452, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I454, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J454, 0)","v":5.7866835548991184E-2},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K454, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L454, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M454, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N454, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O454, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P454, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q454, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I456, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J456, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K456, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L456, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M456, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N456, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O456, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P456, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q456, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I458, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J458, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K458, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L458, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M458, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N458, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O458, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P458, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q458, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I460, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J460, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K460, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L460, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M460, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N460, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O460, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P460, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q460, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I462, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J462, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K462, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L462, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M462, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N462, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O462, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P462, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q462, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I464, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J464, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K464, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L464, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M464, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N464, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O464, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P464, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q464, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I466, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J466, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K466, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L466, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M466, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N466, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O466, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P466, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q466, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I468, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J468, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K468, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L468, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M468, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N468, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O468, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P468, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q468, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I470, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J470, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K470, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L470, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M470, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N470, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O470, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P470, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q470, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I472, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J472, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K472, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L472, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M472, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N472, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O472, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P472, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q472, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I474, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J474, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K474, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L474, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M474, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N474, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O474, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P474, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q474, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I476, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J476, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K476, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L476, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M476, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N476, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O476, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P476, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q476, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I478, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J478, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K478, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L478, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M478, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N478, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O478, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P478, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q478, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I480, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J480, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K480, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L480, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M480, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N480, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O480, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P480, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q480, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I482, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J482, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K482, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L482, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M482, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N482, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O482, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P482, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q482, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I484, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J484, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K484, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L484, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M484, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N484, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O484, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P484, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q484, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I486, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J486, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K486, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L486, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M486, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N486, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O486, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P486, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q486, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I488, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J488, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K488, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L488, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M488, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N488, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O488, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P488, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q488, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I490, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J490, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K490, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L490, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M490, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N490, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O490, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P490, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q490, 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I492, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J492, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K492, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L492, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M492, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N492, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O492, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P492, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q492, 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I494, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J494, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K494, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L494, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M494, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N494, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O494, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P494, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q494, 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I496, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J496, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K496, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L496, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M496, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N496, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O496, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P496, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q496, 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I498, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J498, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K498, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L498, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M498, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N498, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O498, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P498, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q498, 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I500, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J500, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K500, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L500, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M500, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N500, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O500, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P500, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q500, 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I502, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J502, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K502, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L502, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M502, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N502, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O502, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P502, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q502, 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I504, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J504, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K504, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L504, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M504, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N504, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O504, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P504, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q504, 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I506, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J506, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K506, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L506, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M506, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N506, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O506, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P506, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q506, 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I508, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J508, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K508, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L508, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M508, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N508, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O508, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P508, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q508, 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I510, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J510, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K510, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L510, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M510, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N510, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O510, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P510, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q510, 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I512, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J512, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K512, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L512, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M512, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N512, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O512, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P512, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q512, 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I514, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J514, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K514, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L514, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M514, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N514, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O514, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P514, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q514, 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I516, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J516, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K516, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L516, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M516, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N516, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O516, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P516, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q516, 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I518, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J518, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K518, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L518, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M518, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N518, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O518, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P518, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q518, 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I520, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J520, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K520, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L520, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M520, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N520, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O520, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P520, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q520, 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I522, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J522, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K522, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L522, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M522, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N522, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O522, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P522, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q522, 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I524, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J524, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K524, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L524, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M524, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N524, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O524, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P524, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q524, 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I526, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J526, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K526, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L526, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M526, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N526, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O526, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P526, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q526, 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I528, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J528, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K528, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L528, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M528, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N528, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O528, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P528, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q528, 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I530, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J530, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K530, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L530, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M530, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N530, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O530, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P530, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q530, 0)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Group 3 Asset Roll in",null,null,null,null,null,null,{"$f":"SUM(J1262:J1311)","v":0.17219228480035972},{"$f":"SUM(K1262:K1311)","v":0},{"$f":"SUM(L1262:L1311)","v":0},{"$f":"SUM(M1262:M1311)","v":0},{"$f":"SUM(N1262:N1311)","v":0},{"$f":"SUM(O1262:O1311)","v":0},{"$f":"SUM(P1262:P1311)","v":0},{"$f":"SUM(Q1262:Q1311)","v":0}]
[null,null,null,"Secondary",null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G641,0),0)","v":3.046228674962137E-2},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G641,0),0)","v":0}]
[null,null,null,"Switchgear",null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G642,0),0)","v":7.9409839983114239E-2},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G642,0),0)","v":0}]
[null,null,null,"Transformers",null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G643,0),0)","v":5.0945511306842661E-2},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G643,0),0)","v":0}]
[null,null,null,"Reactive",null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G644,0),0)","v":9.8240702528923363E-5},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G644,0),0)","v":0}]
[null,null,null,"Towers and Conductor",null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G645,0),0)","v":4.9559355121990833E-3},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G645,0),0)","v":0}]
[null,null,null,"Establishment",null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G646,0),0)","v":5.5582199237855789E-3},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G646,0),0)","v":0}]
[null,null,null,"Communications",null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G647,0),0)","v":7.6225062226786822E-4},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G647,0),0)","v":0}]
[null,null,null,"Inventory",null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G648,0),0)","v":0}]
[null,null,null,"IT",null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G649,0),0)","v":0}]
[null,null,null,"Vehicles",null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G650,0),0)","v":0}]
[null,null,null,"other",null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G651,0),0)","v":0}]
[null,null,null,"premises",null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G652,0),0)","v":0}]
[null,null,null,"Land",null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G653,0),0)","v":0}]
[null,null,null,"Easements",null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G654,0),0)","v":0}]
[null,null,null,"Equity raising costs (2003-08)",null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G655,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G656,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G657,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G658,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G659,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G660,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G661,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G662,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G663,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G664,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G665,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G666,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G667,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G668,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G669,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G670,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G671,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G672,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G673,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G674,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G675,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G676,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G677,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G678,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G679,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G680,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G681,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G682,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G683,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G684,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G685,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G686,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G687,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G688,0),0)","v":0}]
[null,null,null,0,null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G689,0),0)","v":0}]
[null,null,null,"Equity raising costs",null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G690,0),0)","v":0}]
[]
[null,null,"Return on Difference - Group 3 Asset Roll in",null,null,null,null,null,null,{"$f":"SUM(J1314:J1363)","v":4.2842230839106155E-2},{"$f":"SUM(K1314:K1363)","v":0},{"$f":"SUM(L1314:L1363)","v":0},{"$f":"SUM(M1314:M1363)","v":0},{"$f":"SUM(N1314:N1363)","v":0},{"$f":"SUM(O1314:O1363)","v":0},{"$f":"SUM(P1314:P1363)","v":0},{"$f":"SUM(Q1314:Q1363)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J694,0)","v":7.5791567684198417E-3},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K694,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L694,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M694,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N694,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O694,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P694,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q694,0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J696,0)","v":1.9757532687352752E-2},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K696,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L696,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M696,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N696,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O696,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P696,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q696,0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J698,0)","v":1.2675477058420948E-2},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K698,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L698,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M698,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N698,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O698,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P698,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q698,0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J700,0)","v":2.4442737724398335E-5},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K700,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L700,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M700,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N700,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O700,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P700,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q700,0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J702,0)","v":1.23305950370265E-3},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K702,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L702,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M702,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N702,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O702,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P702,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q702,0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J704,0)","v":1.3829106298544414E-3},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K704,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L704,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M704,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N704,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O704,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P704,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q704,0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J706,0)","v":1.8965145363112167E-4},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K706,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L706,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M706,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N706,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O706,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P706,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q706,0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J708,0)","v":0},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K708,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L708,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M708,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N708,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O708,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P708,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q708,0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J710,0)","v":0},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K710,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L710,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M710,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N710,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O710,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P710,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q710,0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J712,0)","v":0},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K712,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L712,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M712,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N712,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O712,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P712,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q712,0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J714,0)","v":0},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K714,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L714,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M714,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N714,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O714,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P714,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q714,0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J716,0)","v":0},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K716,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L716,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M716,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N716,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O716,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P716,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q716,0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J718,0)","v":0},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K718,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L718,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M718,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N718,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O718,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P718,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q718,0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J720,0)","v":0},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K720,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L720,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M720,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N720,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O720,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P720,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q720,0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J722,0)","v":0},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K722,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L722,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M722,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N722,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O722,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P722,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q722,0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[]
[null,null,"Final Year Asset Adjustments",null,null,null,null,null,{"$f":"SUM(I1366:I1415)","v":0},99.008911755338261,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H455, 0), 0)","v":18.174606250151914},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H455, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H456, 0), 0)","v":25.222234286533443},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H456, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H457, 0), 0)","v":33.871581409654169},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H457, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H458, 0), 0)","v":0.88447972032703259},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H458, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H459, 0), 0)","v":7.2057208856768202},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H459, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H460, 0), 0)","v":6.7400004628256962},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H460, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H461, 0), 0)","v":3.7587015472392551},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H461, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H462, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H463, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H464, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H465, 0), 0)","v":3.1515871929299197},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H465, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H466, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H467, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H468, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H469, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H470, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H471, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H472, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H473, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H474, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H475, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H476, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H477, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H478, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H479, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H480, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H481, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H482, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H483, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H484, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H485, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H486, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H487, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H488, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H489, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H490, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H491, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H492, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H493, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H494, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H495, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H496, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H497, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H498, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H499, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H500, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H501, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H502, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H503, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H504, 0), 0)","v":0}]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,"Closing Regulatory Asset Base – As Commissioned",null,null,null,null,null,{"$f":"SUM(I1418:I1467)","v":0},3138.660649297321,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"IF(J$1105=0, I1106+I1158+I1210+I1366, 0)","v":0},{"$f":"IF(K$1105=0, J1106+J1158+J1210+J1366+J1262+J1314, 0)","v":201.7348533890825},{"$f":"IF(L$1105=0, K1106+K1158+K1210+K1366+K1262+K1314, 0)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,0,{"$f":"IF(K$1105=0, J1107+J1159+J1211+J1367+J1263+J1315, 0)","v":670.5065410834352},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,0,{"$f":"IF(K$1105=0, J1108+J1160+J1212+J1368+J1264+J1316, 0)","v":322.97583177253904},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,0,{"$f":"IF(K$1105=0, J1109+J1161+J1213+J1369+J1265+J1317, 0)","v":91.101564862621785},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,0,{"$f":"IF(K$1105=0, J1110+J1162+J1214+J1370+J1266+J1318, 0)","v":1116.7677569987968},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,0,{"$f":"IF(K$1105=0, J1111+J1163+J1215+J1371+J1267+J1319, 0)","v":239.43361220223437},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,0,{"$f":"IF(K$1105=0, J1112+J1164+J1216+J1372+J1268+J1320, 0)","v":65.230810046221436},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,0,{"$f":"IF(K$1105=0, J1113+J1165+J1217+J1373+J1269+J1321, 0)","v":21.638673578570245},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,0,{"$f":"IF(K$1105=0, J1114+J1166+J1218+J1374+J1270+J1322, 0)","v":70.683582049608205},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,0,{"$f":"IF(K$1105=0, J1115+J1167+J1219+J1375+J1271+J1323, 0)","v":4.9380192735737856},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,0,{"$f":"IF(K$1105=0, J1116+J1168+J1220+J1376+J1272+J1324, 0)","v":24.697649442923204},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,0,{"$f":"IF(K$1105=0, J1117+J1169+J1221+J1377+J1273+J1325, 0)","v":4.2406760235742231},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,0,{"$f":"IF(K$1105=0, J1118+J1170+J1222+J1378+J1274+J1326, 0)","v":116.63026917303148},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,0,{"$f":"IF(K$1105=0, J1119+J1171+J1223+J1379+J1275+J1327, 0)","v":137.1720275581757},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,0,{"$f":"IF(K$1105=0, J1120+J1172+J1224+J1380+J1276+J1328, 0)","v":50.908781842932754},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1121+J1173+J1225+J1381+J1277+J1329, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1122+J1174+J1226+J1382+J1278+J1330, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1123+J1175+J1227+J1383+J1279+J1331, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1124+J1176+J1228+J1384+J1280+J1332, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1125+J1177+J1229+J1385+J1281+J1333, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1126+J1178+J1230+J1386+J1282+J1334, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1127+J1179+J1231+J1387+J1283+J1335, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1128+J1180+J1232+J1388+J1284+J1336, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1129+J1181+J1233+J1389+J1285+J1337, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1130+J1182+J1234+J1390+J1286+J1338, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1131+J1183+J1235+J1391+J1287+J1339, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1132+J1184+J1236+J1392+J1288+J1340, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1133+J1185+J1237+J1393+J1289+J1341, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1134+J1186+J1238+J1394+J1290+J1342, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1135+J1187+J1239+J1395+J1291+J1343, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1136+J1188+J1240+J1396+J1292+J1344, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1137+J1189+J1241+J1397+J1293+J1345, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1138+I1190+I1242+I1398, 0)","v":0},{"$f":"IF(K$1105=0, J1138+J1190+J1242+J1398+J1294+J1346, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1139+J1191+J1243+J1399+J1295+J1347, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1140+J1192+J1244+J1400+J1296+J1348, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1141+J1193+J1245+J1401+J1297+J1349, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1142+J1194+J1246+J1402+J1298+J1350, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1143+J1195+J1247+J1403+J1299+J1351, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1144+J1196+J1248+J1404+J1300+J1352, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1145+J1197+J1249+J1405+J1301+J1353, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1146+J1198+J1250+J1406+J1302+J1354, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1147+J1199+J1251+J1407+J1303+J1355, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1148+J1200+J1252+J1408+J1304+J1356, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1149+J1201+J1253+J1409+J1305+J1357, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1150+J1202+J1254+J1410+J1306+J1358, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1151+J1203+J1255+J1411+J1307+J1359, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1152+J1204+J1256+J1412+J1308+J1360, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1153+J1205+J1257+J1413+J1309+J1361, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,0,{"$f":"IF(K$1105=0, J1154+J1206+J1258+J1414+J1310+J1362, 0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,0,{"$f":"IF(K$1105=0, J1155+J1207+J1259+J1415+J1311+J1363, 0)","v":0},0,0,0,0,0,0,0]

{"sheet":"TAB roll forward","index":9,"n_rows":761,"n_cols":18,"rows_kept":761,"cut":false,"hidden":false,"merged":[[697,3,707,3],[710,3,720,3],[723,3,733,3],[736,3,746,3],[749,3,759,3],[632,3,642,3],[645,3,655,3],[658,3,668,3],[671,3,681,3],[684,3,694,3],[567,3,577,3],[580,3,590,3],[593,3,603,3],[606,3,616,3],[619,3,629,3],[502,3,512,3],[515,3,525,3],[528,3,538,3],[541,3,551,3],[554,3,564,3],[489,3,499,3],[424,3,434,3],[437,3,447,3],[450,3,460,3],[463,3,473,3],[372,3,382,3],[385,3,395,3],[398,3,408,3],[411,3,421,3],[476,3,486,3],[346,3,356,3],[359,3,369,3],[242,3,252,3],[255,3,265,3],[294,3,304,3],[307,3,317,3],[268,3,278,3],[281,3,291,3],[112,3,122,3],[320,3,330,3],[333,3,343,3],[125,3,135,3],[138,3,148,3],[151,3,161,3],[216,3,226,3],[229,3,239,3],[164,3,174,3],[177,3,187,3],[190,3,200,3],[203,3,213,3]]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Tax Asset Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":" - Tax Asset Roll Forward - TNSP RFM - version 3"},null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,"Year",null,null,null,null,null,{"$f":"'RFM input'!H60","v":"2014-15"},{"$f":"'RFM input'!I60","v":"2015-16"},{"$f":"'RFM input'!J60","v":"2016-17"},{"$f":"'RFM input'!K60","v":"2017-18"},{"$f":"'RFM input'!L60","v":"2018-19"},{"$f":"'RFM input'!M60","v":"2019-20"},{"$f":"'RFM input'!N60","v":"2020-21"},{"$f":"'RFM input'!O60","v":"2021-22"},{"$f":"'RFM input'!P60","v":"2022-23"},{"$f":"'RFM input'!Q60","v":"2023-24"},{"$f":"IF(LEN(Q4)>4,CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1),Q4+1)","v":"2024-25"}]
[null,"Tax Values ($m Nominal)"]
[]
[null,"Opening Tax Asset Values",null,null,null,null,null,{"$f":"SUM(H8:H57)","v":2250.2299218887115},{"$f":"SUM(I8:I57)","v":2331.6695973447604},2401.3904440856804,2544.0940130688014,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"'RFM input'!Y7-'RFM input'!N7/(1+previous_vanilla)^0.5+('RFM input'!G223-'RFM input'!G277)","v":164.23779956115786},{"$f":"H8+H60+H124","v":193.5977814626265},{"$f":"I8+I60+I124","v":209.36307002587461},{"$f":"IF(COUNT($H8:J8)>'RFM input'!$AC$7,0, J8+J60+J124+IF(K$111=0,'RFM input'!$I$455,0))","v":232.37595102045688},{"$f":"IF(COUNT($H8:K8)>'RFM input'!$AC$7,0, K8+K60+K124+IF(L$111=0,'RFM input'!$I$455,0))","v":0},{"$f":"IF(COUNT($H8:L8)>'RFM input'!$AC$7,0, L8+L60+L124+IF(M$111=0,'RFM input'!$I$455,0))","v":0},{"$f":"IF(COUNT($H8:M8)>'RFM input'!$AC$7,0, M8+M60+M124+IF(N$111=0,'RFM input'!$I$455,0))","v":0},{"$f":"IF(COUNT($H8:N8)>'RFM input'!$AC$7,0, N8+N60+N124+IF(O$111=0,'RFM input'!$I$455,0))","v":0},{"$f":"IF(COUNT($H8:O8)>'RFM input'!$AC$7,0, O8+O60+O124+IF(P$111=0,'RFM input'!$I$455,0))","v":0},{"$f":"IF(COUNT($H8:P8)>'RFM input'!$AC$7,0, P8+P60+P124+IF(Q$111=0,'RFM input'!$I$455,0))","v":0},{"$f":"IF(COUNT($H8:Q8)>'RFM input'!$AC$7,0, Q8+Q60+Q124+IF(R$111=0,'RFM input'!$I$455,0))","v":0}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"'RFM input'!Y8-'RFM input'!N8/(1+previous_vanilla)^0.5+('RFM input'!G224-'RFM input'!G278)","v":468.13772782098647},{"$f":"H9+H61+H137","v":490.08287808055439},{"$f":"I9+I61+I137","v":516.75811844457542},{"$f":"IF(COUNT($H9:J9)>'RFM input'!$AC$7,0, J9+J61+J137+IF(K$111=0,'RFM input'!$I$456,0))","v":573.47557895308387},{"$f":"IF(COUNT($H9:K9)>'RFM input'!$AC$7,0, K9+K61+K137+IF(L$111=0,'RFM input'!$I$456,0))","v":0},{"$f":"IF(COUNT($H9:L9)>'RFM input'!$AC$7,0, L9+L61+L137+IF(M$111=0,'RFM input'!$I$456,0))","v":0},{"$f":"IF(COUNT($H9:M9)>'RFM input'!$AC$7,0, M9+M61+M137+IF(N$111=0,'RFM input'!$I$456,0))","v":0},{"$f":"IF(COUNT($H9:N9)>'RFM input'!$AC$7,0, N9+N61+N137+IF(O$111=0,'RFM input'!$I$456,0))","v":0},{"$f":"IF(COUNT($H9:O9)>'RFM input'!$AC$7,0, O9+O61+O137+IF(P$111=0,'RFM input'!$I$456,0))","v":0},{"$f":"IF(COUNT($H9:P9)>'RFM input'!$AC$7,0, P9+P61+P137+IF(Q$111=0,'RFM input'!$I$456,0))","v":0},{"$f":"IF(COUNT($H9:Q9)>'RFM input'!$AC$7,0, Q9+Q61+Q137+IF(R$111=0,'RFM input'!$I$456,0))","v":0}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"'RFM input'!Y9-'RFM input'!N9/(1+previous_vanilla)^0.5+('RFM input'!G225-'RFM input'!G279)","v":239.88896489109965},{"$f":"H10+H62+H150","v":241.43959778124415},{"$f":"I10+I62+I150","v":261.53722204159141},{"$f":"IF(COUNT($H10:J10)>'RFM input'!$AC$7,0, J10+J62+J150+IF(K$111=0,'RFM input'!$I$457,0))","v":309.66296609311559},{"$f":"IF(COUNT($H10:K10)>'RFM input'!$AC$7,0, K10+K62+K150+IF(L$111=0,'RFM input'!$I$457,0))","v":0},{"$f":"IF(COUNT($H10:L10)>'RFM input'!$AC$7,0, L10+L62+L150+IF(M$111=0,'RFM input'!$I$457,0))","v":0},{"$f":"IF(COUNT($H10:M10)>'RFM input'!$AC$7,0, M10+M62+M150+IF(N$111=0,'RFM input'!$I$457,0))","v":0},{"$f":"IF(COUNT($H10:N10)>'RFM input'!$AC$7,0, N10+N62+N150+IF(O$111=0,'RFM input'!$I$457,0))","v":0},{"$f":"IF(COUNT($H10:O10)>'RFM input'!$AC$7,0, O10+O62+O150+IF(P$111=0,'RFM input'!$I$457,0))","v":0},{"$f":"IF(COUNT($H10:P10)>'RFM input'!$AC$7,0, P10+P62+P150+IF(Q$111=0,'RFM input'!$I$457,0))","v":0},{"$f":"IF(COUNT($H10:Q10)>'RFM input'!$AC$7,0, Q10+Q62+Q150+IF(R$111=0,'RFM input'!$I$457,0))","v":0}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"'RFM input'!Y10-'RFM input'!N10/(1+previous_vanilla)^0.5+('RFM input'!G226-'RFM input'!G280)","v":63.579972412423921},{"$f":"H11+H63+H163","v":65.138346464962879},{"$f":"I11+I63+I163","v":64.774666142810815},{"$f":"IF(COUNT($H11:J11)>'RFM input'!$AC$7,0, J11+J63+J163+IF(K$111=0,'RFM input'!$I$458,0))","v":72.685803672113636},{"$f":"IF(COUNT($H11:K11)>'RFM input'!$AC$7,0, K11+K63+K163+IF(L$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:L11)>'RFM input'!$AC$7,0, L11+L63+L163+IF(M$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:M11)>'RFM input'!$AC$7,0, M11+M63+M163+IF(N$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:N11)>'RFM input'!$AC$7,0, N11+N63+N163+IF(O$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:O11)>'RFM input'!$AC$7,0, O11+O63+O163+IF(P$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:P11)>'RFM input'!$AC$7,0, P11+P63+P163+IF(Q$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:Q11)>'RFM input'!$AC$7,0, Q11+Q63+Q163+IF(R$111=0,'RFM input'!$I$458,0))","v":0}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"'RFM input'!Y11-'RFM input'!N11/(1+previous_vanilla)^0.5+('RFM input'!G227-'RFM input'!G281)","v":834.23497023663174},{"$f":"H12+H64+H176","v":826.88494081053068},{"$f":"I12+I64+I176","v":818.23123286193004},{"$f":"IF(COUNT($H12:J12)>'RFM input'!$AC$7,0, J12+J64+J176+IF(K$111=0,'RFM input'!$I$459,0))","v":803.23261344587979},{"$f":"IF(COUNT($H12:K12)>'RFM input'!$AC$7,0, K12+K64+K176+IF(L$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:L12)>'RFM input'!$AC$7,0, L12+L64+L176+IF(M$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:M12)>'RFM input'!$AC$7,0, M12+M64+M176+IF(N$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:N12)>'RFM input'!$AC$7,0, N12+N64+N176+IF(O$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:O12)>'RFM input'!$AC$7,0, O12+O64+O176+IF(P$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:P12)>'RFM input'!$AC$7,0, P12+P64+P176+IF(Q$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:Q12)>'RFM input'!$AC$7,0, Q12+Q64+Q176+IF(R$111=0,'RFM input'!$I$459,0))","v":0}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"'RFM input'!Y12-'RFM input'!N12/(1+previous_vanilla)^0.5+('RFM input'!G228-'RFM input'!G282)","v":159.51823119386171},{"$f":"H13+H65+H189","v":184.02221676471149},{"$f":"I13+I65+I189","v":185.13763957427955},{"$f":"IF(COUNT($H13:J13)>'RFM input'!$AC$7,0, J13+J65+J189+IF(K$111=0,'RFM input'!$I$460,0))","v":200.11045955412777},{"$f":"IF(COUNT($H13:K13)>'RFM input'!$AC$7,0, K13+K65+K189+IF(L$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:L13)>'RFM input'!$AC$7,0, L13+L65+L189+IF(M$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:M13)>'RFM input'!$AC$7,0, M13+M65+M189+IF(N$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:N13)>'RFM input'!$AC$7,0, N13+N65+N189+IF(O$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:O13)>'RFM input'!$AC$7,0, O13+O65+O189+IF(P$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:P13)>'RFM input'!$AC$7,0, P13+P65+P189+IF(Q$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:Q13)>'RFM input'!$AC$7,0, Q13+Q65+Q189+IF(R$111=0,'RFM input'!$I$460,0))","v":0}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"'RFM input'!Y13-'RFM input'!N13/(1+previous_vanilla)^0.5+('RFM input'!G229-'RFM input'!G283)","v":34.629561385387035},{"$f":"H14+H66+H202","v":50.736624752816461},{"$f":"I14+I66+I202","v":53.248903272079858},{"$f":"IF(COUNT($H14:J14)>'RFM input'!$AC$7,0, J14+J66+J202+IF(K$111=0,'RFM input'!$I$461,0))","v":66.348574737858073},{"$f":"IF(COUNT($H14:K14)>'RFM input'!$AC$7,0, K14+K66+K202+IF(L$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:L14)>'RFM input'!$AC$7,0, L14+L66+L202+IF(M$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:M14)>'RFM input'!$AC$7,0, M14+M66+M202+IF(N$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:N14)>'RFM input'!$AC$7,0, N14+N66+N202+IF(O$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:O14)>'RFM input'!$AC$7,0, O14+O66+O202+IF(P$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:P14)>'RFM input'!$AC$7,0, P14+P66+P202+IF(Q$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:Q14)>'RFM input'!$AC$7,0, Q14+Q66+Q202+IF(R$111=0,'RFM input'!$I$461,0))","v":0}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"'RFM input'!Y14-'RFM input'!N14/(1+previous_vanilla)^0.5+('RFM input'!G230-'RFM input'!G284)","v":6.8068078236739096},{"$f":"H15+H67+H215","v":17.371280444180666},{"$f":"I15+I67+I215","v":17.371280444180666},{"$f":"IF(COUNT($H15:J15)>'RFM input'!$AC$7,0, J15+J67+J215+IF(K$111=0,'RFM input'!$I$462,0))","v":17.371280444180666},{"$f":"IF(COUNT($H15:K15)>'RFM input'!$AC$7,0, K15+K67+K215+IF(L$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:L15)>'RFM input'!$AC$7,0, L15+L67+L215+IF(M$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:M15)>'RFM input'!$AC$7,0, M15+M67+M215+IF(N$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:N15)>'RFM input'!$AC$7,0, N15+N67+N215+IF(O$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:O15)>'RFM input'!$AC$7,0, O15+O67+O215+IF(P$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:P15)>'RFM input'!$AC$7,0, P15+P67+P215+IF(Q$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:Q15)>'RFM input'!$AC$7,0, Q15+Q67+Q215+IF(R$111=0,'RFM input'!$I$462,0))","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"'RFM input'!Y15-'RFM input'!N15/(1+previous_vanilla)^0.5+('RFM input'!G231-'RFM input'!G285)","v":30.445112815856021},{"$f":"H16+H68+H228","v":22.859881521653882},{"$f":"I16+I68+I228","v":43.255920598261746},{"$f":"IF(COUNT($H16:J16)>'RFM input'!$AC$7,0, J16+J68+J228+IF(K$111=0,'RFM input'!$I$463,0))","v":44.799423368933567},{"$f":"IF(COUNT($H16:K16)>'RFM input'!$AC$7,0, K16+K68+K228+IF(L$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:L16)>'RFM input'!$AC$7,0, L16+L68+L228+IF(M$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:M16)>'RFM input'!$AC$7,0, M16+M68+M228+IF(N$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:N16)>'RFM input'!$AC$7,0, N16+N68+N228+IF(O$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:O16)>'RFM input'!$AC$7,0, O16+O68+O228+IF(P$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:P16)>'RFM input'!$AC$7,0, P16+P68+P228+IF(Q$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:Q16)>'RFM input'!$AC$7,0, Q16+Q68+Q228+IF(R$111=0,'RFM input'!$I$463,0))","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"'RFM input'!Y16-'RFM input'!N16/(1+previous_vanilla)^0.5+('RFM input'!G232-'RFM input'!G286)","v":3.2412542694276563},{"$f":"H17+H69+H241","v":3.4158429901273295},{"$f":"I17+I69+I241","v":4.208474324597355},{"$f":"IF(COUNT($H17:J17)>'RFM input'!$AC$7,0, J17+J69+J241+IF(K$111=0,'RFM input'!$I$464,0))","v":4.3537325686968105},{"$f":"IF(COUNT($H17:K17)>'RFM input'!$AC$7,0, K17+K69+K241+IF(L$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:L17)>'RFM input'!$AC$7,0, L17+L69+L241+IF(M$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:M17)>'RFM input'!$AC$7,0, M17+M69+M241+IF(N$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:N17)>'RFM input'!$AC$7,0, N17+N69+N241+IF(O$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:O17)>'RFM input'!$AC$7,0, O17+O69+O241+IF(P$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:P17)>'RFM input'!$AC$7,0, P17+P69+P241+IF(Q$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:Q17)>'RFM input'!$AC$7,0, Q17+Q69+Q241+IF(R$111=0,'RFM input'!$I$464,0))","v":0}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"'RFM input'!Y17-'RFM input'!N17/(1+previous_vanilla)^0.5+('RFM input'!G233-'RFM input'!G287)","v":16.08221879040526},{"$f":"H18+H70+H254","v":17.058901383215598},{"$f":"I18+I70+I254","v":16.555755724936457},{"$f":"IF(COUNT($H18:J18)>'RFM input'!$AC$7,0, J18+J70+J254+IF(K$111=0,'RFM input'!$I$465,0))","v":19.165106745969506},{"$f":"IF(COUNT($H18:K18)>'RFM input'!$AC$7,0, K18+K70+K254+IF(L$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:L18)>'RFM input'!$AC$7,0, L18+L70+L254+IF(M$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:M18)>'RFM input'!$AC$7,0, M18+M70+M254+IF(N$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:N18)>'RFM input'!$AC$7,0, N18+N70+N254+IF(O$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:O18)>'RFM input'!$AC$7,0, O18+O70+O254+IF(P$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:P18)>'RFM input'!$AC$7,0, P18+P70+P254+IF(Q$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:Q18)>'RFM input'!$AC$7,0, Q18+Q70+Q254+IF(R$111=0,'RFM input'!$I$465,0))","v":0}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"'RFM input'!Y18-'RFM input'!N18/(1+previous_vanilla)^0.5+('RFM input'!G234-'RFM input'!G288)","v":1.3242214004031552},{"$f":"H19+H71+H267","v":1.6382256007393656},{"$f":"I19+I71+I267","v":4.2050813431650811},{"$f":"IF(COUNT($H19:J19)>'RFM input'!$AC$7,0, J19+J71+J267+IF(K$111=0,'RFM input'!$I$466,0))","v":4.4494431769876766},{"$f":"IF(COUNT($H19:K19)>'RFM input'!$AC$7,0, K19+K71+K267+IF(L$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:L19)>'RFM input'!$AC$7,0, L19+L71+L267+IF(M$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:M19)>'RFM input'!$AC$7,0, M19+M71+M267+IF(N$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:N19)>'RFM input'!$AC$7,0, N19+N71+N267+IF(O$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:O19)>'RFM input'!$AC$7,0, O19+O71+O267+IF(P$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:P19)>'RFM input'!$AC$7,0, P19+P71+P267+IF(Q$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:Q19)>'RFM input'!$AC$7,0, Q19+Q71+Q267+IF(R$111=0,'RFM input'!$I$466,0))","v":0}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"'RFM input'!Y19-'RFM input'!N19/(1+previous_vanilla)^0.5+('RFM input'!G235-'RFM input'!G289)","v":80.118380287397386},{"$f":"H20+H72+H280","v":80.118380287397386},{"$f":"I20+I72+I280","v":80.118380287397386},{"$f":"IF(COUNT($H20:J20)>'RFM input'!$AC$7,0, J20+J72+J280+IF(K$111=0,'RFM input'!$I$467,0))","v":80.118380287397386},{"$f":"IF(COUNT($H20:K20)>'RFM input'!$AC$7,0, K20+K72+K280+IF(L$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:L20)>'RFM input'!$AC$7,0, L20+L72+L280+IF(M$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:M20)>'RFM input'!$AC$7,0, M20+M72+M280+IF(N$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:N20)>'RFM input'!$AC$7,0, N20+N72+N280+IF(O$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:O20)>'RFM input'!$AC$7,0, O20+O72+O280+IF(P$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:P20)>'RFM input'!$AC$7,0, P20+P72+P280+IF(Q$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:Q20)>'RFM input'!$AC$7,0, Q20+Q72+Q280+IF(R$111=0,'RFM input'!$I$467,0))","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"'RFM input'!Y20-'RFM input'!N20/(1+previous_vanilla)^0.5+('RFM input'!G236-'RFM input'!G290)","v":94.584698999999986},{"$f":"H21+H73+H293","v":94.584698999999986},{"$f":"I21+I73+I293","v":94.584698999999986},{"$f":"IF(COUNT($H21:J21)>'RFM input'!$AC$7,0, J21+J73+J293+IF(K$111=0,'RFM input'!$I$468,0))","v":94.584698999999986},{"$f":"IF(COUNT($H21:K21)>'RFM input'!$AC$7,0, K21+K73+K293+IF(L$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:L21)>'RFM input'!$AC$7,0, L21+L73+L293+IF(M$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:M21)>'RFM input'!$AC$7,0, M21+M73+M293+IF(N$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:N21)>'RFM input'!$AC$7,0, N21+N73+N293+IF(O$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:O21)>'RFM input'!$AC$7,0, O21+O73+O293+IF(P$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:P21)>'RFM input'!$AC$7,0, P21+P73+P293+IF(Q$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:Q21)>'RFM input'!$AC$7,0, Q21+Q73+Q293+IF(R$111=0,'RFM input'!$I$468,0))","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"'RFM input'!Y21-'RFM input'!N21/(1+previous_vanilla)^0.5+('RFM input'!G237-'RFM input'!G291)","v":53.4},{"$f":"H22+H74+H306","v":42.72},{"$f":"I22+I74+I306","v":32.04},{"$f":"IF(COUNT($H22:J22)>'RFM input'!$AC$7,0, J22+J74+J306+IF(K$111=0,'RFM input'!$I$469,0))","v":21.36},{"$f":"IF(COUNT($H22:K22)>'RFM input'!$AC$7,0, K22+K74+K306+IF(L$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:L22)>'RFM input'!$AC$7,0, L22+L74+L306+IF(M$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:M22)>'RFM input'!$AC$7,0, M22+M74+M306+IF(N$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:N22)>'RFM input'!$AC$7,0, N22+N74+N306+IF(O$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:O22)>'RFM input'!$AC$7,0, O22+O74+O306+IF(P$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:P22)>'RFM input'!$AC$7,0, P22+P74+P306+IF(Q$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:Q22)>'RFM input'!$AC$7,0, Q22+Q74+Q306+IF(R$111=0,'RFM input'!$I$469,0))","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"'RFM input'!Y22-'RFM input'!N22/(1+previous_vanilla)^0.5+('RFM input'!G238-'RFM input'!G292)","v":0},{"$f":"H23+H75+H319","v":0},{"$f":"I23+I75+I319","v":0},{"$f":"IF(COUNT($H23:J23)>'RFM input'!$AC$7,0, J23+J75+J319+IF(K$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:K23)>'RFM input'!$AC$7,0, K23+K75+K319+IF(L$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:L23)>'RFM input'!$AC$7,0, L23+L75+L319+IF(M$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:M23)>'RFM input'!$AC$7,0, M23+M75+M319+IF(N$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:N23)>'RFM input'!$AC$7,0, N23+N75+N319+IF(O$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:O23)>'RFM input'!$AC$7,0, O23+O75+O319+IF(P$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:P23)>'RFM input'!$AC$7,0, P23+P75+P319+IF(Q$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:Q23)>'RFM input'!$AC$7,0, Q23+Q75+Q319+IF(R$111=0,'RFM input'!$I$470,0))","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"'RFM input'!Y23-'RFM input'!N23/(1+previous_vanilla)^0.5+('RFM input'!G239-'RFM input'!G293)","v":0},{"$f":"H24+H76+H332","v":0},{"$f":"I24+I76+I332","v":0},{"$f":"IF(COUNT($H24:J24)>'RFM input'!$AC$7,0, J24+J76+J332+IF(K$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:K24)>'RFM input'!$AC$7,0, K24+K76+K332+IF(L$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:L24)>'RFM input'!$AC$7,0, L24+L76+L332+IF(M$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:M24)>'RFM input'!$AC$7,0, M24+M76+M332+IF(N$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:N24)>'RFM input'!$AC$7,0, N24+N76+N332+IF(O$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:O24)>'RFM input'!$AC$7,0, O24+O76+O332+IF(P$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:P24)>'RFM input'!$AC$7,0, P24+P76+P332+IF(Q$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:Q24)>'RFM input'!$AC$7,0, Q24+Q76+Q332+IF(R$111=0,'RFM input'!$I$471,0))","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"'RFM input'!Y24-'RFM input'!N24/(1+previous_vanilla)^0.5+('RFM input'!G240-'RFM input'!G294)","v":0},{"$f":"H25+H77+H345","v":0},{"$f":"I25+I77+I345","v":0},{"$f":"IF(COUNT($H25:J25)>'RFM input'!$AC$7,0, J25+J77+J345+IF(K$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:K25)>'RFM input'!$AC$7,0, K25+K77+K345+IF(L$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:L25)>'RFM input'!$AC$7,0, L25+L77+L345+IF(M$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:M25)>'RFM input'!$AC$7,0, M25+M77+M345+IF(N$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:N25)>'RFM input'!$AC$7,0, N25+N77+N345+IF(O$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:O25)>'RFM input'!$AC$7,0, O25+O77+O345+IF(P$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:P25)>'RFM input'!$AC$7,0, P25+P77+P345+IF(Q$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:Q25)>'RFM input'!$AC$7,0, Q25+Q77+Q345+IF(R$111=0,'RFM input'!$I$472,0))","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"'RFM input'!Y25-'RFM input'!N25/(1+previous_vanilla)^0.5+('RFM input'!G241-'RFM input'!G295)","v":0},{"$f":"H26+H78+H358","v":0},{"$f":"I26+I78+I358","v":0},{"$f":"IF(COUNT($H26:J26)>'RFM input'!$AC$7,0, J26+J78+J358+IF(K$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:K26)>'RFM input'!$AC$7,0, K26+K78+K358+IF(L$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:L26)>'RFM input'!$AC$7,0, L26+L78+L358+IF(M$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:M26)>'RFM input'!$AC$7,0, M26+M78+M358+IF(N$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:N26)>'RFM input'!$AC$7,0, N26+N78+N358+IF(O$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:O26)>'RFM input'!$AC$7,0, O26+O78+O358+IF(P$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:P26)>'RFM input'!$AC$7,0, P26+P78+P358+IF(Q$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:Q26)>'RFM input'!$AC$7,0, Q26+Q78+Q358+IF(R$111=0,'RFM input'!$I$473,0))","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"'RFM input'!Y26-'RFM input'!N26/(1+previous_vanilla)^0.5+('RFM input'!G242-'RFM input'!G296)","v":0},{"$f":"H27+H79+H371","v":0},{"$f":"I27+I79+I371","v":0},{"$f":"IF(COUNT($H27:J27)>'RFM input'!$AC$7,0, J27+J79+J371+IF(K$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:K27)>'RFM input'!$AC$7,0, K27+K79+K371+IF(L$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:L27)>'RFM input'!$AC$7,0, L27+L79+L371+IF(M$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:M27)>'RFM input'!$AC$7,0, M27+M79+M371+IF(N$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:N27)>'RFM input'!$AC$7,0, N27+N79+N371+IF(O$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:O27)>'RFM input'!$AC$7,0, O27+O79+O371+IF(P$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:P27)>'RFM input'!$AC$7,0, P27+P79+P371+IF(Q$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:Q27)>'RFM input'!$AC$7,0, Q27+Q79+Q371+IF(R$111=0,'RFM input'!$I$474,0))","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"'RFM input'!Y27-'RFM input'!N27/(1+previous_vanilla)^0.5+('RFM input'!G243-'RFM input'!G297)","v":0},{"$f":"H28+H80+H384","v":0},{"$f":"I28+I80+I384","v":0},{"$f":"IF(COUNT($H28:J28)>'RFM input'!$AC$7,0, J28+J80+J384+IF(K$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:K28)>'RFM input'!$AC$7,0, K28+K80+K384+IF(L$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:L28)>'RFM input'!$AC$7,0, L28+L80+L384+IF(M$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:M28)>'RFM input'!$AC$7,0, M28+M80+M384+IF(N$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:N28)>'RFM input'!$AC$7,0, N28+N80+N384+IF(O$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:O28)>'RFM input'!$AC$7,0, O28+O80+O384+IF(P$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:P28)>'RFM input'!$AC$7,0, P28+P80+P384+IF(Q$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:Q28)>'RFM input'!$AC$7,0, Q28+Q80+Q384+IF(R$111=0,'RFM input'!$I$475,0))","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"'RFM input'!Y28-'RFM input'!N28/(1+previous_vanilla)^0.5+('RFM input'!G244-'RFM input'!G298)","v":0},{"$f":"H29+H81+H397","v":0},{"$f":"I29+I81+I397","v":0},{"$f":"IF(COUNT($H29:J29)>'RFM input'!$AC$7,0, J29+J81+J397+IF(K$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:K29)>'RFM input'!$AC$7,0, K29+K81+K397+IF(L$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:L29)>'RFM input'!$AC$7,0, L29+L81+L397+IF(M$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:M29)>'RFM input'!$AC$7,0, M29+M81+M397+IF(N$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:N29)>'RFM input'!$AC$7,0, N29+N81+N397+IF(O$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:O29)>'RFM input'!$AC$7,0, O29+O81+O397+IF(P$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:P29)>'RFM input'!$AC$7,0, P29+P81+P397+IF(Q$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:Q29)>'RFM input'!$AC$7,0, Q29+Q81+Q397+IF(R$111=0,'RFM input'!$I$476,0))","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"'RFM input'!Y29-'RFM input'!N29/(1+previous_vanilla)^0.5+('RFM input'!G245-'RFM input'!G299)","v":0},{"$f":"H30+H82+H410","v":0},{"$f":"I30+I82+I410","v":0},{"$f":"IF(COUNT($H30:J30)>'RFM input'!$AC$7,0, J30+J82+J410+IF(K$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:K30)>'RFM input'!$AC$7,0, K30+K82+K410+IF(L$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:L30)>'RFM input'!$AC$7,0, L30+L82+L410+IF(M$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:M30)>'RFM input'!$AC$7,0, M30+M82+M410+IF(N$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:N30)>'RFM input'!$AC$7,0, N30+N82+N410+IF(O$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:O30)>'RFM input'!$AC$7,0, O30+O82+O410+IF(P$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:P30)>'RFM input'!$AC$7,0, P30+P82+P410+IF(Q$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:Q30)>'RFM input'!$AC$7,0, Q30+Q82+Q410+IF(R$111=0,'RFM input'!$I$477,0))","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"'RFM input'!Y30-'RFM input'!N30/(1+previous_vanilla)^0.5+('RFM input'!G246-'RFM input'!G300)","v":0},{"$f":"H31+H83+H423","v":0},{"$f":"I31+I83+I423","v":0},{"$f":"IF(COUNT($H31:J31)>'RFM input'!$AC$7,0, J31+J83+J423+IF(K$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:K31)>'RFM input'!$AC$7,0, K31+K83+K423+IF(L$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:L31)>'RFM input'!$AC$7,0, L31+L83+L423+IF(M$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:M31)>'RFM input'!$AC$7,0, M31+M83+M423+IF(N$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:N31)>'RFM input'!$AC$7,0, N31+N83+N423+IF(O$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:O31)>'RFM input'!$AC$7,0, O31+O83+O423+IF(P$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:P31)>'RFM input'!$AC$7,0, P31+P83+P423+IF(Q$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:Q31)>'RFM input'!$AC$7,0, Q31+Q83+Q423+IF(R$111=0,'RFM input'!$I$478,0))","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"'RFM input'!Y31-'RFM input'!N31/(1+previous_vanilla)^0.5+('RFM input'!G247-'RFM input'!G301)","v":0},{"$f":"H32+H84+H436","v":0},{"$f":"I32+I84+I436","v":0},{"$f":"IF(COUNT($H32:J32)>'RFM input'!$AC$7,0, J32+J84+J436+IF(K$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:K32)>'RFM input'!$AC$7,0, K32+K84+K436+IF(L$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:L32)>'RFM input'!$AC$7,0, L32+L84+L436+IF(M$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:M32)>'RFM input'!$AC$7,0, M32+M84+M436+IF(N$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:N32)>'RFM input'!$AC$7,0, N32+N84+N436+IF(O$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:O32)>'RFM input'!$AC$7,0, O32+O84+O436+IF(P$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:P32)>'RFM input'!$AC$7,0, P32+P84+P436+IF(Q$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:Q32)>'RFM input'!$AC$7,0, Q32+Q84+Q436+IF(R$111=0,'RFM input'!$I$479,0))","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"'RFM input'!Y32-'RFM input'!N32/(1+previous_vanilla)^0.5+('RFM input'!G248-'RFM input'!G302)","v":0},{"$f":"H33+H85+H449","v":0},{"$f":"I33+I85+I449","v":0},{"$f":"IF(COUNT($H33:J33)>'RFM input'!$AC$7,0, J33+J85+J449+IF(K$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:K33)>'RFM input'!$AC$7,0, K33+K85+K449+IF(L$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:L33)>'RFM input'!$AC$7,0, L33+L85+L449+IF(M$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:M33)>'RFM input'!$AC$7,0, M33+M85+M449+IF(N$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:N33)>'RFM input'!$AC$7,0, N33+N85+N449+IF(O$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:O33)>'RFM input'!$AC$7,0, O33+O85+O449+IF(P$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:P33)>'RFM input'!$AC$7,0, P33+P85+P449+IF(Q$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:Q33)>'RFM input'!$AC$7,0, Q33+Q85+Q449+IF(R$111=0,'RFM input'!$I$480,0))","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"'RFM input'!Y33-'RFM input'!N33/(1+previous_vanilla)^0.5+('RFM input'!G249-'RFM input'!G303)","v":0},{"$f":"H34+H86+H462","v":0},{"$f":"I34+I86+I462","v":0},{"$f":"IF(COUNT($H34:J34)>'RFM input'!$AC$7,0, J34+J86+J462+IF(K$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:K34)>'RFM input'!$AC$7,0, K34+K86+K462+IF(L$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:L34)>'RFM input'!$AC$7,0, L34+L86+L462+IF(M$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:M34)>'RFM input'!$AC$7,0, M34+M86+M462+IF(N$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:N34)>'RFM input'!$AC$7,0, N34+N86+N462+IF(O$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:O34)>'RFM input'!$AC$7,0, O34+O86+O462+IF(P$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:P34)>'RFM input'!$AC$7,0, P34+P86+P462+IF(Q$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:Q34)>'RFM input'!$AC$7,0, Q34+Q86+Q462+IF(R$111=0,'RFM input'!$I$481,0))","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"'RFM input'!Y34-'RFM input'!N34/(1+previous_vanilla)^0.5+('RFM input'!G250-'RFM input'!G304)","v":0},{"$f":"H35+H87+H475","v":0},{"$f":"I35+I87+I475","v":0},{"$f":"IF(COUNT($H35:J35)>'RFM input'!$AC$7,0, J35+J87+J475+IF(K$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:K35)>'RFM input'!$AC$7,0, K35+K87+K475+IF(L$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:L35)>'RFM input'!$AC$7,0, L35+L87+L475+IF(M$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:M35)>'RFM input'!$AC$7,0, M35+M87+M475+IF(N$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:N35)>'RFM input'!$AC$7,0, N35+N87+N475+IF(O$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:O35)>'RFM input'!$AC$7,0, O35+O87+O475+IF(P$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:P35)>'RFM input'!$AC$7,0, P35+P87+P475+IF(Q$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:Q35)>'RFM input'!$AC$7,0, Q35+Q87+Q475+IF(R$111=0,'RFM input'!$I$482,0))","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"'RFM input'!Y35-'RFM input'!N35/(1+previous_vanilla)^0.5+('RFM input'!G251-'RFM input'!G305)","v":0},{"$f":"H36+H88+H488","v":0},{"$f":"I36+I88+I488","v":0},{"$f":"IF(COUNT($H36:J36)>'RFM input'!$AC$7,0, J36+J88+J488+IF(K$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:K36)>'RFM input'!$AC$7,0, K36+K88+K488+IF(L$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:L36)>'RFM input'!$AC$7,0, L36+L88+L488+IF(M$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:M36)>'RFM input'!$AC$7,0, M36+M88+M488+IF(N$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:N36)>'RFM input'!$AC$7,0, N36+N88+N488+IF(O$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:O36)>'RFM input'!$AC$7,0, O36+O88+O488+IF(P$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:P36)>'RFM input'!$AC$7,0, P36+P88+P488+IF(Q$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:Q36)>'RFM input'!$AC$7,0, Q36+Q88+Q488+IF(R$111=0,'RFM input'!$I$483,0))","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"'RFM input'!Y36-'RFM input'!N36/(1+previous_vanilla)^0.5+('RFM input'!G252-'RFM input'!G306)","v":0},{"$f":"H37+H89+H501","v":0},{"$f":"I37+I89+I501","v":0},{"$f":"IF(COUNT($H37:J37)>'RFM input'!$AC$7,0, J37+J89+J501+IF(K$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:K37)>'RFM input'!$AC$7,0, K37+K89+K501+IF(L$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:L37)>'RFM input'!$AC$7,0, L37+L89+L501+IF(M$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:M37)>'RFM input'!$AC$7,0, M37+M89+M501+IF(N$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:N37)>'RFM input'!$AC$7,0, N37+N89+N501+IF(O$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:O37)>'RFM input'!$AC$7,0, O37+O89+O501+IF(P$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:P37)>'RFM input'!$AC$7,0, P37+P89+P501+IF(Q$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:Q37)>'RFM input'!$AC$7,0, Q37+Q89+Q501+IF(R$111=0,'RFM input'!$I$484,0))","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"'RFM input'!Y37-'RFM input'!N37/(1+previous_vanilla)^0.5+('RFM input'!G253-'RFM input'!G307)","v":0},{"$f":"H38+H90+H514","v":0},{"$f":"I38+I90+I514","v":0},{"$f":"IF(COUNT($H38:J38)>'RFM input'!$AC$7,0, J38+J90+J514+IF(K$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:K38)>'RFM input'!$AC$7,0, K38+K90+K514+IF(L$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:L38)>'RFM input'!$AC$7,0, L38+L90+L514+IF(M$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:M38)>'RFM input'!$AC$7,0, M38+M90+M514+IF(N$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:N38)>'RFM input'!$AC$7,0, N38+N90+N514+IF(O$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:O38)>'RFM input'!$AC$7,0, O38+O90+O514+IF(P$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:P38)>'RFM input'!$AC$7,0, P38+P90+P514+IF(Q$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:Q38)>'RFM input'!$AC$7,0, Q38+Q90+Q514+IF(R$111=0,'RFM input'!$I$485,0))","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"'RFM input'!Y38-'RFM input'!N38/(1+previous_vanilla)^0.5+('RFM input'!G254-'RFM input'!G308)","v":0},{"$f":"H39+H91+H527","v":0},{"$f":"I39+I91+I527","v":0},{"$f":"IF(COUNT($H39:J39)>'RFM input'!$AC$7,0, J39+J91+J527+IF(K$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:K39)>'RFM input'!$AC$7,0, K39+K91+K527+IF(L$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:L39)>'RFM input'!$AC$7,0, L39+L91+L527+IF(M$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:M39)>'RFM input'!$AC$7,0, M39+M91+M527+IF(N$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:N39)>'RFM input'!$AC$7,0, N39+N91+N527+IF(O$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:O39)>'RFM input'!$AC$7,0, O39+O91+O527+IF(P$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:P39)>'RFM input'!$AC$7,0, P39+P91+P527+IF(Q$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:Q39)>'RFM input'!$AC$7,0, Q39+Q91+Q527+IF(R$111=0,'RFM input'!$I$486,0))","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"'RFM input'!Y39-'RFM input'!N39/(1+previous_vanilla)^0.5+('RFM input'!G255-'RFM input'!G309)","v":0},{"$f":"H40+H92+H540","v":0},{"$f":"I40+I92+I540","v":0},{"$f":"IF(COUNT($H40:J40)>'RFM input'!$AC$7,0, J40+J92+J540+IF(K$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:K40)>'RFM input'!$AC$7,0, K40+K92+K540+IF(L$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:L40)>'RFM input'!$AC$7,0, L40+L92+L540+IF(M$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:M40)>'RFM input'!$AC$7,0, M40+M92+M540+IF(N$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:N40)>'RFM input'!$AC$7,0, N40+N92+N540+IF(O$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:O40)>'RFM input'!$AC$7,0, O40+O92+O540+IF(P$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:P40)>'RFM input'!$AC$7,0, P40+P92+P540+IF(Q$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:Q40)>'RFM input'!$AC$7,0, Q40+Q92+Q540+IF(R$111=0,'RFM input'!$I$487,0))","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"'RFM input'!Y40-'RFM input'!N40/(1+previous_vanilla)^0.5+('RFM input'!G256-'RFM input'!G310)","v":0},{"$f":"H41+H93+H553","v":0},{"$f":"I41+I93+I553","v":0},{"$f":"IF(COUNT($H41:J41)>'RFM input'!$AC$7,0, J41+J93+J553+IF(K$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:K41)>'RFM input'!$AC$7,0, K41+K93+K553+IF(L$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:L41)>'RFM input'!$AC$7,0, L41+L93+L553+IF(M$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:M41)>'RFM input'!$AC$7,0, M41+M93+M553+IF(N$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:N41)>'RFM input'!$AC$7,0, N41+N93+N553+IF(O$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:O41)>'RFM input'!$AC$7,0, O41+O93+O553+IF(P$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:P41)>'RFM input'!$AC$7,0, P41+P93+P553+IF(Q$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:Q41)>'RFM input'!$AC$7,0, Q41+Q93+Q553+IF(R$111=0,'RFM input'!$I$488,0))","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"'RFM input'!Y41-'RFM input'!N41/(1+previous_vanilla)^0.5+('RFM input'!G257-'RFM input'!G311)","v":0},{"$f":"H42+H94+H566","v":0},{"$f":"I42+I94+I566","v":0},{"$f":"IF(COUNT($H42:J42)>'RFM input'!$AC$7,0, J42+J94+J566+IF(K$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:K42)>'RFM input'!$AC$7,0, K42+K94+K566+IF(L$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:L42)>'RFM input'!$AC$7,0, L42+L94+L566+IF(M$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:M42)>'RFM input'!$AC$7,0, M42+M94+M566+IF(N$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:N42)>'RFM input'!$AC$7,0, N42+N94+N566+IF(O$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:O42)>'RFM input'!$AC$7,0, O42+O94+O566+IF(P$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:P42)>'RFM input'!$AC$7,0, P42+P94+P566+IF(Q$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:Q42)>'RFM input'!$AC$7,0, Q42+Q94+Q566+IF(R$111=0,'RFM input'!$I$489,0))","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"'RFM input'!Y42-'RFM input'!N42/(1+previous_vanilla)^0.5+('RFM input'!G258-'RFM input'!G312)","v":0},{"$f":"H43+H95+H579","v":0},{"$f":"I43+I95+I579","v":0},{"$f":"IF(COUNT($H43:J43)>'RFM input'!$AC$7,0, J43+J95+J579+IF(K$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:K43)>'RFM input'!$AC$7,0, K43+K95+K579+IF(L$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:L43)>'RFM input'!$AC$7,0, L43+L95+L579+IF(M$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:M43)>'RFM input'!$AC$7,0, M43+M95+M579+IF(N$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:N43)>'RFM input'!$AC$7,0, N43+N95+N579+IF(O$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:O43)>'RFM input'!$AC$7,0, O43+O95+O579+IF(P$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:P43)>'RFM input'!$AC$7,0, P43+P95+P579+IF(Q$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:Q43)>'RFM input'!$AC$7,0, Q43+Q95+Q579+IF(R$111=0,'RFM input'!$I$490,0))","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"'RFM input'!Y43-'RFM input'!N43/(1+previous_vanilla)^0.5+('RFM input'!G259-'RFM input'!G313)","v":0},{"$f":"H44+H96+H592","v":0},{"$f":"I44+I96+I592","v":0},{"$f":"IF(COUNT($H44:J44)>'RFM input'!$AC$7,0, J44+J96+J592+IF(K$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:K44)>'RFM input'!$AC$7,0, K44+K96+K592+IF(L$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:L44)>'RFM input'!$AC$7,0, L44+L96+L592+IF(M$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:M44)>'RFM input'!$AC$7,0, M44+M96+M592+IF(N$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:N44)>'RFM input'!$AC$7,0, N44+N96+N592+IF(O$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:O44)>'RFM input'!$AC$7,0, O44+O96+O592+IF(P$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:P44)>'RFM input'!$AC$7,0, P44+P96+P592+IF(Q$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:Q44)>'RFM input'!$AC$7,0, Q44+Q96+Q592+IF(R$111=0,'RFM input'!$I$491,0))","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"'RFM input'!Y44-'RFM input'!N44/(1+previous_vanilla)^0.5+('RFM input'!G260-'RFM input'!G314)","v":0},{"$f":"H45+H97+H605","v":0},{"$f":"I45+I97+I605","v":0},{"$f":"IF(COUNT($H45:J45)>'RFM input'!$AC$7,0, J45+J97+J605+IF(K$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:K45)>'RFM input'!$AC$7,0, K45+K97+K605+IF(L$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:L45)>'RFM input'!$AC$7,0, L45+L97+L605+IF(M$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:M45)>'RFM input'!$AC$7,0, M45+M97+M605+IF(N$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:N45)>'RFM input'!$AC$7,0, N45+N97+N605+IF(O$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:O45)>'RFM input'!$AC$7,0, O45+O97+O605+IF(P$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:P45)>'RFM input'!$AC$7,0, P45+P97+P605+IF(Q$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:Q45)>'RFM input'!$AC$7,0, Q45+Q97+Q605+IF(R$111=0,'RFM input'!$I$492,0))","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"'RFM input'!Y45-'RFM input'!N45/(1+previous_vanilla)^0.5+('RFM input'!G261-'RFM input'!G315)","v":0},{"$f":"H46+H98+H618","v":0},{"$f":"I46+I98+I618","v":0},{"$f":"IF(COUNT($H46:J46)>'RFM input'!$AC$7,0, J46+J98+J618+IF(K$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:K46)>'RFM input'!$AC$7,0, K46+K98+K618+IF(L$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:L46)>'RFM input'!$AC$7,0, L46+L98+L618+IF(M$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:M46)>'RFM input'!$AC$7,0, M46+M98+M618+IF(N$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:N46)>'RFM input'!$AC$7,0, N46+N98+N618+IF(O$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:O46)>'RFM input'!$AC$7,0, O46+O98+O618+IF(P$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:P46)>'RFM input'!$AC$7,0, P46+P98+P618+IF(Q$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:Q46)>'RFM input'!$AC$7,0, Q46+Q98+Q618+IF(R$111=0,'RFM input'!$I$493,0))","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"'RFM input'!Y46-'RFM input'!N46/(1+previous_vanilla)^0.5+('RFM input'!G262-'RFM input'!G316)","v":0},{"$f":"H47+H99+H631","v":0},{"$f":"I47+I99+I631","v":0},{"$f":"IF(COUNT($H47:J47)>'RFM input'!$AC$7,0, J47+J99+J631+IF(K$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:K47)>'RFM input'!$AC$7,0, K47+K99+K631+IF(L$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:L47)>'RFM input'!$AC$7,0, L47+L99+L631+IF(M$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:M47)>'RFM input'!$AC$7,0, M47+M99+M631+IF(N$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:N47)>'RFM input'!$AC$7,0, N47+N99+N631+IF(O$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:O47)>'RFM input'!$AC$7,0, O47+O99+O631+IF(P$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:P47)>'RFM input'!$AC$7,0, P47+P99+P631+IF(Q$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:Q47)>'RFM input'!$AC$7,0, Q47+Q99+Q631+IF(R$111=0,'RFM input'!$I$494,0))","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"'RFM input'!Y47-'RFM input'!N47/(1+previous_vanilla)^0.5+('RFM input'!G263-'RFM input'!G317)","v":0},{"$f":"H48+H100+H644","v":0},{"$f":"I48+I100+I644","v":0},{"$f":"IF(COUNT($H48:J48)>'RFM input'!$AC$7,0, J48+J100+J644+IF(K$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:K48)>'RFM input'!$AC$7,0, K48+K100+K644+IF(L$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:L48)>'RFM input'!$AC$7,0, L48+L100+L644+IF(M$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:M48)>'RFM input'!$AC$7,0, M48+M100+M644+IF(N$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:N48)>'RFM input'!$AC$7,0, N48+N100+N644+IF(O$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:O48)>'RFM input'!$AC$7,0, O48+O100+O644+IF(P$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:P48)>'RFM input'!$AC$7,0, P48+P100+P644+IF(Q$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:Q48)>'RFM input'!$AC$7,0, Q48+Q100+Q644+IF(R$111=0,'RFM input'!$I$495,0))","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"'RFM input'!Y48-'RFM input'!N48/(1+previous_vanilla)^0.5+('RFM input'!G264-'RFM input'!G318)","v":0},{"$f":"H49+H101+H657","v":0},{"$f":"I49+I101+I657","v":0},{"$f":"IF(COUNT($H49:J49)>'RFM input'!$AC$7,0, J49+J101+J657+IF(K$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:K49)>'RFM input'!$AC$7,0, K49+K101+K657+IF(L$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:L49)>'RFM input'!$AC$7,0, L49+L101+L657+IF(M$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:M49)>'RFM input'!$AC$7,0, M49+M101+M657+IF(N$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:N49)>'RFM input'!$AC$7,0, N49+N101+N657+IF(O$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:O49)>'RFM input'!$AC$7,0, O49+O101+O657+IF(P$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:P49)>'RFM input'!$AC$7,0, P49+P101+P657+IF(Q$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:Q49)>'RFM input'!$AC$7,0, Q49+Q101+Q657+IF(R$111=0,'RFM input'!$I$496,0))","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"'RFM input'!Y49-'RFM input'!N49/(1+previous_vanilla)^0.5+('RFM input'!G265-'RFM input'!G319)","v":0},{"$f":"H50+H102+H670","v":0},{"$f":"I50+I102+I670","v":0},{"$f":"IF(COUNT($H50:J50)>'RFM input'!$AC$7,0, J50+J102+J670+IF(K$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:K50)>'RFM input'!$AC$7,0, K50+K102+K670+IF(L$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:L50)>'RFM input'!$AC$7,0, L50+L102+L670+IF(M$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:M50)>'RFM input'!$AC$7,0, M50+M102+M670+IF(N$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:N50)>'RFM input'!$AC$7,0, N50+N102+N670+IF(O$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:O50)>'RFM input'!$AC$7,0, O50+O102+O670+IF(P$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:P50)>'RFM input'!$AC$7,0, P50+P102+P670+IF(Q$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:Q50)>'RFM input'!$AC$7,0, Q50+Q102+Q670+IF(R$111=0,'RFM input'!$I$497,0))","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"'RFM input'!Y50-'RFM input'!N50/(1+previous_vanilla)^0.5+('RFM input'!G266-'RFM input'!G320)","v":0},{"$f":"H51+H103+H683","v":0},{"$f":"I51+I103+I683","v":0},{"$f":"IF(COUNT($H51:J51)>'RFM input'!$AC$7,0, J51+J103+J683+IF(K$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:K51)>'RFM input'!$AC$7,0, K51+K103+K683+IF(L$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:L51)>'RFM input'!$AC$7,0, L51+L103+L683+IF(M$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:M51)>'RFM input'!$AC$7,0, M51+M103+M683+IF(N$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:N51)>'RFM input'!$AC$7,0, N51+N103+N683+IF(O$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:O51)>'RFM input'!$AC$7,0, O51+O103+O683+IF(P$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:P51)>'RFM input'!$AC$7,0, P51+P103+P683+IF(Q$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:Q51)>'RFM input'!$AC$7,0, Q51+Q103+Q683+IF(R$111=0,'RFM input'!$I$498,0))","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"'RFM input'!Y51-'RFM input'!N51/(1+previous_vanilla)^0.5+('RFM input'!G267-'RFM input'!G321)","v":0},{"$f":"H52+H104+H696","v":0},{"$f":"I52+I104+I696","v":0},{"$f":"IF(COUNT($H52:J52)>'RFM input'!$AC$7,0, J52+J104+J696+IF(K$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:K52)>'RFM input'!$AC$7,0, K52+K104+K696+IF(L$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:L52)>'RFM input'!$AC$7,0, L52+L104+L696+IF(M$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:M52)>'RFM input'!$AC$7,0, M52+M104+M696+IF(N$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:N52)>'RFM input'!$AC$7,0, N52+N104+N696+IF(O$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:O52)>'RFM input'!$AC$7,0, O52+O104+O696+IF(P$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:P52)>'RFM input'!$AC$7,0, P52+P104+P696+IF(Q$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:Q52)>'RFM input'!$AC$7,0, Q52+Q104+Q696+IF(R$111=0,'RFM input'!$I$499,0))","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"'RFM input'!Y52-'RFM input'!N52/(1+previous_vanilla)^0.5+('RFM input'!G268-'RFM input'!G322)","v":0},{"$f":"H53+H105+H709","v":0},{"$f":"I53+I105+I709","v":0},{"$f":"IF(COUNT($H53:J53)>'RFM input'!$AC$7,0, J53+J105+J709+IF(K$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:K53)>'RFM input'!$AC$7,0, K53+K105+K709+IF(L$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:L53)>'RFM input'!$AC$7,0, L53+L105+L709+IF(M$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:M53)>'RFM input'!$AC$7,0, M53+M105+M709+IF(N$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:N53)>'RFM input'!$AC$7,0, N53+N105+N709+IF(O$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:O53)>'RFM input'!$AC$7,0, O53+O105+O709+IF(P$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:P53)>'RFM input'!$AC$7,0, P53+P105+P709+IF(Q$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:Q53)>'RFM input'!$AC$7,0, Q53+Q105+Q709+IF(R$111=0,'RFM input'!$I$500,0))","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"'RFM input'!Y53-'RFM input'!N53/(1+previous_vanilla)^0.5+('RFM input'!G269-'RFM input'!G323)","v":0},{"$f":"H54+H106+H722","v":0},{"$f":"I54+I106+I722","v":0},{"$f":"IF(COUNT($H54:J54)>'RFM input'!$AC$7,0, J54+J106+J722+IF(K$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:K54)>'RFM input'!$AC$7,0, K54+K106+K722+IF(L$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:L54)>'RFM input'!$AC$7,0, L54+L106+L722+IF(M$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:M54)>'RFM input'!$AC$7,0, M54+M106+M722+IF(N$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:N54)>'RFM input'!$AC$7,0, N54+N106+N722+IF(O$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:O54)>'RFM input'!$AC$7,0, O54+O106+O722+IF(P$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:P54)>'RFM input'!$AC$7,0, P54+P106+P722+IF(Q$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:Q54)>'RFM input'!$AC$7,0, Q54+Q106+Q722+IF(R$111=0,'RFM input'!$I$501,0))","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"'RFM input'!Y54-'RFM input'!N54/(1+previous_vanilla)^0.5+('RFM input'!G270-'RFM input'!G324)","v":0},{"$f":"H55+H107+H735","v":0},{"$f":"I55+I107+I735","v":0},{"$f":"IF(COUNT($H55:J55)>'RFM input'!$AC$7,0, J55+J107+J735+IF(K$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:K55)>'RFM input'!$AC$7,0, K55+K107+K735+IF(L$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:L55)>'RFM input'!$AC$7,0, L55+L107+L735+IF(M$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:M55)>'RFM input'!$AC$7,0, M55+M107+M735+IF(N$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:N55)>'RFM input'!$AC$7,0, N55+N107+N735+IF(O$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:O55)>'RFM input'!$AC$7,0, O55+O107+O735+IF(P$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:P55)>'RFM input'!$AC$7,0, P55+P107+P735+IF(Q$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:Q55)>'RFM input'!$AC$7,0, Q55+Q107+Q735+IF(R$111=0,'RFM input'!$I$502,0))","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"'RFM input'!Y55-'RFM input'!N55/(1+previous_vanilla)^0.5+('RFM input'!G271-'RFM input'!G325)","v":0},{"$f":"H56+H108+H748","v":0},{"$f":"I56+I108+I748","v":0},{"$f":"IF(COUNT($H56:J56)>'RFM input'!$AC$7,0, J56+J108+J748+IF(K$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:K56)>'RFM input'!$AC$7,0, K56+K108+K748+IF(L$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:L56)>'RFM input'!$AC$7,0, L56+L108+L748+IF(M$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:M56)>'RFM input'!$AC$7,0, M56+M108+M748+IF(N$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:N56)>'RFM input'!$AC$7,0, N56+N108+N748+IF(O$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:O56)>'RFM input'!$AC$7,0, O56+O108+O748+IF(P$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:P56)>'RFM input'!$AC$7,0, P56+P108+P748+IF(Q$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:Q56)>'RFM input'!$AC$7,0, Q56+Q108+Q748+IF(R$111=0,'RFM input'!$I$503,0))","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!Y56-'RFM input'!N56/(1+previous_vanilla)^0.5+('RFM input'!G272-'RFM input'!G326)","v":0},{"$f":"H57+H109+H761","v":0},{"$f":"I57+I109+I761","v":0},{"$f":"IF(COUNT($H57:J57)>'RFM input'!$AC$7,0, J57+J109+J761+IF(K$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:K57)>'RFM input'!$AC$7,0, K57+K109+K761+IF(L$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:L57)>'RFM input'!$AC$7,0, L57+L109+L761+IF(M$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:M57)>'RFM input'!$AC$7,0, M57+M109+M761+IF(N$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:N57)>'RFM input'!$AC$7,0, N57+N109+N761+IF(O$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:O57)>'RFM input'!$AC$7,0, O57+O109+O761+IF(P$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:P57)>'RFM input'!$AC$7,0, P57+P109+P761+IF(Q$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:Q57)>'RFM input'!$AC$7,0, Q57+Q109+Q761+IF(R$111=0,'RFM input'!$I$504,0))","v":0}]
[]
[null,"Actual Net Capex",null,null,null,null,null,{"$f":"SUM(H60:H109)","v":185.7137316224925},{"$f":"SUM(I60:I109)","v":182.88144146414962},179.01565412880035,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"'RFM input'!H223-'RFM input'!H277","v":40.14145598690817},{"$f":"'RFM input'!I223-'RFM input'!I277","v":29.758079127640293},{"$f":"'RFM input'!J223-'RFM input'!J277","v":23.139821075479595},{"$f":"'RFM input'!K223-'RFM input'!K277","v":0},{"$f":"'RFM input'!L223-'RFM input'!L277","v":0},{"$f":"'RFM input'!M223-'RFM input'!M277","v":0},{"$f":"'RFM input'!N223-'RFM input'!N277","v":0},{"$f":"'RFM input'!O223-'RFM input'!O277","v":0},{"$f":"'RFM input'!P223-'RFM input'!P277","v":0},{"$f":"'RFM input'!Q223-'RFM input'!Q277","v":0}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"'RFM input'!H224-'RFM input'!H278","v":38.183230725857442},{"$f":"'RFM input'!I224-'RFM input'!I278","v":43.867901598456996},{"$f":"'RFM input'!J224-'RFM input'!J278","v":52.487684236973429},{"$f":"'RFM input'!K224-'RFM input'!K278","v":0},{"$f":"'RFM input'!L224-'RFM input'!L278","v":0},{"$f":"'RFM input'!M224-'RFM input'!M278","v":0},{"$f":"'RFM input'!N224-'RFM input'!N278","v":0},{"$f":"'RFM input'!O224-'RFM input'!O278","v":0},{"$f":"'RFM input'!P224-'RFM input'!P278","v":0},{"$f":"'RFM input'!Q224-'RFM input'!Q278","v":0}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"'RFM input'!H225-'RFM input'!H279","v":10.513331740807915},{"$f":"'RFM input'!I225-'RFM input'!I279","v":29.323156404530874},{"$f":"'RFM input'!J225-'RFM input'!J279","v":27.687502882970279},{"$f":"'RFM input'!K225-'RFM input'!K279","v":0},{"$f":"'RFM input'!L225-'RFM input'!L279","v":0},{"$f":"'RFM input'!M225-'RFM input'!M279","v":0},{"$f":"'RFM input'!N225-'RFM input'!N279","v":0},{"$f":"'RFM input'!O225-'RFM input'!O279","v":0},{"$f":"'RFM input'!P225-'RFM input'!P279","v":0},{"$f":"'RFM input'!Q225-'RFM input'!Q279","v":0}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"'RFM input'!H226-'RFM input'!H280","v":4.9579991996196178},{"$f":"'RFM input'!I226-'RFM input'!I280","v":3.15989480491907},{"$f":"'RFM input'!J226-'RFM input'!J280","v":10.702416466929545},{"$f":"'RFM input'!K226-'RFM input'!K280","v":0},{"$f":"'RFM input'!L226-'RFM input'!L280","v":0},{"$f":"'RFM input'!M226-'RFM input'!M280","v":0},{"$f":"'RFM input'!N226-'RFM input'!N280","v":0},{"$f":"'RFM input'!O226-'RFM input'!O280","v":0},{"$f":"'RFM input'!P226-'RFM input'!P280","v":0},{"$f":"'RFM input'!Q226-'RFM input'!Q280","v":0}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"'RFM input'!H227-'RFM input'!H281","v":24.261954439198949},{"$f":"'RFM input'!I227-'RFM input'!I281","v":23.469053904893062},{"$f":"'RFM input'!J227-'RFM input'!J281","v":11.116298190917501},{"$f":"'RFM input'!K227-'RFM input'!K281","v":0},{"$f":"'RFM input'!L227-'RFM input'!L281","v":0},{"$f":"'RFM input'!M227-'RFM input'!M281","v":0},{"$f":"'RFM input'!N227-'RFM input'!N281","v":0},{"$f":"'RFM input'!O227-'RFM input'!O281","v":0},{"$f":"'RFM input'!P227-'RFM input'!P281","v":0},{"$f":"'RFM input'!Q227-'RFM input'!Q281","v":0}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"'RFM input'!H228-'RFM input'!H282","v":29.331772846734459},{"$f":"'RFM input'!I228-'RFM input'!I282","v":6.6765044066210981},{"$f":"'RFM input'!J228-'RFM input'!J282","v":14.717264928015254},{"$f":"'RFM input'!K228-'RFM input'!K282","v":0},{"$f":"'RFM input'!L228-'RFM input'!L282","v":0},{"$f":"'RFM input'!M228-'RFM input'!M282","v":0},{"$f":"'RFM input'!N228-'RFM input'!N282","v":0},{"$f":"'RFM input'!O228-'RFM input'!O282","v":0},{"$f":"'RFM input'!P228-'RFM input'!P282","v":0},{"$f":"'RFM input'!Q228-'RFM input'!Q282","v":0}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"'RFM input'!H229-'RFM input'!H283","v":19.623947351293612},{"$f":"'RFM input'!I229-'RFM input'!I283","v":7.599078291231069},{"$f":"'RFM input'!J229-'RFM input'!J283","v":15.476918720539262},{"$f":"'RFM input'!K229-'RFM input'!K283","v":0},{"$f":"'RFM input'!L229-'RFM input'!L283","v":0},{"$f":"'RFM input'!M229-'RFM input'!M283","v":0},{"$f":"'RFM input'!N229-'RFM input'!N283","v":0},{"$f":"'RFM input'!O229-'RFM input'!O283","v":0},{"$f":"'RFM input'!P229-'RFM input'!P283","v":0},{"$f":"'RFM input'!Q229-'RFM input'!Q283","v":0}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"'RFM input'!H230-'RFM input'!H284","v":10.564472620506756},{"$f":"'RFM input'!I230-'RFM input'!I284","v":0},{"$f":"'RFM input'!J230-'RFM input'!J284","v":0},{"$f":"'RFM input'!K230-'RFM input'!K284","v":0},{"$f":"'RFM input'!L230-'RFM input'!L284","v":0},{"$f":"'RFM input'!M230-'RFM input'!M284","v":0},{"$f":"'RFM input'!N230-'RFM input'!N284","v":0},{"$f":"'RFM input'!O230-'RFM input'!O284","v":0},{"$f":"'RFM input'!P230-'RFM input'!P284","v":0},{"$f":"'RFM input'!Q230-'RFM input'!Q284","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"'RFM input'!H231-'RFM input'!H285","v":3.8324488043039446},{"$f":"'RFM input'!I231-'RFM input'!I285","v":32.908704547772217},{"$f":"'RFM input'!J231-'RFM input'!J285","v":19.65072777582315},{"$f":"'RFM input'!K231-'RFM input'!K285","v":0},{"$f":"'RFM input'!L231-'RFM input'!L285","v":0},{"$f":"'RFM input'!M231-'RFM input'!M285","v":0},{"$f":"'RFM input'!N231-'RFM input'!N285","v":0},{"$f":"'RFM input'!O231-'RFM input'!O285","v":0},{"$f":"'RFM input'!P231-'RFM input'!P285","v":0},{"$f":"'RFM input'!Q231-'RFM input'!Q285","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"'RFM input'!H232-'RFM input'!H286","v":0.67264575391744719},{"$f":"'RFM input'!I232-'RFM input'!I286","v":1.3747690869274809},{"$f":"'RFM input'!J232-'RFM input'!J286","v":0.89924213242284523},{"$f":"'RFM input'!K232-'RFM input'!K286","v":0},{"$f":"'RFM input'!L232-'RFM input'!L286","v":0},{"$f":"'RFM input'!M232-'RFM input'!M286","v":0},{"$f":"'RFM input'!N232-'RFM input'!N286","v":0},{"$f":"'RFM input'!O232-'RFM input'!O286","v":0},{"$f":"'RFM input'!P232-'RFM input'!P286","v":0},{"$f":"'RFM input'!Q232-'RFM input'!Q286","v":0}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"'RFM input'!H233-'RFM input'!H287","v":3.1856047829196399},{"$f":"'RFM input'!I233-'RFM input'!I287","v":2.0243370101221263},{"$f":"'RFM input'!J233-'RFM input'!J287","v":2.6043112322455402},{"$f":"'RFM input'!K233-'RFM input'!K287","v":0},{"$f":"'RFM input'!L233-'RFM input'!L287","v":0},{"$f":"'RFM input'!M233-'RFM input'!M287","v":0},{"$f":"'RFM input'!N233-'RFM input'!N287","v":0},{"$f":"'RFM input'!O233-'RFM input'!O287","v":0},{"$f":"'RFM input'!P233-'RFM input'!P287","v":0},{"$f":"'RFM input'!Q233-'RFM input'!Q287","v":0}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"'RFM input'!H234-'RFM input'!H288","v":0.44486737042457036},{"$f":"'RFM input'!I234-'RFM input'!I288","v":2.7199622810353037},{"$f":"'RFM input'!J234-'RFM input'!J288","v":0.53346648648394868},{"$f":"'RFM input'!K234-'RFM input'!K288","v":0},{"$f":"'RFM input'!L234-'RFM input'!L288","v":0},{"$f":"'RFM input'!M234-'RFM input'!M288","v":0},{"$f":"'RFM input'!N234-'RFM input'!N288","v":0},{"$f":"'RFM input'!O234-'RFM input'!O288","v":0},{"$f":"'RFM input'!P234-'RFM input'!P288","v":0},{"$f":"'RFM input'!Q234-'RFM input'!Q288","v":0}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"'RFM input'!H235-'RFM input'!H289","v":0},{"$f":"'RFM input'!I235-'RFM input'!I289","v":0},{"$f":"'RFM input'!J235-'RFM input'!J289","v":0},{"$f":"'RFM input'!K235-'RFM input'!K289","v":0},{"$f":"'RFM input'!L235-'RFM input'!L289","v":0},{"$f":"'RFM input'!M235-'RFM input'!M289","v":0},{"$f":"'RFM input'!N235-'RFM input'!N289","v":0},{"$f":"'RFM input'!O235-'RFM input'!O289","v":0},{"$f":"'RFM input'!P235-'RFM input'!P289","v":0},{"$f":"'RFM input'!Q235-'RFM input'!Q289","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"'RFM input'!H236-'RFM input'!H290","v":0},{"$f":"'RFM input'!I236-'RFM input'!I290","v":0},{"$f":"'RFM input'!J236-'RFM input'!J290","v":0},{"$f":"'RFM input'!K236-'RFM input'!K290","v":0},{"$f":"'RFM input'!L236-'RFM input'!L290","v":0},{"$f":"'RFM input'!M236-'RFM input'!M290","v":0},{"$f":"'RFM input'!N236-'RFM input'!N290","v":0},{"$f":"'RFM input'!O236-'RFM input'!O290","v":0},{"$f":"'RFM input'!P236-'RFM input'!P290","v":0},{"$f":"'RFM input'!Q236-'RFM input'!Q290","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"'RFM input'!H237-'RFM input'!H291","v":0},{"$f":"'RFM input'!I237-'RFM input'!I291","v":0},{"$f":"'RFM input'!J237-'RFM input'!J291","v":0},{"$f":"'RFM input'!K237-'RFM input'!K291","v":0},{"$f":"'RFM input'!L237-'RFM input'!L291","v":0},{"$f":"'RFM input'!M237-'RFM input'!M291","v":0},{"$f":"'RFM input'!N237-'RFM input'!N291","v":0},{"$f":"'RFM input'!O237-'RFM input'!O291","v":0},{"$f":"'RFM input'!P237-'RFM input'!P291","v":0},{"$f":"'RFM input'!Q237-'RFM input'!Q291","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"'RFM input'!H238-'RFM input'!H292","v":0},{"$f":"'RFM input'!I238-'RFM input'!I292","v":0},{"$f":"'RFM input'!J238-'RFM input'!J292","v":0},{"$f":"'RFM input'!K238-'RFM input'!K292","v":0},{"$f":"'RFM input'!L238-'RFM input'!L292","v":0},{"$f":"'RFM input'!M238-'RFM input'!M292","v":0},{"$f":"'RFM input'!N238-'RFM input'!N292","v":0},{"$f":"'RFM input'!O238-'RFM input'!O292","v":0},{"$f":"'RFM input'!P238-'RFM input'!P292","v":0},{"$f":"'RFM input'!Q238-'RFM input'!Q292","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"'RFM input'!H239-'RFM input'!H293","v":0},{"$f":"'RFM input'!I239-'RFM input'!I293","v":0},{"$f":"'RFM input'!J239-'RFM input'!J293","v":0},{"$f":"'RFM input'!K239-'RFM input'!K293","v":0},{"$f":"'RFM input'!L239-'RFM input'!L293","v":0},{"$f":"'RFM input'!M239-'RFM input'!M293","v":0},{"$f":"'RFM input'!N239-'RFM input'!N293","v":0},{"$f":"'RFM input'!O239-'RFM input'!O293","v":0},{"$f":"'RFM input'!P239-'RFM input'!P293","v":0},{"$f":"'RFM input'!Q239-'RFM input'!Q293","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"'RFM input'!H240-'RFM input'!H294","v":0},{"$f":"'RFM input'!I240-'RFM input'!I294","v":0},{"$f":"'RFM input'!J240-'RFM input'!J294","v":0},{"$f":"'RFM input'!K240-'RFM input'!K294","v":0},{"$f":"'RFM input'!L240-'RFM input'!L294","v":0},{"$f":"'RFM input'!M240-'RFM input'!M294","v":0},{"$f":"'RFM input'!N240-'RFM input'!N294","v":0},{"$f":"'RFM input'!O240-'RFM input'!O294","v":0},{"$f":"'RFM input'!P240-'RFM input'!P294","v":0},{"$f":"'RFM input'!Q240-'RFM input'!Q294","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"'RFM input'!H241-'RFM input'!H295","v":0},{"$f":"'RFM input'!I241-'RFM input'!I295","v":0},{"$f":"'RFM input'!J241-'RFM input'!J295","v":0},{"$f":"'RFM input'!K241-'RFM input'!K295","v":0},{"$f":"'RFM input'!L241-'RFM input'!L295","v":0},{"$f":"'RFM input'!M241-'RFM input'!M295","v":0},{"$f":"'RFM input'!N241-'RFM input'!N295","v":0},{"$f":"'RFM input'!O241-'RFM input'!O295","v":0},{"$f":"'RFM input'!P241-'RFM input'!P295","v":0},{"$f":"'RFM input'!Q241-'RFM input'!Q295","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"'RFM input'!H242-'RFM input'!H296","v":0},{"$f":"'RFM input'!I242-'RFM input'!I296","v":0},{"$f":"'RFM input'!J242-'RFM input'!J296","v":0},{"$f":"'RFM input'!K242-'RFM input'!K296","v":0},{"$f":"'RFM input'!L242-'RFM input'!L296","v":0},{"$f":"'RFM input'!M242-'RFM input'!M296","v":0},{"$f":"'RFM input'!N242-'RFM input'!N296","v":0},{"$f":"'RFM input'!O242-'RFM input'!O296","v":0},{"$f":"'RFM input'!P242-'RFM input'!P296","v":0},{"$f":"'RFM input'!Q242-'RFM input'!Q296","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"'RFM input'!H243-'RFM input'!H297","v":0},{"$f":"'RFM input'!I243-'RFM input'!I297","v":0},{"$f":"'RFM input'!J243-'RFM input'!J297","v":0},{"$f":"'RFM input'!K243-'RFM input'!K297","v":0},{"$f":"'RFM input'!L243-'RFM input'!L297","v":0},{"$f":"'RFM input'!M243-'RFM input'!M297","v":0},{"$f":"'RFM input'!N243-'RFM input'!N297","v":0},{"$f":"'RFM input'!O243-'RFM input'!O297","v":0},{"$f":"'RFM input'!P243-'RFM input'!P297","v":0},{"$f":"'RFM input'!Q243-'RFM input'!Q297","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"'RFM input'!H244-'RFM input'!H298","v":0},{"$f":"'RFM input'!I244-'RFM input'!I298","v":0},{"$f":"'RFM input'!J244-'RFM input'!J298","v":0},{"$f":"'RFM input'!K244-'RFM input'!K298","v":0},{"$f":"'RFM input'!L244-'RFM input'!L298","v":0},{"$f":"'RFM input'!M244-'RFM input'!M298","v":0},{"$f":"'RFM input'!N244-'RFM input'!N298","v":0},{"$f":"'RFM input'!O244-'RFM input'!O298","v":0},{"$f":"'RFM input'!P244-'RFM input'!P298","v":0},{"$f":"'RFM input'!Q244-'RFM input'!Q298","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"'RFM input'!H245-'RFM input'!H299","v":0},{"$f":"'RFM input'!I245-'RFM input'!I299","v":0},{"$f":"'RFM input'!J245-'RFM input'!J299","v":0},{"$f":"'RFM input'!K245-'RFM input'!K299","v":0},{"$f":"'RFM input'!L245-'RFM input'!L299","v":0},{"$f":"'RFM input'!M245-'RFM input'!M299","v":0},{"$f":"'RFM input'!N245-'RFM input'!N299","v":0},{"$f":"'RFM input'!O245-'RFM input'!O299","v":0},{"$f":"'RFM input'!P245-'RFM input'!P299","v":0},{"$f":"'RFM input'!Q245-'RFM input'!Q299","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"'RFM input'!H246-'RFM input'!H300","v":0},{"$f":"'RFM input'!I246-'RFM input'!I300","v":0},{"$f":"'RFM input'!J246-'RFM input'!J300","v":0},{"$f":"'RFM input'!K246-'RFM input'!K300","v":0},{"$f":"'RFM input'!L246-'RFM input'!L300","v":0},{"$f":"'RFM input'!M246-'RFM input'!M300","v":0},{"$f":"'RFM input'!N246-'RFM input'!N300","v":0},{"$f":"'RFM input'!O246-'RFM input'!O300","v":0},{"$f":"'RFM input'!P246-'RFM input'!P300","v":0},{"$f":"'RFM input'!Q246-'RFM input'!Q300","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"'RFM input'!H247-'RFM input'!H301","v":0},{"$f":"'RFM input'!I247-'RFM input'!I301","v":0},{"$f":"'RFM input'!J247-'RFM input'!J301","v":0},{"$f":"'RFM input'!K247-'RFM input'!K301","v":0},{"$f":"'RFM input'!L247-'RFM input'!L301","v":0},{"$f":"'RFM input'!M247-'RFM input'!M301","v":0},{"$f":"'RFM input'!N247-'RFM input'!N301","v":0},{"$f":"'RFM input'!O247-'RFM input'!O301","v":0},{"$f":"'RFM input'!P247-'RFM input'!P301","v":0},{"$f":"'RFM input'!Q247-'RFM input'!Q301","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"'RFM input'!H248-'RFM input'!H302","v":0},{"$f":"'RFM input'!I248-'RFM input'!I302","v":0},{"$f":"'RFM input'!J248-'RFM input'!J302","v":0},{"$f":"'RFM input'!K248-'RFM input'!K302","v":0},{"$f":"'RFM input'!L248-'RFM input'!L302","v":0},{"$f":"'RFM input'!M248-'RFM input'!M302","v":0},{"$f":"'RFM input'!N248-'RFM input'!N302","v":0},{"$f":"'RFM input'!O248-'RFM input'!O302","v":0},{"$f":"'RFM input'!P248-'RFM input'!P302","v":0},{"$f":"'RFM input'!Q248-'RFM input'!Q302","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"'RFM input'!H249-'RFM input'!H303","v":0},{"$f":"'RFM input'!I249-'RFM input'!I303","v":0},{"$f":"'RFM input'!J249-'RFM input'!J303","v":0},{"$f":"'RFM input'!K249-'RFM input'!K303","v":0},{"$f":"'RFM input'!L249-'RFM input'!L303","v":0},{"$f":"'RFM input'!M249-'RFM input'!M303","v":0},{"$f":"'RFM input'!N249-'RFM input'!N303","v":0},{"$f":"'RFM input'!O249-'RFM input'!O303","v":0},{"$f":"'RFM input'!P249-'RFM input'!P303","v":0},{"$f":"'RFM input'!Q249-'RFM input'!Q303","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"'RFM input'!H250-'RFM input'!H304","v":0},{"$f":"'RFM input'!I250-'RFM input'!I304","v":0},{"$f":"'RFM input'!J250-'RFM input'!J304","v":0},{"$f":"'RFM input'!K250-'RFM input'!K304","v":0},{"$f":"'RFM input'!L250-'RFM input'!L304","v":0},{"$f":"'RFM input'!M250-'RFM input'!M304","v":0},{"$f":"'RFM input'!N250-'RFM input'!N304","v":0},{"$f":"'RFM input'!O250-'RFM input'!O304","v":0},{"$f":"'RFM input'!P250-'RFM input'!P304","v":0},{"$f":"'RFM input'!Q250-'RFM input'!Q304","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"'RFM input'!H251-'RFM input'!H305","v":0},{"$f":"'RFM input'!I251-'RFM input'!I305","v":0},{"$f":"'RFM input'!J251-'RFM input'!J305","v":0},{"$f":"'RFM input'!K251-'RFM input'!K305","v":0},{"$f":"'RFM input'!L251-'RFM input'!L305","v":0},{"$f":"'RFM input'!M251-'RFM input'!M305","v":0},{"$f":"'RFM input'!N251-'RFM input'!N305","v":0},{"$f":"'RFM input'!O251-'RFM input'!O305","v":0},{"$f":"'RFM input'!P251-'RFM input'!P305","v":0},{"$f":"'RFM input'!Q251-'RFM input'!Q305","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"'RFM input'!H252-'RFM input'!H306","v":0},{"$f":"'RFM input'!I252-'RFM input'!I306","v":0},{"$f":"'RFM input'!J252-'RFM input'!J306","v":0},{"$f":"'RFM input'!K252-'RFM input'!K306","v":0},{"$f":"'RFM input'!L252-'RFM input'!L306","v":0},{"$f":"'RFM input'!M252-'RFM input'!M306","v":0},{"$f":"'RFM input'!N252-'RFM input'!N306","v":0},{"$f":"'RFM input'!O252-'RFM input'!O306","v":0},{"$f":"'RFM input'!P252-'RFM input'!P306","v":0},{"$f":"'RFM input'!Q252-'RFM input'!Q306","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"'RFM input'!H253-'RFM input'!H307","v":0},{"$f":"'RFM input'!I253-'RFM input'!I307","v":0},{"$f":"'RFM input'!J253-'RFM input'!J307","v":0},{"$f":"'RFM input'!K253-'RFM input'!K307","v":0},{"$f":"'RFM input'!L253-'RFM input'!L307","v":0},{"$f":"'RFM input'!M253-'RFM input'!M307","v":0},{"$f":"'RFM input'!N253-'RFM input'!N307","v":0},{"$f":"'RFM input'!O253-'RFM input'!O307","v":0},{"$f":"'RFM input'!P253-'RFM input'!P307","v":0},{"$f":"'RFM input'!Q253-'RFM input'!Q307","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"'RFM input'!H254-'RFM input'!H308","v":0},{"$f":"'RFM input'!I254-'RFM input'!I308","v":0},{"$f":"'RFM input'!J254-'RFM input'!J308","v":0},{"$f":"'RFM input'!K254-'RFM input'!K308","v":0},{"$f":"'RFM input'!L254-'RFM input'!L308","v":0},{"$f":"'RFM input'!M254-'RFM input'!M308","v":0},{"$f":"'RFM input'!N254-'RFM input'!N308","v":0},{"$f":"'RFM input'!O254-'RFM input'!O308","v":0},{"$f":"'RFM input'!P254-'RFM input'!P308","v":0},{"$f":"'RFM input'!Q254-'RFM input'!Q308","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"'RFM input'!H255-'RFM input'!H309","v":0},{"$f":"'RFM input'!I255-'RFM input'!I309","v":0},{"$f":"'RFM input'!J255-'RFM input'!J309","v":0},{"$f":"'RFM input'!K255-'RFM input'!K309","v":0},{"$f":"'RFM input'!L255-'RFM input'!L309","v":0},{"$f":"'RFM input'!M255-'RFM input'!M309","v":0},{"$f":"'RFM input'!N255-'RFM input'!N309","v":0},{"$f":"'RFM input'!O255-'RFM input'!O309","v":0},{"$f":"'RFM input'!P255-'RFM input'!P309","v":0},{"$f":"'RFM input'!Q255-'RFM input'!Q309","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"'RFM input'!H256-'RFM input'!H310","v":0},{"$f":"'RFM input'!I256-'RFM input'!I310","v":0},{"$f":"'RFM input'!J256-'RFM input'!J310","v":0},{"$f":"'RFM input'!K256-'RFM input'!K310","v":0},{"$f":"'RFM input'!L256-'RFM input'!L310","v":0},{"$f":"'RFM input'!M256-'RFM input'!M310","v":0},{"$f":"'RFM input'!N256-'RFM input'!N310","v":0},{"$f":"'RFM input'!O256-'RFM input'!O310","v":0},{"$f":"'RFM input'!P256-'RFM input'!P310","v":0},{"$f":"'RFM input'!Q256-'RFM input'!Q310","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"'RFM input'!H257-'RFM input'!H311","v":0},{"$f":"'RFM input'!I257-'RFM input'!I311","v":0},{"$f":"'RFM input'!J257-'RFM input'!J311","v":0},{"$f":"'RFM input'!K257-'RFM input'!K311","v":0},{"$f":"'RFM input'!L257-'RFM input'!L311","v":0},{"$f":"'RFM input'!M257-'RFM input'!M311","v":0},{"$f":"'RFM input'!N257-'RFM input'!N311","v":0},{"$f":"'RFM input'!O257-'RFM input'!O311","v":0},{"$f":"'RFM input'!P257-'RFM input'!P311","v":0},{"$f":"'RFM input'!Q257-'RFM input'!Q311","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"'RFM input'!H258-'RFM input'!H312","v":0},{"$f":"'RFM input'!I258-'RFM input'!I312","v":0},{"$f":"'RFM input'!J258-'RFM input'!J312","v":0},{"$f":"'RFM input'!K258-'RFM input'!K312","v":0},{"$f":"'RFM input'!L258-'RFM input'!L312","v":0},{"$f":"'RFM input'!M258-'RFM input'!M312","v":0},{"$f":"'RFM input'!N258-'RFM input'!N312","v":0},{"$f":"'RFM input'!O258-'RFM input'!O312","v":0},{"$f":"'RFM input'!P258-'RFM input'!P312","v":0},{"$f":"'RFM input'!Q258-'RFM input'!Q312","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"'RFM input'!H259-'RFM input'!H313","v":0},{"$f":"'RFM input'!I259-'RFM input'!I313","v":0},{"$f":"'RFM input'!J259-'RFM input'!J313","v":0},{"$f":"'RFM input'!K259-'RFM input'!K313","v":0},{"$f":"'RFM input'!L259-'RFM input'!L313","v":0},{"$f":"'RFM input'!M259-'RFM input'!M313","v":0},{"$f":"'RFM input'!N259-'RFM input'!N313","v":0},{"$f":"'RFM input'!O259-'RFM input'!O313","v":0},{"$f":"'RFM input'!P259-'RFM input'!P313","v":0},{"$f":"'RFM input'!Q259-'RFM input'!Q313","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"'RFM input'!H260-'RFM input'!H314","v":0},{"$f":"'RFM input'!I260-'RFM input'!I314","v":0},{"$f":"'RFM input'!J260-'RFM input'!J314","v":0},{"$f":"'RFM input'!K260-'RFM input'!K314","v":0},{"$f":"'RFM input'!L260-'RFM input'!L314","v":0},{"$f":"'RFM input'!M260-'RFM input'!M314","v":0},{"$f":"'RFM input'!N260-'RFM input'!N314","v":0},{"$f":"'RFM input'!O260-'RFM input'!O314","v":0},{"$f":"'RFM input'!P260-'RFM input'!P314","v":0},{"$f":"'RFM input'!Q260-'RFM input'!Q314","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"'RFM input'!H261-'RFM input'!H315","v":0},{"$f":"'RFM input'!I261-'RFM input'!I315","v":0},{"$f":"'RFM input'!J261-'RFM input'!J315","v":0},{"$f":"'RFM input'!K261-'RFM input'!K315","v":0},{"$f":"'RFM input'!L261-'RFM input'!L315","v":0},{"$f":"'RFM input'!M261-'RFM input'!M315","v":0},{"$f":"'RFM input'!N261-'RFM input'!N315","v":0},{"$f":"'RFM input'!O261-'RFM input'!O315","v":0},{"$f":"'RFM input'!P261-'RFM input'!P315","v":0},{"$f":"'RFM input'!Q261-'RFM input'!Q315","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"'RFM input'!H262-'RFM input'!H316","v":0},{"$f":"'RFM input'!I262-'RFM input'!I316","v":0},{"$f":"'RFM input'!J262-'RFM input'!J316","v":0},{"$f":"'RFM input'!K262-'RFM input'!K316","v":0},{"$f":"'RFM input'!L262-'RFM input'!L316","v":0},{"$f":"'RFM input'!M262-'RFM input'!M316","v":0},{"$f":"'RFM input'!N262-'RFM input'!N316","v":0},{"$f":"'RFM input'!O262-'RFM input'!O316","v":0},{"$f":"'RFM input'!P262-'RFM input'!P316","v":0},{"$f":"'RFM input'!Q262-'RFM input'!Q316","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"'RFM input'!H263-'RFM input'!H317","v":0},{"$f":"'RFM input'!I263-'RFM input'!I317","v":0},{"$f":"'RFM input'!J263-'RFM input'!J317","v":0},{"$f":"'RFM input'!K263-'RFM input'!K317","v":0},{"$f":"'RFM input'!L263-'RFM input'!L317","v":0},{"$f":"'RFM input'!M263-'RFM input'!M317","v":0},{"$f":"'RFM input'!N263-'RFM input'!N317","v":0},{"$f":"'RFM input'!O263-'RFM input'!O317","v":0},{"$f":"'RFM input'!P263-'RFM input'!P317","v":0},{"$f":"'RFM input'!Q263-'RFM input'!Q317","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"'RFM input'!H264-'RFM input'!H318","v":0},{"$f":"'RFM input'!I264-'RFM input'!I318","v":0},{"$f":"'RFM input'!J264-'RFM input'!J318","v":0},{"$f":"'RFM input'!K264-'RFM input'!K318","v":0},{"$f":"'RFM input'!L264-'RFM input'!L318","v":0},{"$f":"'RFM input'!M264-'RFM input'!M318","v":0},{"$f":"'RFM input'!N264-'RFM input'!N318","v":0},{"$f":"'RFM input'!O264-'RFM input'!O318","v":0},{"$f":"'RFM input'!P264-'RFM input'!P318","v":0},{"$f":"'RFM input'!Q264-'RFM input'!Q318","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"'RFM input'!H265-'RFM input'!H319","v":0},{"$f":"'RFM input'!I265-'RFM input'!I319","v":0},{"$f":"'RFM input'!J265-'RFM input'!J319","v":0},{"$f":"'RFM input'!K265-'RFM input'!K319","v":0},{"$f":"'RFM input'!L265-'RFM input'!L319","v":0},{"$f":"'RFM input'!M265-'RFM input'!M319","v":0},{"$f":"'RFM input'!N265-'RFM input'!N319","v":0},{"$f":"'RFM input'!O265-'RFM input'!O319","v":0},{"$f":"'RFM input'!P265-'RFM input'!P319","v":0},{"$f":"'RFM input'!Q265-'RFM input'!Q319","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"'RFM input'!H266-'RFM input'!H320","v":0},{"$f":"'RFM input'!I266-'RFM input'!I320","v":0},{"$f":"'RFM input'!J266-'RFM input'!J320","v":0},{"$f":"'RFM input'!K266-'RFM input'!K320","v":0},{"$f":"'RFM input'!L266-'RFM input'!L320","v":0},{"$f":"'RFM input'!M266-'RFM input'!M320","v":0},{"$f":"'RFM input'!N266-'RFM input'!N320","v":0},{"$f":"'RFM input'!O266-'RFM input'!O320","v":0},{"$f":"'RFM input'!P266-'RFM input'!P320","v":0},{"$f":"'RFM input'!Q266-'RFM input'!Q320","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"'RFM input'!H267-'RFM input'!H321","v":0},{"$f":"'RFM input'!I267-'RFM input'!I321","v":0},{"$f":"'RFM input'!J267-'RFM input'!J321","v":0},{"$f":"'RFM input'!K267-'RFM input'!K321","v":0},{"$f":"'RFM input'!L267-'RFM input'!L321","v":0},{"$f":"'RFM input'!M267-'RFM input'!M321","v":0},{"$f":"'RFM input'!N267-'RFM input'!N321","v":0},{"$f":"'RFM input'!O267-'RFM input'!O321","v":0},{"$f":"'RFM input'!P267-'RFM input'!P321","v":0},{"$f":"'RFM input'!Q267-'RFM input'!Q321","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"'RFM input'!H268-'RFM input'!H322","v":0},{"$f":"'RFM input'!I268-'RFM input'!I322","v":0},{"$f":"'RFM input'!J268-'RFM input'!J322","v":0},{"$f":"'RFM input'!K268-'RFM input'!K322","v":0},{"$f":"'RFM input'!L268-'RFM input'!L322","v":0},{"$f":"'RFM input'!M268-'RFM input'!M322","v":0},{"$f":"'RFM input'!N268-'RFM input'!N322","v":0},{"$f":"'RFM input'!O268-'RFM input'!O322","v":0},{"$f":"'RFM input'!P268-'RFM input'!P322","v":0},{"$f":"'RFM input'!Q268-'RFM input'!Q322","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"'RFM input'!H269-'RFM input'!H323","v":0},{"$f":"'RFM input'!I269-'RFM input'!I323","v":0},{"$f":"'RFM input'!J269-'RFM input'!J323","v":0},{"$f":"'RFM input'!K269-'RFM input'!K323","v":0},{"$f":"'RFM input'!L269-'RFM input'!L323","v":0},{"$f":"'RFM input'!M269-'RFM input'!M323","v":0},{"$f":"'RFM input'!N269-'RFM input'!N323","v":0},{"$f":"'RFM input'!O269-'RFM input'!O323","v":0},{"$f":"'RFM input'!P269-'RFM input'!P323","v":0},{"$f":"'RFM input'!Q269-'RFM input'!Q323","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"'RFM input'!H270-'RFM input'!H324","v":0},{"$f":"'RFM input'!I270-'RFM input'!I324","v":0},{"$f":"'RFM input'!J270-'RFM input'!J324","v":0},{"$f":"'RFM input'!K270-'RFM input'!K324","v":0},{"$f":"'RFM input'!L270-'RFM input'!L324","v":0},{"$f":"'RFM input'!M270-'RFM input'!M324","v":0},{"$f":"'RFM input'!N270-'RFM input'!N324","v":0},{"$f":"'RFM input'!O270-'RFM input'!O324","v":0},{"$f":"'RFM input'!P270-'RFM input'!P324","v":0},{"$f":"'RFM input'!Q270-'RFM input'!Q324","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"'RFM input'!H271-'RFM input'!H325","v":0},{"$f":"'RFM input'!I271-'RFM input'!I325","v":0},{"$f":"'RFM input'!J271-'RFM input'!J325","v":0},{"$f":"'RFM input'!K271-'RFM input'!K325","v":0},{"$f":"'RFM input'!L271-'RFM input'!L325","v":0},{"$f":"'RFM input'!M271-'RFM input'!M325","v":0},{"$f":"'RFM input'!N271-'RFM input'!N325","v":0},{"$f":"'RFM input'!O271-'RFM input'!O325","v":0},{"$f":"'RFM input'!P271-'RFM input'!P325","v":0},{"$f":"'RFM input'!Q271-'RFM input'!Q325","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!H272-'RFM input'!H326","v":0},{"$f":"'RFM input'!I272-'RFM input'!I326","v":0},{"$f":"'RFM input'!J272-'RFM input'!J326","v":0},{"$f":"'RFM input'!K272-'RFM input'!K326","v":0},{"$f":"'RFM input'!L272-'RFM input'!L326","v":0},{"$f":"'RFM input'!M272-'RFM input'!M326","v":0},{"$f":"'RFM input'!N272-'RFM input'!N326","v":0},{"$f":"'RFM input'!O272-'RFM input'!O326","v":0},{"$f":"'RFM input'!P272-'RFM input'!P326","v":0},{"$f":"'RFM input'!Q272-'RFM input'!Q326","v":0}]
[]
[null,"Actual Tax Depreciation",null,null,null,null,null,{"$f":"H124+H137+H150+H163+H176+H189+H202+H215+H228+H241+H254+H267+H280+H293+H306+H319+H332+H345+H358+H371+H384+H397+H410+H423+H436+H449+H462+H475+H488+H501+H514+H527+H540+H553+H566+H579+H592+H605+H618+H631+H644+H657+H670+H683+H696+H709+H722+H735+H748+H761","v":-104.27405616644347},{"$f":"I124+I137+I150+I163+I176+I189+I202+I215+I228+I241+I254+I267+I280+I293+I306+I319+I332+I345+I358+I371+I384+I397+I410+I423+I436+I449+I462+I475+I488+I501+I514+I527+I540+I553+I566+I579+I592+I605+I618+I631+I644+I657+I670+I683+I696+I709+I722+I735+I748+I761","v":-113.16059472322991},-124.82377657738587,0,{"$f":"L124+L137+L150+L163+L176+L189+L202+L215+L228+L241+L254+L267+L280+L293+L306+L319+L332+L345+L358+L371+L384+L397+L410+L423+L436+L449+L462+L475+L488+L501+L514+L527+L540+L553+L566+L579+L592+L605+L618+L631+L644+L657+L670+L683+L696+L709+L722+L735+L748+L761","v":0},0,0,0,0,0]
[null,{"$f":"Asset1","v":"Secondary"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A1taxremlife,A1taxvalue-SUM($F112:F112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.781474085439514},{"$f":"IF(I$3>A1taxremlife,A1taxvalue-SUM($F112:H112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.781474085439514},{"$f":"IF(J$3>A1taxremlife,A1taxvalue-SUM($F112:I112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.781474085439514},{"$f":"IF(K$3>A1taxremlife,A1taxvalue-SUM($F112:J112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.781474085439514},{"$f":"IF(L$3>A1taxremlife,A1taxvalue-SUM($F112:K112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.781474085439514},{"$f":"IF(M$3>A1taxremlife,A1taxvalue-SUM($F112:L112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.781474085439514},{"$f":"IF(N$3>A1taxremlife,A1taxvalue-SUM($F112:M112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.781474085439514},{"$f":"IF(O$3>A1taxremlife,A1taxvalue-SUM($F112:N112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.781474085439514},{"$f":"IF(P$3>A1taxremlife,A1taxvalue-SUM($F112:O112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.781474085439514},{"$f":"IF(Q$3>A1taxremlife,A1taxvalue-SUM($F112:P112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.781474085439514}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:H114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":3.2113164789526536},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:I114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":3.2113164789526536},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:J114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":3.2113164789526536},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:K114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":3.2113164789526536},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:L114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":3.2113164789526536},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:M114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":3.2113164789526536},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:N114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":3.2113164789526536},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:O114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":3.2113164789526536},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:P114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":3.2113164789526536}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:I115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":2.3806463302112233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:J115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":2.3806463302112233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:K115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":2.3806463302112233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:L115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":2.3806463302112233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:M115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":2.3806463302112233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:N115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":2.3806463302112233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:O115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":2.3806463302112233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:P115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":2.3806463302112233}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:J116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":1.8511856860383675},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:K116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":1.8511856860383675},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:L116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":1.8511856860383675},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:M116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":1.8511856860383675},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:N116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":1.8511856860383675},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:O116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":1.8511856860383675},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:P116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":1.8511856860383675}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:K117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:L117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:M117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:N117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:O117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:P117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:L118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:M118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:N118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:O118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:P118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E119),('RFM input'!$M$223-'RFM input'!$M$277)-SUM($M119:M119),('RFM input'!$M$223-'RFM input'!$M$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E119),('RFM input'!$M$223-'RFM input'!$M$277)-SUM($M119:N119),('RFM input'!$M$223-'RFM input'!$M$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E119),('RFM input'!$M$223-'RFM input'!$M$277)-SUM($M119:O119),('RFM input'!$M$223-'RFM input'!$M$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E119),('RFM input'!$M$223-'RFM input'!$M$277)-SUM($M119:P119),('RFM input'!$M$223-'RFM input'!$M$277)/A1taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E120),('RFM input'!$N$223-'RFM input'!$N$277)-SUM($N120:N120),('RFM input'!$N$223-'RFM input'!$N$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E120),('RFM input'!$N$223-'RFM input'!$N$277)-SUM($N120:O120),('RFM input'!$N$223-'RFM input'!$N$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E120),('RFM input'!$N$223-'RFM input'!$N$277)-SUM($N120:P120),('RFM input'!$N$223-'RFM input'!$N$277)/A1taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E121),('RFM input'!$O$223-'RFM input'!$O$277)-SUM($O121:O121),('RFM input'!$O$223-'RFM input'!$O$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E121),('RFM input'!$O$223-'RFM input'!$O$277)-SUM($O121:P121),('RFM input'!$O$223-'RFM input'!$O$277)/A1taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E122),('RFM input'!$P$223-'RFM input'!$P$277)-SUM($P122:P122),('RFM input'!$P$223-'RFM input'!$P$277)/A1taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"-SUM(H112:H123)","v":-10.781474085439514},{"$f":"-SUM(I112:I123)","v":-13.992790564392168},{"$f":"IF(COUNT($H124:I124)>='RFM input'!$AC$7,0, -SUM(J112:J123))","v":-16.37343689460339},{"$f":"IF(COUNT($H124:J124)>='RFM input'!$AC$7,0, -SUM(K112:K123))","v":0},{"$f":"IF(COUNT($H124:K124)>='RFM input'!$AC$7,0, -SUM(L112:L123))","v":0},{"$f":"IF(COUNT($H124:L124)>='RFM input'!$AC$7,0, -SUM(M112:M123))","v":0},{"$f":"IF(COUNT($H124:M124)>='RFM input'!$AC$7,0, -SUM(N112:N123))","v":0},{"$f":"IF(COUNT($H124:N124)>='RFM input'!$AC$7,0, -SUM(O112:O123))","v":0},{"$f":"IF(COUNT($H124:O124)>='RFM input'!$AC$7,0, -SUM(P112:P123))","v":0},{"$f":"IF(COUNT($H124:P124)>='RFM input'!$AC$7,0, -SUM(Q112:Q123))","v":0}]
[null,{"$f":"Asset2","v":"Switchgear"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A2taxremlife,A2taxvalue-SUM($F125:F125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.238080466289532},{"$f":"IF(I$3>A2taxremlife,A2taxvalue-SUM($F125:H125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.238080466289532},{"$f":"IF(J$3>A2taxremlife,A2taxvalue-SUM($F125:I125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.238080466289532},{"$f":"IF(K$3>A2taxremlife,A2taxvalue-SUM($F125:J125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.238080466289532},{"$f":"IF(L$3>A2taxremlife,A2taxvalue-SUM($F125:K125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.238080466289532},{"$f":"IF(M$3>A2taxremlife,A2taxvalue-SUM($F125:L125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.238080466289532},{"$f":"IF(N$3>A2taxremlife,A2taxvalue-SUM($F125:M125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.238080466289532},{"$f":"IF(O$3>A2taxremlife,A2taxvalue-SUM($F125:N125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.238080466289532},{"$f":"IF(P$3>A2taxremlife,A2taxvalue-SUM($F125:O125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.238080466289532},{"$f":"IF(Q$3>A2taxremlife,A2taxvalue-SUM($F125:P125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.238080466289532}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:H127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.954580768146436},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:I127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.954580768146436},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:J127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.954580768146436},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:K127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.954580768146436},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:L127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.954580768146436},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:M127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.954580768146436},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:N127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.954580768146436},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:O127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.954580768146436},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:P127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.954580768146436}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:I128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":1.0966975399614249},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:J128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":1.0966975399614249},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:K128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":1.0966975399614249},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:L128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":1.0966975399614249},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:M128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":1.0966975399614249},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:N128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":1.0966975399614249},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:O128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":1.0966975399614249},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:P128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":1.0966975399614249}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:J129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":1.3121921059243358},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:K129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":1.3121921059243358},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:L129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":1.3121921059243358},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:M129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":1.3121921059243358},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:N129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":1.3121921059243358},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:O129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":1.3121921059243358},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:P129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":1.3121921059243358}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:K130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:L130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:M130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:N130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:O130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:P130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:L131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:M131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:N131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:O131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:P131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E132),('RFM input'!$M$224-'RFM input'!$M$278)-SUM($M132:M132),('RFM input'!$M$224-'RFM input'!$M$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E132),('RFM input'!$M$224-'RFM input'!$M$278)-SUM($M132:N132),('RFM input'!$M$224-'RFM input'!$M$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E132),('RFM input'!$M$224-'RFM input'!$M$278)-SUM($M132:O132),('RFM input'!$M$224-'RFM input'!$M$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E132),('RFM input'!$M$224-'RFM input'!$M$278)-SUM($M132:P132),('RFM input'!$M$224-'RFM input'!$M$278)/A2taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E133),('RFM input'!$N$224-'RFM input'!$N$278)-SUM($N133:N133),('RFM input'!$N$224-'RFM input'!$N$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E133),('RFM input'!$N$224-'RFM input'!$N$278)-SUM($N133:O133),('RFM input'!$N$224-'RFM input'!$N$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E133),('RFM input'!$N$224-'RFM input'!$N$278)-SUM($N133:P133),('RFM input'!$N$224-'RFM input'!$N$278)/A2taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E134),('RFM input'!$O$224-'RFM input'!$O$278)-SUM($O134:O134),('RFM input'!$O$224-'RFM input'!$O$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E134),('RFM input'!$O$224-'RFM input'!$O$278)-SUM($O134:P134),('RFM input'!$O$224-'RFM input'!$O$278)/A2taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E135),('RFM input'!$P$224-'RFM input'!$P$278)-SUM($P135:P135),('RFM input'!$P$224-'RFM input'!$P$278)/A2taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"-SUM(H125:H136)","v":-16.238080466289532},{"$f":"-SUM(I125:I136)","v":-17.192661234435967},{"$f":"IF(COUNT($H137:I137)>='RFM input'!$AC$7,0, -SUM(J125:J136))","v":-18.289358774397392},{"$f":"IF(COUNT($H137:J137)>='RFM input'!$AC$7,0, -SUM(K125:K136))","v":0},{"$f":"IF(COUNT($H137:K137)>='RFM input'!$AC$7,0, -SUM(L125:L136))","v":0},{"$f":"IF(COUNT($H137:L137)>='RFM input'!$AC$7,0, -SUM(M125:M136))","v":0},{"$f":"IF(COUNT($H137:M137)>='RFM input'!$AC$7,0, -SUM(N125:N136))","v":0},{"$f":"IF(COUNT($H137:N137)>='RFM input'!$AC$7,0, -SUM(O125:O136))","v":0},{"$f":"IF(COUNT($H137:O137)>='RFM input'!$AC$7,0, -SUM(P125:P136))","v":0},{"$f":"IF(COUNT($H137:P137)>='RFM input'!$AC$7,0, -SUM(Q125:Q136))","v":0}]
[null,{"$f":"Asset3","v":"Transformers"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A3taxremlife,A3taxvalue-SUM($F138:F138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.9626988506634326},{"$f":"IF(I$3>A3taxremlife,A3taxvalue-SUM($F138:H138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.9626988506634326},{"$f":"IF(J$3>A3taxremlife,A3taxvalue-SUM($F138:I138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.9626988506634326},{"$f":"IF(K$3>A3taxremlife,A3taxvalue-SUM($F138:J138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.9626988506634326},{"$f":"IF(L$3>A3taxremlife,A3taxvalue-SUM($F138:K138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.9626988506634326},{"$f":"IF(M$3>A3taxremlife,A3taxvalue-SUM($F138:L138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.9626988506634326},{"$f":"IF(N$3>A3taxremlife,A3taxvalue-SUM($F138:M138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.9626988506634326},{"$f":"IF(O$3>A3taxremlife,A3taxvalue-SUM($F138:N138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.9626988506634326},{"$f":"IF(P$3>A3taxremlife,A3taxvalue-SUM($F138:O138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.9626988506634326},{"$f":"IF(Q$3>A3taxremlife,A3taxvalue-SUM($F138:P138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.9626988506634326}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:H140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0.26283329352019791},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:I140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0.26283329352019791},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:J140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0.26283329352019791},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:K140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0.26283329352019791},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:L140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0.26283329352019791},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:M140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0.26283329352019791},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:N140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0.26283329352019791},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:O140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0.26283329352019791},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:P140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0.26283329352019791}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:I141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0.73307891011327186},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:J141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0.73307891011327186},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:K141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0.73307891011327186},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:L141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0.73307891011327186},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:M141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0.73307891011327186},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:N141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0.73307891011327186},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:O141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0.73307891011327186},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:P141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0.73307891011327186}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:J142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":0.69218757207425696},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:K142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":0.69218757207425696},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:L142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":0.69218757207425696},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:M142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":0.69218757207425696},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:N142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":0.69218757207425696},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:O142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":0.69218757207425696},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:P142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":0.69218757207425696}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:K143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:L143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:M143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:N143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:O143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:P143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:L144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:M144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:N144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:O144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:P144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E145),('RFM input'!$M$225-'RFM input'!$M$279)-SUM($M145:M145),('RFM input'!$M$225-'RFM input'!$M$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E145),('RFM input'!$M$225-'RFM input'!$M$279)-SUM($M145:N145),('RFM input'!$M$225-'RFM input'!$M$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E145),('RFM input'!$M$225-'RFM input'!$M$279)-SUM($M145:O145),('RFM input'!$M$225-'RFM input'!$M$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E145),('RFM input'!$M$225-'RFM input'!$M$279)-SUM($M145:P145),('RFM input'!$M$225-'RFM input'!$M$279)/A3taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E146),('RFM input'!$N$225-'RFM input'!$N$279)-SUM($N146:N146),('RFM input'!$N$225-'RFM input'!$N$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E146),('RFM input'!$N$225-'RFM input'!$N$279)-SUM($N146:O146),('RFM input'!$N$225-'RFM input'!$N$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E146),('RFM input'!$N$225-'RFM input'!$N$279)-SUM($N146:P146),('RFM input'!$N$225-'RFM input'!$N$279)/A3taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E147),('RFM input'!$O$225-'RFM input'!$O$279)-SUM($O147:O147),('RFM input'!$O$225-'RFM input'!$O$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E147),('RFM input'!$O$225-'RFM input'!$O$279)-SUM($O147:P147),('RFM input'!$O$225-'RFM input'!$O$279)/A3taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E148),('RFM input'!$P$225-'RFM input'!$P$279)-SUM($P148:P148),('RFM input'!$P$225-'RFM input'!$P$279)/A3taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"-SUM(H138:H149)","v":-8.9626988506634326},{"$f":"-SUM(I138:I149)","v":-9.2255321441836298},{"$f":"IF(COUNT($H150:I150)>='RFM input'!$AC$7,0, -SUM(J138:J149))","v":-9.9586110542969024},{"$f":"IF(COUNT($H150:J150)>='RFM input'!$AC$7,0, -SUM(K138:K149))","v":0},{"$f":"IF(COUNT($H150:K150)>='RFM input'!$AC$7,0, -SUM(L138:L149))","v":0},{"$f":"IF(COUNT($H150:L150)>='RFM input'!$AC$7,0, -SUM(M138:M149))","v":0},{"$f":"IF(COUNT($H150:M150)>='RFM input'!$AC$7,0, -SUM(N138:N149))","v":0},{"$f":"IF(COUNT($H150:N150)>='RFM input'!$AC$7,0, -SUM(O138:O149))","v":0},{"$f":"IF(COUNT($H150:O150)>='RFM input'!$AC$7,0, -SUM(P138:P149))","v":0},{"$f":"IF(COUNT($H150:P150)>='RFM input'!$AC$7,0, -SUM(Q138:Q149))","v":0}]
[null,{"$f":"Asset4","v":"Reactive"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A4taxremlife,A4taxvalue-SUM($F151:F151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3996251470806529},{"$f":"IF(I$3>A4taxremlife,A4taxvalue-SUM($F151:H151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3996251470806529},{"$f":"IF(J$3>A4taxremlife,A4taxvalue-SUM($F151:I151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3996251470806529},{"$f":"IF(K$3>A4taxremlife,A4taxvalue-SUM($F151:J151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3996251470806529},{"$f":"IF(L$3>A4taxremlife,A4taxvalue-SUM($F151:K151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3996251470806529},{"$f":"IF(M$3>A4taxremlife,A4taxvalue-SUM($F151:L151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3996251470806529},{"$f":"IF(N$3>A4taxremlife,A4taxvalue-SUM($F151:M151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3996251470806529},{"$f":"IF(O$3>A4taxremlife,A4taxvalue-SUM($F151:N151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3996251470806529},{"$f":"IF(P$3>A4taxremlife,A4taxvalue-SUM($F151:O151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3996251470806529},{"$f":"IF(Q$3>A4taxremlife,A4taxvalue-SUM($F151:P151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3996251470806529}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:H153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0.12394997999049044},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:I153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0.12394997999049044},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:J153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0.12394997999049044},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:K153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0.12394997999049044},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:L153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0.12394997999049044},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:M153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0.12394997999049044},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:N153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0.12394997999049044},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:O153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0.12394997999049044},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:P153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0.12394997999049044}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:I154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":7.8997370122976751E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:J154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":7.8997370122976751E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:K154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":7.8997370122976751E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:L154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":7.8997370122976751E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:M154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":7.8997370122976751E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:N154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":7.8997370122976751E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:O154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":7.8997370122976751E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:P154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":7.8997370122976751E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:J155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0.26756041167323863},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:K155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0.26756041167323863},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:L155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0.26756041167323863},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:M155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0.26756041167323863},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:N155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0.26756041167323863},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:O155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0.26756041167323863},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:P155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0.26756041167323863}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:K156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:L156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:M156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:N156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:O156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:P156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:L157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:M157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:N157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:O157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:P157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E158),('RFM input'!$M$226-'RFM input'!$M$280)-SUM($M158:M158),('RFM input'!$M$226-'RFM input'!$M$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E158),('RFM input'!$M$226-'RFM input'!$M$280)-SUM($M158:N158),('RFM input'!$M$226-'RFM input'!$M$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E158),('RFM input'!$M$226-'RFM input'!$M$280)-SUM($M158:O158),('RFM input'!$M$226-'RFM input'!$M$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E158),('RFM input'!$M$226-'RFM input'!$M$280)-SUM($M158:P158),('RFM input'!$M$226-'RFM input'!$M$280)/A4taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E159),('RFM input'!$N$226-'RFM input'!$N$280)-SUM($N159:N159),('RFM input'!$N$226-'RFM input'!$N$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E159),('RFM input'!$N$226-'RFM input'!$N$280)-SUM($N159:O159),('RFM input'!$N$226-'RFM input'!$N$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E159),('RFM input'!$N$226-'RFM input'!$N$280)-SUM($N159:P159),('RFM input'!$N$226-'RFM input'!$N$280)/A4taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E160),('RFM input'!$O$226-'RFM input'!$O$280)-SUM($O160:O160),('RFM input'!$O$226-'RFM input'!$O$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E160),('RFM input'!$O$226-'RFM input'!$O$280)-SUM($O160:P160),('RFM input'!$O$226-'RFM input'!$O$280)/A4taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E161),('RFM input'!$P$226-'RFM input'!$P$280)-SUM($P161:P161),('RFM input'!$P$226-'RFM input'!$P$280)/A4taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"-SUM(H151:H162)","v":-3.3996251470806529},{"$f":"-SUM(I151:I162)","v":-3.5235751270711435},{"$f":"IF(COUNT($H163:I163)>='RFM input'!$AC$7,0, -SUM(J151:J162))","v":-3.6025724971941204},{"$f":"IF(COUNT($H163:J163)>='RFM input'!$AC$7,0, -SUM(K151:K162))","v":0},{"$f":"IF(COUNT($H163:K163)>='RFM input'!$AC$7,0, -SUM(L151:L162))","v":0},{"$f":"IF(COUNT($H163:L163)>='RFM input'!$AC$7,0, -SUM(M151:M162))","v":0},{"$f":"IF(COUNT($H163:M163)>='RFM input'!$AC$7,0, -SUM(N151:N162))","v":0},{"$f":"IF(COUNT($H163:N163)>='RFM input'!$AC$7,0, -SUM(O151:O162))","v":0},{"$f":"IF(COUNT($H163:O163)>='RFM input'!$AC$7,0, -SUM(P151:P162))","v":0},{"$f":"IF(COUNT($H163:P163)>='RFM input'!$AC$7,0, -SUM(Q151:Q162))","v":0}]
[null,{"$f":"Asset5","v":"Towers and Conductor"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A5taxremlife,A5taxvalue-SUM($F164:F164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.611983865299976},{"$f":"IF(I$3>A5taxremlife,A5taxvalue-SUM($F164:H164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.611983865299976},{"$f":"IF(J$3>A5taxremlife,A5taxvalue-SUM($F164:I164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.611983865299976},{"$f":"IF(K$3>A5taxremlife,A5taxvalue-SUM($F164:J164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.611983865299976},{"$f":"IF(L$3>A5taxremlife,A5taxvalue-SUM($F164:K164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.611983865299976},{"$f":"IF(M$3>A5taxremlife,A5taxvalue-SUM($F164:L164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.611983865299976},{"$f":"IF(N$3>A5taxremlife,A5taxvalue-SUM($F164:M164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.611983865299976},{"$f":"IF(O$3>A5taxremlife,A5taxvalue-SUM($F164:N164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.611983865299976},{"$f":"IF(P$3>A5taxremlife,A5taxvalue-SUM($F164:O164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.611983865299976},{"$f":"IF(Q$3>A5taxremlife,A5taxvalue-SUM($F164:P164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.611983865299976}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:H166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0.51077798819366205},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:I166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0.51077798819366205},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:J166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0.51077798819366205},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:K166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0.51077798819366205},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:L166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0.51077798819366205},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:M166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0.51077798819366205},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:N166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0.51077798819366205},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:O166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0.51077798819366205},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:P166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0.51077798819366205}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:I167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0.49408534536616971},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:J167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0.49408534536616971},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:K167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0.49408534536616971},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:L167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0.49408534536616971},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:M167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0.49408534536616971},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:N167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0.49408534536616971},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:O167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0.49408534536616971},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:P167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0.49408534536616971}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:J168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0.23402733033510528},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:K168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0.23402733033510528},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:L168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0.23402733033510528},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:M168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0.23402733033510528},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:N168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0.23402733033510528},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:O168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0.23402733033510528},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:P168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0.23402733033510528}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:K169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:L169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:M169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:N169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:O169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:P169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:L170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:M170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:N170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:O170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:P170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E171),('RFM input'!$M$227-'RFM input'!$M$281)-SUM($M171:M171),('RFM input'!$M$227-'RFM input'!$M$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E171),('RFM input'!$M$227-'RFM input'!$M$281)-SUM($M171:N171),('RFM input'!$M$227-'RFM input'!$M$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E171),('RFM input'!$M$227-'RFM input'!$M$281)-SUM($M171:O171),('RFM input'!$M$227-'RFM input'!$M$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E171),('RFM input'!$M$227-'RFM input'!$M$281)-SUM($M171:P171),('RFM input'!$M$227-'RFM input'!$M$281)/A5taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E172),('RFM input'!$N$227-'RFM input'!$N$281)-SUM($N172:N172),('RFM input'!$N$227-'RFM input'!$N$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E172),('RFM input'!$N$227-'RFM input'!$N$281)-SUM($N172:O172),('RFM input'!$N$227-'RFM input'!$N$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E172),('RFM input'!$N$227-'RFM input'!$N$281)-SUM($N172:P172),('RFM input'!$N$227-'RFM input'!$N$281)/A5taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E173),('RFM input'!$O$227-'RFM input'!$O$281)-SUM($O173:O173),('RFM input'!$O$227-'RFM input'!$O$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E173),('RFM input'!$O$227-'RFM input'!$O$281)-SUM($O173:P173),('RFM input'!$O$227-'RFM input'!$O$281)/A5taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E174),('RFM input'!$P$227-'RFM input'!$P$281)-SUM($P174:P174),('RFM input'!$P$227-'RFM input'!$P$281)/A5taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"-SUM(H164:H175)","v":-31.611983865299976},{"$f":"-SUM(I164:I175)","v":-32.122761853493635},{"$f":"IF(COUNT($H176:I176)>='RFM input'!$AC$7,0, -SUM(J164:J175))","v":-32.616847198859809},{"$f":"IF(COUNT($H176:J176)>='RFM input'!$AC$7,0, -SUM(K164:K175))","v":0},{"$f":"IF(COUNT($H176:K176)>='RFM input'!$AC$7,0, -SUM(L164:L175))","v":0},{"$f":"IF(COUNT($H176:L176)>='RFM input'!$AC$7,0, -SUM(M164:M175))","v":0},{"$f":"IF(COUNT($H176:M176)>='RFM input'!$AC$7,0, -SUM(N164:N175))","v":0},{"$f":"IF(COUNT($H176:N176)>='RFM input'!$AC$7,0, -SUM(O164:O175))","v":0},{"$f":"IF(COUNT($H176:O176)>='RFM input'!$AC$7,0, -SUM(P164:P175))","v":0},{"$f":"IF(COUNT($H176:P176)>='RFM input'!$AC$7,0, -SUM(Q164:Q175))","v":0}]
[null,{"$f":"Asset6","v":"Establishment"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A6taxremlife,A6taxvalue-SUM($F177:F177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8277872758846616},{"$f":"IF(I$3>A6taxremlife,A6taxvalue-SUM($F177:H177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8277872758846616},{"$f":"IF(J$3>A6taxremlife,A6taxvalue-SUM($F177:I177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8277872758846616},{"$f":"IF(K$3>A6taxremlife,A6taxvalue-SUM($F177:J177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8277872758846616},{"$f":"IF(L$3>A6taxremlife,A6taxvalue-SUM($F177:K177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8277872758846616},{"$f":"IF(M$3>A6taxremlife,A6taxvalue-SUM($F177:L177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8277872758846616},{"$f":"IF(N$3>A6taxremlife,A6taxvalue-SUM($F177:M177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8277872758846616},{"$f":"IF(O$3>A6taxremlife,A6taxvalue-SUM($F177:N177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8277872758846616},{"$f":"IF(P$3>A6taxremlife,A6taxvalue-SUM($F177:O177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8277872758846616},{"$f":"IF(Q$3>A6taxremlife,A6taxvalue-SUM($F177:P177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8277872758846616}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:H179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0.73329432116836146},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:I179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0.73329432116836146},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:J179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0.73329432116836146},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:K179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0.73329432116836146},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:L179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0.73329432116836146},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:M179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0.73329432116836146},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:N179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0.73329432116836146},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:O179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0.73329432116836146},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:P179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0.73329432116836146}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:I180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0.16691261016552744},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:J180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0.16691261016552744},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:K180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0.16691261016552744},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:L180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0.16691261016552744},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:M180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0.16691261016552744},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:N180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0.16691261016552744},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:O180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0.16691261016552744},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:P180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0.16691261016552744}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:J181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0.36793162320038136},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:K181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0.36793162320038136},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:L181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0.36793162320038136},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:M181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0.36793162320038136},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:N181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0.36793162320038136},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:O181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0.36793162320038136},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:P181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0.36793162320038136}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:K182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:L182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:M182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:N182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:O182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:P182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:L183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:M183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:N183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:O183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:P183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E184),('RFM input'!$M$228-'RFM input'!$M$282)-SUM($M184:M184),('RFM input'!$M$228-'RFM input'!$M$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E184),('RFM input'!$M$228-'RFM input'!$M$282)-SUM($M184:N184),('RFM input'!$M$228-'RFM input'!$M$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E184),('RFM input'!$M$228-'RFM input'!$M$282)-SUM($M184:O184),('RFM input'!$M$228-'RFM input'!$M$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E184),('RFM input'!$M$228-'RFM input'!$M$282)-SUM($M184:P184),('RFM input'!$M$228-'RFM input'!$M$282)/A6taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E185),('RFM input'!$N$228-'RFM input'!$N$282)-SUM($N185:N185),('RFM input'!$N$228-'RFM input'!$N$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E185),('RFM input'!$N$228-'RFM input'!$N$282)-SUM($N185:O185),('RFM input'!$N$228-'RFM input'!$N$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E185),('RFM input'!$N$228-'RFM input'!$N$282)-SUM($N185:P185),('RFM input'!$N$228-'RFM input'!$N$282)/A6taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E186),('RFM input'!$O$228-'RFM input'!$O$282)-SUM($O186:O186),('RFM input'!$O$228-'RFM input'!$O$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E186),('RFM input'!$O$228-'RFM input'!$O$282)-SUM($O186:P186),('RFM input'!$O$228-'RFM input'!$O$282)/A6taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E187),('RFM input'!$P$228-'RFM input'!$P$282)-SUM($P187:P187),('RFM input'!$P$228-'RFM input'!$P$282)/A6taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"-SUM(H177:H188)","v":-4.8277872758846616},{"$f":"-SUM(I177:I188)","v":-5.5610815970530227},{"$f":"IF(COUNT($H189:I189)>='RFM input'!$AC$7,0, -SUM(J177:J188))","v":-5.7279942072185506},{"$f":"IF(COUNT($H189:J189)>='RFM input'!$AC$7,0, -SUM(K177:K188))","v":0},{"$f":"IF(COUNT($H189:K189)>='RFM input'!$AC$7,0, -SUM(L177:L188))","v":0},{"$f":"IF(COUNT($H189:L189)>='RFM input'!$AC$7,0, -SUM(M177:M188))","v":0},{"$f":"IF(COUNT($H189:M189)>='RFM input'!$AC$7,0, -SUM(N177:N188))","v":0},{"$f":"IF(COUNT($H189:N189)>='RFM input'!$AC$7,0, -SUM(O177:O188))","v":0},{"$f":"IF(COUNT($H189:O189)>='RFM input'!$AC$7,0, -SUM(P177:P188))","v":0},{"$f":"IF(COUNT($H189:P189)>='RFM input'!$AC$7,0, -SUM(Q177:Q188))","v":0}]
[null,{"$f":"Asset7","v":"Communications"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A7taxremlife,A7taxvalue-SUM($F190:F190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":3.5168839838641817},{"$f":"IF(I$3>A7taxremlife,A7taxvalue-SUM($F190:H190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":3.5168839838641817},{"$f":"IF(J$3>A7taxremlife,A7taxvalue-SUM($F190:I190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":3.5168839838641817},{"$f":"IF(K$3>A7taxremlife,A7taxvalue-SUM($F190:J190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":3.5168839838641817},{"$f":"IF(L$3>A7taxremlife,A7taxvalue-SUM($F190:K190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":3.5168839838641817},{"$f":"IF(M$3>A7taxremlife,A7taxvalue-SUM($F190:L190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":3.5168839838641817},{"$f":"IF(N$3>A7taxremlife,A7taxvalue-SUM($F190:M190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":3.5168839838641817},{"$f":"IF(O$3>A7taxremlife,A7taxvalue-SUM($F190:N190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":3.5168839838641817},{"$f":"IF(P$3>A7taxremlife,A7taxvalue-SUM($F190:O190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":3.5168839838641817},{"$f":"IF(Q$3>A7taxremlife,A7taxvalue-SUM($F190:P190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.9776055306093951}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:H192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.5699157881034891},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:I192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.5699157881034891},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:J192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.5699157881034891},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:K192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.5699157881034891},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:L192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.5699157881034891},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:M192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.5699157881034891},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:N192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.5699157881034891},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:O192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.5699157881034891},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:P192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.5699157881034891}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:I193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0.60792626329848554},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:J193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0.60792626329848554},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:K193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0.60792626329848554},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:L193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0.60792626329848554},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:M193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0.60792626329848554},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:N193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0.60792626329848554},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:O193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0.60792626329848554},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:P193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0.60792626329848554}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:J194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":1.238153497643141},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:K194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":1.238153497643141},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:L194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":1.238153497643141},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:M194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":1.238153497643141},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:N194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":1.238153497643141},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:O194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":1.238153497643141},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:P194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":1.238153497643141}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:K195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:L195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:M195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:N195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:O195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:P195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:L196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:M196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:N196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:O196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:P196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E197),('RFM input'!$M$229-'RFM input'!$M$283)-SUM($M197:M197),('RFM input'!$M$229-'RFM input'!$M$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E197),('RFM input'!$M$229-'RFM input'!$M$283)-SUM($M197:N197),('RFM input'!$M$229-'RFM input'!$M$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E197),('RFM input'!$M$229-'RFM input'!$M$283)-SUM($M197:O197),('RFM input'!$M$229-'RFM input'!$M$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E197),('RFM input'!$M$229-'RFM input'!$M$283)-SUM($M197:P197),('RFM input'!$M$229-'RFM input'!$M$283)/A7taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E198),('RFM input'!$N$229-'RFM input'!$N$283)-SUM($N198:N198),('RFM input'!$N$229-'RFM input'!$N$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E198),('RFM input'!$N$229-'RFM input'!$N$283)-SUM($N198:O198),('RFM input'!$N$229-'RFM input'!$N$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E198),('RFM input'!$N$229-'RFM input'!$N$283)-SUM($N198:P198),('RFM input'!$N$229-'RFM input'!$N$283)/A7taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E199),('RFM input'!$O$229-'RFM input'!$O$283)-SUM($O199:O199),('RFM input'!$O$229-'RFM input'!$O$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E199),('RFM input'!$O$229-'RFM input'!$O$283)-SUM($O199:P199),('RFM input'!$O$229-'RFM input'!$O$283)/A7taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E200),('RFM input'!$P$229-'RFM input'!$P$283)-SUM($P200:P200),('RFM input'!$P$229-'RFM input'!$P$283)/A7taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"-SUM(H190:H201)","v":-3.5168839838641817},{"$f":"-SUM(I190:I201)","v":-5.0867997719676712},{"$f":"IF(COUNT($H202:I202)>='RFM input'!$AC$7,0, -SUM(J190:J201))","v":-5.6947260352661564},{"$f":"IF(COUNT($H202:J202)>='RFM input'!$AC$7,0, -SUM(K190:K201))","v":0},{"$f":"IF(COUNT($H202:K202)>='RFM input'!$AC$7,0, -SUM(L190:L201))","v":0},{"$f":"IF(COUNT($H202:L202)>='RFM input'!$AC$7,0, -SUM(M190:M201))","v":0},{"$f":"IF(COUNT($H202:M202)>='RFM input'!$AC$7,0, -SUM(N190:N201))","v":0},{"$f":"IF(COUNT($H202:N202)>='RFM input'!$AC$7,0, -SUM(O190:O201))","v":0},{"$f":"IF(COUNT($H202:O202)>='RFM input'!$AC$7,0, -SUM(P190:P201))","v":0},{"$f":"IF(COUNT($H202:P202)>='RFM input'!$AC$7,0, -SUM(Q190:Q201))","v":0}]
[null,{"$f":"Asset8","v":"Inventory"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A8taxremlife,A8taxvalue-SUM($F203:F203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(I$3>A8taxremlife,A8taxvalue-SUM($F203:H203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(J$3>A8taxremlife,A8taxvalue-SUM($F203:I203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(K$3>A8taxremlife,A8taxvalue-SUM($F203:J203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(L$3>A8taxremlife,A8taxvalue-SUM($F203:K203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(M$3>A8taxremlife,A8taxvalue-SUM($F203:L203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(N$3>A8taxremlife,A8taxvalue-SUM($F203:M203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(O$3>A8taxremlife,A8taxvalue-SUM($F203:N203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(P$3>A8taxremlife,A8taxvalue-SUM($F203:O203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A8taxremlife,A8taxvalue-SUM($F203:P203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:H205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:I205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:J205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:K205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:L205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:M205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:N205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:O205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:P205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:I206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:J206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:K206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:L206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:M206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:N206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:O206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:P206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:J207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:K207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:L207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:M207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:N207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:O207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:P207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:K208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:L208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:M208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:N208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:O208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:P208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:L209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:M209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:N209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:O209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:P209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E210),('RFM input'!$M$230-'RFM input'!$M$284)-SUM($M210:M210),('RFM input'!$M$230-'RFM input'!$M$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E210),('RFM input'!$M$230-'RFM input'!$M$284)-SUM($M210:N210),('RFM input'!$M$230-'RFM input'!$M$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E210),('RFM input'!$M$230-'RFM input'!$M$284)-SUM($M210:O210),('RFM input'!$M$230-'RFM input'!$M$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E210),('RFM input'!$M$230-'RFM input'!$M$284)-SUM($M210:P210),('RFM input'!$M$230-'RFM input'!$M$284)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E211),('RFM input'!$N$230-'RFM input'!$N$284)-SUM($N211:N211),('RFM input'!$N$230-'RFM input'!$N$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E211),('RFM input'!$N$230-'RFM input'!$N$284)-SUM($N211:O211),('RFM input'!$N$230-'RFM input'!$N$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E211),('RFM input'!$N$230-'RFM input'!$N$284)-SUM($N211:P211),('RFM input'!$N$230-'RFM input'!$N$284)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E212),('RFM input'!$O$230-'RFM input'!$O$284)-SUM($O212:O212),('RFM input'!$O$230-'RFM input'!$O$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E212),('RFM input'!$O$230-'RFM input'!$O$284)-SUM($O212:P212),('RFM input'!$O$230-'RFM input'!$O$284)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E213),('RFM input'!$P$230-'RFM input'!$P$284)-SUM($P213:P213),('RFM input'!$P$230-'RFM input'!$P$284)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"-SUM(H203:H214)","v":0},{"$f":"-SUM(I203:I214)","v":0},{"$f":"IF(COUNT($H215:I215)>='RFM input'!$AC$7,0, -SUM(J203:J214))","v":0},{"$f":"IF(COUNT($H215:J215)>='RFM input'!$AC$7,0, -SUM(K203:K214))","v":0},{"$f":"IF(COUNT($H215:K215)>='RFM input'!$AC$7,0, -SUM(L203:L214))","v":0},{"$f":"IF(COUNT($H215:L215)>='RFM input'!$AC$7,0, -SUM(M203:M214))","v":0},{"$f":"IF(COUNT($H215:M215)>='RFM input'!$AC$7,0, -SUM(N203:N214))","v":0},{"$f":"IF(COUNT($H215:N215)>='RFM input'!$AC$7,0, -SUM(O203:O214))","v":0},{"$f":"IF(COUNT($H215:O215)>='RFM input'!$AC$7,0, -SUM(P203:P214))","v":0},{"$f":"IF(COUNT($H215:P215)>='RFM input'!$AC$7,0, -SUM(Q203:Q214))","v":0}]
[null,{"$f":"Asset9","v":"IT"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A9taxremlife,A9taxvalue-SUM($F216:F216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":11.417680098506084},{"$f":"IF(I$3>A9taxremlife,A9taxvalue-SUM($F216:H216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":11.417680098506084},{"$f":"IF(J$3>A9taxremlife,A9taxvalue-SUM($F216:I216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":7.6097526188438529},{"$f":"IF(K$3>A9taxremlife,A9taxvalue-SUM($F216:J216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(L$3>A9taxremlife,A9taxvalue-SUM($F216:K216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(M$3>A9taxremlife,A9taxvalue-SUM($F216:L216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(N$3>A9taxremlife,A9taxvalue-SUM($F216:M216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(O$3>A9taxremlife,A9taxvalue-SUM($F216:N216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(P$3>A9taxremlife,A9taxvalue-SUM($F216:O216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(Q$3>A9taxremlife,A9taxvalue-SUM($F216:P216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:H218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":1.0949853726582699},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:I218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":1.0949853726582699},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:J218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":1.0949853726582699},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:K218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0.54749268632913495},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:L218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:M218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:N218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:O218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:P218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:I219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":9.4024870136492051},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:J219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":9.4024870136492051},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:K219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":9.4024870136492051},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:L219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":4.7012435068246035},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:M219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:N219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:O219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:P219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:J220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":5.6144936502351852},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:K220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":5.6144936502351852},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:L220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":5.6144936502351852},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:M220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":2.8072468251175948},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:N220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:O220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:P220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:K221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:L221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:M221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:N221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:O221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:P221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:L222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:M222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:N222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:O222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:P222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E223),('RFM input'!$M$231-'RFM input'!$M$285)-SUM($M223:M223),('RFM input'!$M$231-'RFM input'!$M$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E223),('RFM input'!$M$231-'RFM input'!$M$285)-SUM($M223:N223),('RFM input'!$M$231-'RFM input'!$M$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E223),('RFM input'!$M$231-'RFM input'!$M$285)-SUM($M223:O223),('RFM input'!$M$231-'RFM input'!$M$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E223),('RFM input'!$M$231-'RFM input'!$M$285)-SUM($M223:P223),('RFM input'!$M$231-'RFM input'!$M$285)/A9taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E224),('RFM input'!$N$231-'RFM input'!$N$285)-SUM($N224:N224),('RFM input'!$N$231-'RFM input'!$N$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E224),('RFM input'!$N$231-'RFM input'!$N$285)-SUM($N224:O224),('RFM input'!$N$231-'RFM input'!$N$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E224),('RFM input'!$N$231-'RFM input'!$N$285)-SUM($N224:P224),('RFM input'!$N$231-'RFM input'!$N$285)/A9taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E225),('RFM input'!$O$231-'RFM input'!$O$285)-SUM($O225:O225),('RFM input'!$O$231-'RFM input'!$O$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E225),('RFM input'!$O$231-'RFM input'!$O$285)-SUM($O225:P225),('RFM input'!$O$231-'RFM input'!$O$285)/A9taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E226),('RFM input'!$P$231-'RFM input'!$P$285)-SUM($P226:P226),('RFM input'!$P$231-'RFM input'!$P$285)/A9taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"-SUM(H216:H227)","v":-11.417680098506084},{"$f":"-SUM(I216:I227)","v":-12.512665471164354},{"$f":"IF(COUNT($H228:I228)>='RFM input'!$AC$7,0, -SUM(J216:J227))","v":-18.107225005151328},{"$f":"IF(COUNT($H228:J228)>='RFM input'!$AC$7,0, -SUM(K216:K227))","v":0},{"$f":"IF(COUNT($H228:K228)>='RFM input'!$AC$7,0, -SUM(L216:L227))","v":0},{"$f":"IF(COUNT($H228:L228)>='RFM input'!$AC$7,0, -SUM(M216:M227))","v":0},{"$f":"IF(COUNT($H228:M228)>='RFM input'!$AC$7,0, -SUM(N216:N227))","v":0},{"$f":"IF(COUNT($H228:N228)>='RFM input'!$AC$7,0, -SUM(O216:O227))","v":0},{"$f":"IF(COUNT($H228:O228)>='RFM input'!$AC$7,0, -SUM(P216:P227))","v":0},{"$f":"IF(COUNT($H228:P228)>='RFM input'!$AC$7,0, -SUM(Q216:Q227))","v":0}]
[null,{"$f":"Asset10","v":"Vehicles"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A10taxremlife,A10taxvalue-SUM($F229:F229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.49805703321777417},{"$f":"IF(I$3>A10taxremlife,A10taxvalue-SUM($F229:H229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.49805703321777417},{"$f":"IF(J$3>A10taxremlife,A10taxvalue-SUM($F229:I229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.49805703321777417},{"$f":"IF(K$3>A10taxremlife,A10taxvalue-SUM($F229:J229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.49805703321777417},{"$f":"IF(L$3>A10taxremlife,A10taxvalue-SUM($F229:K229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.49805703321777417},{"$f":"IF(M$3>A10taxremlife,A10taxvalue-SUM($F229:L229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.49805703321777417},{"$f":"IF(N$3>A10taxremlife,A10taxvalue-SUM($F229:M229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.25291207012101147},{"$f":"IF(O$3>A10taxremlife,A10taxvalue-SUM($F229:N229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(P$3>A10taxremlife,A10taxvalue-SUM($F229:O229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(Q$3>A10taxremlife,A10taxvalue-SUM($F229:P229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:H231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":8.4080719239680898E-2},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:I231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":8.4080719239680898E-2},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:J231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":8.4080719239680898E-2},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:K231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":8.4080719239680898E-2},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:L231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":8.4080719239680898E-2},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:M231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":8.4080719239680898E-2},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:N231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":8.4080719239680898E-2},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:O231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":8.4080719239680898E-2},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:P231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":1.1102230246251565E-16}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:I232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0.17184613586593511},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:J232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0.17184613586593511},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:K232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0.17184613586593511},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:L232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0.17184613586593511},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:M232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0.17184613586593511},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:N232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0.17184613586593511},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:O232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0.17184613586593511},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:P232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0.17184613586593511}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:J233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0.11240526655285565},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:K233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0.11240526655285565},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:L233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0.11240526655285565},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:M233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0.11240526655285565},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:N233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0.11240526655285565},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:O233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0.11240526655285565},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:P233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0.11240526655285565}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:K234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:L234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:M234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:N234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:O234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:P234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:L235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:M235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:N235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:O235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:P235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E236),('RFM input'!$M$232-'RFM input'!$M$286)-SUM($M236:M236),('RFM input'!$M$232-'RFM input'!$M$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E236),('RFM input'!$M$232-'RFM input'!$M$286)-SUM($M236:N236),('RFM input'!$M$232-'RFM input'!$M$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E236),('RFM input'!$M$232-'RFM input'!$M$286)-SUM($M236:O236),('RFM input'!$M$232-'RFM input'!$M$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E236),('RFM input'!$M$232-'RFM input'!$M$286)-SUM($M236:P236),('RFM input'!$M$232-'RFM input'!$M$286)/A10taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E237),('RFM input'!$N$232-'RFM input'!$N$286)-SUM($N237:N237),('RFM input'!$N$232-'RFM input'!$N$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E237),('RFM input'!$N$232-'RFM input'!$N$286)-SUM($N237:O237),('RFM input'!$N$232-'RFM input'!$N$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E237),('RFM input'!$N$232-'RFM input'!$N$286)-SUM($N237:P237),('RFM input'!$N$232-'RFM input'!$N$286)/A10taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E238),('RFM input'!$O$232-'RFM input'!$O$286)-SUM($O238:O238),('RFM input'!$O$232-'RFM input'!$O$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E238),('RFM input'!$O$232-'RFM input'!$O$286)-SUM($O238:P238),('RFM input'!$O$232-'RFM input'!$O$286)/A10taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E239),('RFM input'!$P$232-'RFM input'!$P$286)-SUM($P239:P239),('RFM input'!$P$232-'RFM input'!$P$286)/A10taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"-SUM(H229:H240)","v":-0.49805703321777417},{"$f":"-SUM(I229:I240)","v":-0.58213775245745503},{"$f":"IF(COUNT($H241:I241)>='RFM input'!$AC$7,0, -SUM(J229:J240))","v":-0.75398388832339014},{"$f":"IF(COUNT($H241:J241)>='RFM input'!$AC$7,0, -SUM(K229:K240))","v":0},{"$f":"IF(COUNT($H241:K241)>='RFM input'!$AC$7,0, -SUM(L229:L240))","v":0},{"$f":"IF(COUNT($H241:L241)>='RFM input'!$AC$7,0, -SUM(M229:M240))","v":0},{"$f":"IF(COUNT($H241:M241)>='RFM input'!$AC$7,0, -SUM(N229:N240))","v":0},{"$f":"IF(COUNT($H241:N241)>='RFM input'!$AC$7,0, -SUM(O229:O240))","v":0},{"$f":"IF(COUNT($H241:O241)>='RFM input'!$AC$7,0, -SUM(P229:P240))","v":0},{"$f":"IF(COUNT($H241:P241)>='RFM input'!$AC$7,0, -SUM(Q229:Q240))","v":0}]
[null,{"$f":"Asset11","v":"other"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A11taxremlife,A11taxvalue-SUM($F242:F242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":2.208922190109301},{"$f":"IF(I$3>A11taxremlife,A11taxvalue-SUM($F242:H242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":2.208922190109301},{"$f":"IF(J$3>A11taxremlife,A11taxvalue-SUM($F242:I242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":2.208922190109301},{"$f":"IF(K$3>A11taxremlife,A11taxvalue-SUM($F242:J242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":2.208922190109301},{"$f":"IF(L$3>A11taxremlife,A11taxvalue-SUM($F242:K242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":2.208922190109301},{"$f":"IF(M$3>A11taxremlife,A11taxvalue-SUM($F242:L242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":2.208922190109301},{"$f":"IF(N$3>A11taxremlife,A11taxvalue-SUM($F242:M242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":2.208922190109301},{"$f":"IF(O$3>A11taxremlife,A11taxvalue-SUM($F242:N242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.61976345964015067},{"$f":"IF(P$3>A11taxremlife,A11taxvalue-SUM($F242:O242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(Q$3>A11taxremlife,A11taxvalue-SUM($F242:P242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:H244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0.31856047829196399},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:I244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0.31856047829196399},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:J244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0.31856047829196399},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:K244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0.31856047829196399},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:L244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0.31856047829196399},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:M244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0.31856047829196399},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:N244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0.31856047829196399},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:O244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0.31856047829196399},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:P244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0.31856047829196399}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:I245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0.20243370101221264},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:J245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0.20243370101221264},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:K245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0.20243370101221264},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:L245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0.20243370101221264},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:M245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0.20243370101221264},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:N245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0.20243370101221264},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:O245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0.20243370101221264},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:P245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0.20243370101221264}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:J246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0.26043112322455403},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:K246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0.26043112322455403},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:L246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0.26043112322455403},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:M246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0.26043112322455403},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:N246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0.26043112322455403},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:O246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0.26043112322455403},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:P246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0.26043112322455403}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:K247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:L247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:M247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:N247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:O247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:P247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:L248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:M248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:N248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:O248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:P248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E249),('RFM input'!$M$233-'RFM input'!$M$287)-SUM($M249:M249),('RFM input'!$M$233-'RFM input'!$M$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E249),('RFM input'!$M$233-'RFM input'!$M$287)-SUM($M249:N249),('RFM input'!$M$233-'RFM input'!$M$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E249),('RFM input'!$M$233-'RFM input'!$M$287)-SUM($M249:O249),('RFM input'!$M$233-'RFM input'!$M$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E249),('RFM input'!$M$233-'RFM input'!$M$287)-SUM($M249:P249),('RFM input'!$M$233-'RFM input'!$M$287)/A11taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E250),('RFM input'!$N$233-'RFM input'!$N$287)-SUM($N250:N250),('RFM input'!$N$233-'RFM input'!$N$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E250),('RFM input'!$N$233-'RFM input'!$N$287)-SUM($N250:O250),('RFM input'!$N$233-'RFM input'!$N$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E250),('RFM input'!$N$233-'RFM input'!$N$287)-SUM($N250:P250),('RFM input'!$N$233-'RFM input'!$N$287)/A11taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E251),('RFM input'!$O$233-'RFM input'!$O$287)-SUM($O251:O251),('RFM input'!$O$233-'RFM input'!$O$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E251),('RFM input'!$O$233-'RFM input'!$O$287)-SUM($O251:P251),('RFM input'!$O$233-'RFM input'!$O$287)/A11taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E252),('RFM input'!$P$233-'RFM input'!$P$287)-SUM($P252:P252),('RFM input'!$P$233-'RFM input'!$P$287)/A11taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"-SUM(H242:H253)","v":-2.208922190109301},{"$f":"-SUM(I242:I253)","v":-2.527482668401265},{"$f":"IF(COUNT($H254:I254)>='RFM input'!$AC$7,0, -SUM(J242:J253))","v":-2.7299163694134778},{"$f":"IF(COUNT($H254:J254)>='RFM input'!$AC$7,0, -SUM(K242:K253))","v":0},{"$f":"IF(COUNT($H254:K254)>='RFM input'!$AC$7,0, -SUM(L242:L253))","v":0},{"$f":"IF(COUNT($H254:L254)>='RFM input'!$AC$7,0, -SUM(M242:M253))","v":0},{"$f":"IF(COUNT($H254:M254)>='RFM input'!$AC$7,0, -SUM(N242:N253))","v":0},{"$f":"IF(COUNT($H254:N254)>='RFM input'!$AC$7,0, -SUM(O242:O253))","v":0},{"$f":"IF(COUNT($H254:O254)>='RFM input'!$AC$7,0, -SUM(P242:P253))","v":0},{"$f":"IF(COUNT($H254:P254)>='RFM input'!$AC$7,0, -SUM(Q242:Q253))","v":0}]
[null,{"$f":"Asset12","v":"premises"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A12taxremlife,A12taxvalue-SUM($F255:F255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13086317008835999},{"$f":"IF(I$3>A12taxremlife,A12taxvalue-SUM($F255:H255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13086317008835999},{"$f":"IF(J$3>A12taxremlife,A12taxvalue-SUM($F255:I255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13086317008835999},{"$f":"IF(K$3>A12taxremlife,A12taxvalue-SUM($F255:J255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13086317008835999},{"$f":"IF(L$3>A12taxremlife,A12taxvalue-SUM($F255:K255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13086317008835999},{"$f":"IF(M$3>A12taxremlife,A12taxvalue-SUM($F255:L255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13086317008835999},{"$f":"IF(N$3>A12taxremlife,A12taxvalue-SUM($F255:M255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13086317008835999},{"$f":"IF(O$3>A12taxremlife,A12taxvalue-SUM($F255:N255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13086317008835999},{"$f":"IF(P$3>A12taxremlife,A12taxvalue-SUM($F255:O255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13086317008835999},{"$f":"IF(Q$3>A12taxremlife,A12taxvalue-SUM($F255:P255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13086317008835999}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:H257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":2.2243368521228518E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:I257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":2.2243368521228518E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:J257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":2.2243368521228518E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:K257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":2.2243368521228518E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:L257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":2.2243368521228518E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:M257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":2.2243368521228518E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:N257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":2.2243368521228518E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:O257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":2.2243368521228518E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:P257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":2.2243368521228518E-2}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:I258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0.13599811405176518},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:J258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0.13599811405176518},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:K258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0.13599811405176518},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:L258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0.13599811405176518},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:M258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0.13599811405176518},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:N258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0.13599811405176518},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:O258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0.13599811405176518},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:P258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0.13599811405176518}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:J259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":2.6673324324197435E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:K259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":2.6673324324197435E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:L259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":2.6673324324197435E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:M259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":2.6673324324197435E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:N259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":2.6673324324197435E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:O259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":2.6673324324197435E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:P259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":2.6673324324197435E-2}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:K260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:L260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:M260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:N260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:O260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:P260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:L261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:M261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:N261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:O261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:P261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E262),('RFM input'!$M$234-'RFM input'!$M$288)-SUM($M262:M262),('RFM input'!$M$234-'RFM input'!$M$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E262),('RFM input'!$M$234-'RFM input'!$M$288)-SUM($M262:N262),('RFM input'!$M$234-'RFM input'!$M$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E262),('RFM input'!$M$234-'RFM input'!$M$288)-SUM($M262:O262),('RFM input'!$M$234-'RFM input'!$M$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E262),('RFM input'!$M$234-'RFM input'!$M$288)-SUM($M262:P262),('RFM input'!$M$234-'RFM input'!$M$288)/A12taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E263),('RFM input'!$N$234-'RFM input'!$N$288)-SUM($N263:N263),('RFM input'!$N$234-'RFM input'!$N$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E263),('RFM input'!$N$234-'RFM input'!$N$288)-SUM($N263:O263),('RFM input'!$N$234-'RFM input'!$N$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E263),('RFM input'!$N$234-'RFM input'!$N$288)-SUM($N263:P263),('RFM input'!$N$234-'RFM input'!$N$288)/A12taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E264),('RFM input'!$O$234-'RFM input'!$O$288)-SUM($O264:O264),('RFM input'!$O$234-'RFM input'!$O$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E264),('RFM input'!$O$234-'RFM input'!$O$288)-SUM($O264:P264),('RFM input'!$O$234-'RFM input'!$O$288)/A12taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E265),('RFM input'!$P$234-'RFM input'!$P$288)-SUM($P265:P265),('RFM input'!$P$234-'RFM input'!$P$288)/A12taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"-SUM(H255:H266)","v":-0.13086317008835999},{"$f":"-SUM(I255:I266)","v":-0.15310653860958851},{"$f":"IF(COUNT($H267:I267)>='RFM input'!$AC$7,0, -SUM(J255:J266))","v":-0.28910465266135366},{"$f":"IF(COUNT($H267:J267)>='RFM input'!$AC$7,0, -SUM(K255:K266))","v":0},{"$f":"IF(COUNT($H267:K267)>='RFM input'!$AC$7,0, -SUM(L255:L266))","v":0},{"$f":"IF(COUNT($H267:L267)>='RFM input'!$AC$7,0, -SUM(M255:M266))","v":0},{"$f":"IF(COUNT($H267:M267)>='RFM input'!$AC$7,0, -SUM(N255:N266))","v":0},{"$f":"IF(COUNT($H267:N267)>='RFM input'!$AC$7,0, -SUM(O255:O266))","v":0},{"$f":"IF(COUNT($H267:O267)>='RFM input'!$AC$7,0, -SUM(P255:P266))","v":0},{"$f":"IF(COUNT($H267:P267)>='RFM input'!$AC$7,0, -SUM(Q255:Q266))","v":0}]
[null,{"$f":"Asset13","v":"Land"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A13taxremlife,A13taxvalue-SUM($F268:F268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(I$3>A13taxremlife,A13taxvalue-SUM($F268:H268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(J$3>A13taxremlife,A13taxvalue-SUM($F268:I268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(K$3>A13taxremlife,A13taxvalue-SUM($F268:J268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(L$3>A13taxremlife,A13taxvalue-SUM($F268:K268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(M$3>A13taxremlife,A13taxvalue-SUM($F268:L268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(N$3>A13taxremlife,A13taxvalue-SUM($F268:M268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(O$3>A13taxremlife,A13taxvalue-SUM($F268:N268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(P$3>A13taxremlife,A13taxvalue-SUM($F268:O268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A13taxremlife,A13taxvalue-SUM($F268:P268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:H270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:I270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:J270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:K270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:L270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:M270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:N270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:O270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:P270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:I271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:J271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:K271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:L271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:M271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:N271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:O271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:P271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:J272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:K272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:L272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:M272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:N272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:O272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:P272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:K273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:L273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:M273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:N273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:O273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:P273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:L274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:M274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:N274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:O274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:P274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E275),('RFM input'!$M$235-'RFM input'!$M$289)-SUM($M275:M275),('RFM input'!$M$235-'RFM input'!$M$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E275),('RFM input'!$M$235-'RFM input'!$M$289)-SUM($M275:N275),('RFM input'!$M$235-'RFM input'!$M$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E275),('RFM input'!$M$235-'RFM input'!$M$289)-SUM($M275:O275),('RFM input'!$M$235-'RFM input'!$M$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E275),('RFM input'!$M$235-'RFM input'!$M$289)-SUM($M275:P275),('RFM input'!$M$235-'RFM input'!$M$289)/A13taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E276),('RFM input'!$N$235-'RFM input'!$N$289)-SUM($N276:N276),('RFM input'!$N$235-'RFM input'!$N$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E276),('RFM input'!$N$235-'RFM input'!$N$289)-SUM($N276:O276),('RFM input'!$N$235-'RFM input'!$N$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E276),('RFM input'!$N$235-'RFM input'!$N$289)-SUM($N276:P276),('RFM input'!$N$235-'RFM input'!$N$289)/A13taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E277),('RFM input'!$O$235-'RFM input'!$O$289)-SUM($O277:O277),('RFM input'!$O$235-'RFM input'!$O$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E277),('RFM input'!$O$235-'RFM input'!$O$289)-SUM($O277:P277),('RFM input'!$O$235-'RFM input'!$O$289)/A13taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E278),('RFM input'!$P$235-'RFM input'!$P$289)-SUM($P278:P278),('RFM input'!$P$235-'RFM input'!$P$289)/A13taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"-SUM(H268:H279)","v":0},{"$f":"-SUM(I268:I279)","v":0},{"$f":"IF(COUNT($H280:I280)>='RFM input'!$AC$7,0, -SUM(J268:J279))","v":0},{"$f":"IF(COUNT($H280:J280)>='RFM input'!$AC$7,0, -SUM(K268:K279))","v":0},{"$f":"IF(COUNT($H280:K280)>='RFM input'!$AC$7,0, -SUM(L268:L279))","v":0},{"$f":"IF(COUNT($H280:L280)>='RFM input'!$AC$7,0, -SUM(M268:M279))","v":0},{"$f":"IF(COUNT($H280:M280)>='RFM input'!$AC$7,0, -SUM(N268:N279))","v":0},{"$f":"IF(COUNT($H280:N280)>='RFM input'!$AC$7,0, -SUM(O268:O279))","v":0},{"$f":"IF(COUNT($H280:O280)>='RFM input'!$AC$7,0, -SUM(P268:P279))","v":0},{"$f":"IF(COUNT($H280:P280)>='RFM input'!$AC$7,0, -SUM(Q268:Q279))","v":0}]
[null,{"$f":"Asset14","v":"Easements"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A14taxremlife,A14taxvalue-SUM($F281:F281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(I$3>A14taxremlife,A14taxvalue-SUM($F281:H281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(J$3>A14taxremlife,A14taxvalue-SUM($F281:I281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(K$3>A14taxremlife,A14taxvalue-SUM($F281:J281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(L$3>A14taxremlife,A14taxvalue-SUM($F281:K281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(M$3>A14taxremlife,A14taxvalue-SUM($F281:L281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(N$3>A14taxremlife,A14taxvalue-SUM($F281:M281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(O$3>A14taxremlife,A14taxvalue-SUM($F281:N281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(P$3>A14taxremlife,A14taxvalue-SUM($F281:O281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A14taxremlife,A14taxvalue-SUM($F281:P281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:H283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:I283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:J283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:K283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:L283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:M283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:N283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:O283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:P283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:I284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:J284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:K284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:L284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:M284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:N284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:O284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:P284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:J285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:K285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:L285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:M285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:N285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:O285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:P285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:K286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:L286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:M286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:N286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:O286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:P286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:L287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:M287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:N287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:O287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:P287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E288),('RFM input'!$M$236-'RFM input'!$M$290)-SUM($M288:M288),('RFM input'!$M$236-'RFM input'!$M$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E288),('RFM input'!$M$236-'RFM input'!$M$290)-SUM($M288:N288),('RFM input'!$M$236-'RFM input'!$M$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E288),('RFM input'!$M$236-'RFM input'!$M$290)-SUM($M288:O288),('RFM input'!$M$236-'RFM input'!$M$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E288),('RFM input'!$M$236-'RFM input'!$M$290)-SUM($M288:P288),('RFM input'!$M$236-'RFM input'!$M$290)/A14taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E289),('RFM input'!$N$236-'RFM input'!$N$290)-SUM($N289:N289),('RFM input'!$N$236-'RFM input'!$N$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E289),('RFM input'!$N$236-'RFM input'!$N$290)-SUM($N289:O289),('RFM input'!$N$236-'RFM input'!$N$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E289),('RFM input'!$N$236-'RFM input'!$N$290)-SUM($N289:P289),('RFM input'!$N$236-'RFM input'!$N$290)/A14taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E290),('RFM input'!$O$236-'RFM input'!$O$290)-SUM($O290:O290),('RFM input'!$O$236-'RFM input'!$O$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E290),('RFM input'!$O$236-'RFM input'!$O$290)-SUM($O290:P290),('RFM input'!$O$236-'RFM input'!$O$290)/A14taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E291),('RFM input'!$P$236-'RFM input'!$P$290)-SUM($P291:P291),('RFM input'!$P$236-'RFM input'!$P$290)/A14taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"-SUM(H281:H292)","v":0},{"$f":"-SUM(I281:I292)","v":0},{"$f":"IF(COUNT($H293:I293)>='RFM input'!$AC$7,0, -SUM(J281:J292))","v":0},{"$f":"IF(COUNT($H293:J293)>='RFM input'!$AC$7,0, -SUM(K281:K292))","v":0},{"$f":"IF(COUNT($H293:K293)>='RFM input'!$AC$7,0, -SUM(L281:L292))","v":0},{"$f":"IF(COUNT($H293:L293)>='RFM input'!$AC$7,0, -SUM(M281:M292))","v":0},{"$f":"IF(COUNT($H293:M293)>='RFM input'!$AC$7,0, -SUM(N281:N292))","v":0},{"$f":"IF(COUNT($H293:N293)>='RFM input'!$AC$7,0, -SUM(O281:O292))","v":0},{"$f":"IF(COUNT($H293:O293)>='RFM input'!$AC$7,0, -SUM(P281:P292))","v":0},{"$f":"IF(COUNT($H293:P293)>='RFM input'!$AC$7,0, -SUM(Q281:Q292))","v":0}]
[null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A15taxremlife,A15taxvalue-SUM($F294:F294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":10.68},{"$f":"IF(I$3>A15taxremlife,A15taxvalue-SUM($F294:H294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":10.68},{"$f":"IF(J$3>A15taxremlife,A15taxvalue-SUM($F294:I294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":10.68},{"$f":"IF(K$3>A15taxremlife,A15taxvalue-SUM($F294:J294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":10.68},{"$f":"IF(L$3>A15taxremlife,A15taxvalue-SUM($F294:K294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":10.68},{"$f":"IF(M$3>A15taxremlife,A15taxvalue-SUM($F294:L294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(N$3>A15taxremlife,A15taxvalue-SUM($F294:M294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(O$3>A15taxremlife,A15taxvalue-SUM($F294:N294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(P$3>A15taxremlife,A15taxvalue-SUM($F294:O294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(Q$3>A15taxremlife,A15taxvalue-SUM($F294:P294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:H296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:I296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:J296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:K296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:L296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:M296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:N296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:O296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:P296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:I297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:J297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:K297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:L297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:M297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:N297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:O297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:P297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:J298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:K298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:L298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:M298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:N298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:O298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:P298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:K299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:L299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:M299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:N299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:O299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:P299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:L300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:M300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:N300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:O300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:P300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E301),('RFM input'!$M$237-'RFM input'!$M$291)-SUM($M301:M301),('RFM input'!$M$237-'RFM input'!$M$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E301),('RFM input'!$M$237-'RFM input'!$M$291)-SUM($M301:N301),('RFM input'!$M$237-'RFM input'!$M$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E301),('RFM input'!$M$237-'RFM input'!$M$291)-SUM($M301:O301),('RFM input'!$M$237-'RFM input'!$M$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E301),('RFM input'!$M$237-'RFM input'!$M$291)-SUM($M301:P301),('RFM input'!$M$237-'RFM input'!$M$291)/A15taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E302),('RFM input'!$N$237-'RFM input'!$N$291)-SUM($N302:N302),('RFM input'!$N$237-'RFM input'!$N$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E302),('RFM input'!$N$237-'RFM input'!$N$291)-SUM($N302:O302),('RFM input'!$N$237-'RFM input'!$N$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E302),('RFM input'!$N$237-'RFM input'!$N$291)-SUM($N302:P302),('RFM input'!$N$237-'RFM input'!$N$291)/A15taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E303),('RFM input'!$O$237-'RFM input'!$O$291)-SUM($O303:O303),('RFM input'!$O$237-'RFM input'!$O$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E303),('RFM input'!$O$237-'RFM input'!$O$291)-SUM($O303:P303),('RFM input'!$O$237-'RFM input'!$O$291)/A15taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E304),('RFM input'!$P$237-'RFM input'!$P$291)-SUM($P304:P304),('RFM input'!$P$237-'RFM input'!$P$291)/A15taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"-SUM(H294:H305)","v":-10.68},{"$f":"-SUM(I294:I305)","v":-10.68},{"$f":"IF(COUNT($H306:I306)>='RFM input'!$AC$7,0, -SUM(J294:J305))","v":-10.68},{"$f":"IF(COUNT($H306:J306)>='RFM input'!$AC$7,0, -SUM(K294:K305))","v":0},{"$f":"IF(COUNT($H306:K306)>='RFM input'!$AC$7,0, -SUM(L294:L305))","v":0},{"$f":"IF(COUNT($H306:L306)>='RFM input'!$AC$7,0, -SUM(M294:M305))","v":0},{"$f":"IF(COUNT($H306:M306)>='RFM input'!$AC$7,0, -SUM(N294:N305))","v":0},{"$f":"IF(COUNT($H306:N306)>='RFM input'!$AC$7,0, -SUM(O294:O305))","v":0},{"$f":"IF(COUNT($H306:O306)>='RFM input'!$AC$7,0, -SUM(P294:P305))","v":0},{"$f":"IF(COUNT($H306:P306)>='RFM input'!$AC$7,0, -SUM(Q294:Q305))","v":0}]
[null,{"$f":"Asset16","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A16taxremlife,A16taxvalue-SUM($F307:F307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(I$3>A16taxremlife,A16taxvalue-SUM($F307:H307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(J$3>A16taxremlife,A16taxvalue-SUM($F307:I307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(K$3>A16taxremlife,A16taxvalue-SUM($F307:J307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(L$3>A16taxremlife,A16taxvalue-SUM($F307:K307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(M$3>A16taxremlife,A16taxvalue-SUM($F307:L307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(N$3>A16taxremlife,A16taxvalue-SUM($F307:M307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(O$3>A16taxremlife,A16taxvalue-SUM($F307:N307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(P$3>A16taxremlife,A16taxvalue-SUM($F307:O307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(Q$3>A16taxremlife,A16taxvalue-SUM($F307:P307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:H309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:I309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:J309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:K309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:L309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:M309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:N309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:O309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:P309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:I310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:J310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:K310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:L310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:M310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:N310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:O310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:P310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:J311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:K311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:L311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:M311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:N311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:O311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:P311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:K312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:L312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:M312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:N312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:O312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:P312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:L313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:M313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:N313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:O313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:P313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E314),('RFM input'!$M$238-'RFM input'!$M$292)-SUM($M314:M314),('RFM input'!$M$238-'RFM input'!$M$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E314),('RFM input'!$M$238-'RFM input'!$M$292)-SUM($M314:N314),('RFM input'!$M$238-'RFM input'!$M$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E314),('RFM input'!$M$238-'RFM input'!$M$292)-SUM($M314:O314),('RFM input'!$M$238-'RFM input'!$M$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E314),('RFM input'!$M$238-'RFM input'!$M$292)-SUM($M314:P314),('RFM input'!$M$238-'RFM input'!$M$292)/A16taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E315),('RFM input'!$N$238-'RFM input'!$N$292)-SUM($N315:N315),('RFM input'!$N$238-'RFM input'!$N$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E315),('RFM input'!$N$238-'RFM input'!$N$292)-SUM($N315:O315),('RFM input'!$N$238-'RFM input'!$N$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E315),('RFM input'!$N$238-'RFM input'!$N$292)-SUM($N315:P315),('RFM input'!$N$238-'RFM input'!$N$292)/A16taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E316),('RFM input'!$O$238-'RFM input'!$O$292)-SUM($O316:O316),('RFM input'!$O$238-'RFM input'!$O$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E316),('RFM input'!$O$238-'RFM input'!$O$292)-SUM($O316:P316),('RFM input'!$O$238-'RFM input'!$O$292)/A16taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E317),('RFM input'!$P$238-'RFM input'!$P$292)-SUM($P317:P317),('RFM input'!$P$238-'RFM input'!$P$292)/A16taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"-SUM(H307:H318)","v":0},{"$f":"-SUM(I307:I318)","v":0},{"$f":"IF(COUNT($H319:I319)>='RFM input'!$AC$7,0, -SUM(J307:J318))","v":0},{"$f":"IF(COUNT($H319:J319)>='RFM input'!$AC$7,0, -SUM(K307:K318))","v":0},{"$f":"IF(COUNT($H319:K319)>='RFM input'!$AC$7,0, -SUM(L307:L318))","v":0},{"$f":"IF(COUNT($H319:L319)>='RFM input'!$AC$7,0, -SUM(M307:M318))","v":0},{"$f":"IF(COUNT($H319:M319)>='RFM input'!$AC$7,0, -SUM(N307:N318))","v":0},{"$f":"IF(COUNT($H319:N319)>='RFM input'!$AC$7,0, -SUM(O307:O318))","v":0},{"$f":"IF(COUNT($H319:O319)>='RFM input'!$AC$7,0, -SUM(P307:P318))","v":0},{"$f":"IF(COUNT($H319:P319)>='RFM input'!$AC$7,0, -SUM(Q307:Q318))","v":0}]
[null,{"$f":"Asset17","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A17taxremlife,A17taxvalue-SUM($F320:F320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(I$3>A17taxremlife,A17taxvalue-SUM($F320:H320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(J$3>A17taxremlife,A17taxvalue-SUM($F320:I320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(K$3>A17taxremlife,A17taxvalue-SUM($F320:J320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(L$3>A17taxremlife,A17taxvalue-SUM($F320:K320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(M$3>A17taxremlife,A17taxvalue-SUM($F320:L320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(N$3>A17taxremlife,A17taxvalue-SUM($F320:M320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(O$3>A17taxremlife,A17taxvalue-SUM($F320:N320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(P$3>A17taxremlife,A17taxvalue-SUM($F320:O320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(Q$3>A17taxremlife,A17taxvalue-SUM($F320:P320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:H322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:I322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:J322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:K322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:L322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:M322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:N322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:O322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:P322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:I323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:J323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:K323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:L323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:M323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:N323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:O323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:P323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:J324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:K324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:L324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:M324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:N324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:O324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:P324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:K325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:L325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:M325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:N325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:O325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:P325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:L326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:M326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:N326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:O326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:P326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E327),('RFM input'!$M$239-'RFM input'!$M$293)-SUM($M327:M327),('RFM input'!$M$239-'RFM input'!$M$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E327),('RFM input'!$M$239-'RFM input'!$M$293)-SUM($M327:N327),('RFM input'!$M$239-'RFM input'!$M$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E327),('RFM input'!$M$239-'RFM input'!$M$293)-SUM($M327:O327),('RFM input'!$M$239-'RFM input'!$M$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E327),('RFM input'!$M$239-'RFM input'!$M$293)-SUM($M327:P327),('RFM input'!$M$239-'RFM input'!$M$293)/A17taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E328),('RFM input'!$N$239-'RFM input'!$N$293)-SUM($N328:N328),('RFM input'!$N$239-'RFM input'!$N$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E328),('RFM input'!$N$239-'RFM input'!$N$293)-SUM($N328:O328),('RFM input'!$N$239-'RFM input'!$N$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E328),('RFM input'!$N$239-'RFM input'!$N$293)-SUM($N328:P328),('RFM input'!$N$239-'RFM input'!$N$293)/A17taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E329),('RFM input'!$O$239-'RFM input'!$O$293)-SUM($O329:O329),('RFM input'!$O$239-'RFM input'!$O$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E329),('RFM input'!$O$239-'RFM input'!$O$293)-SUM($O329:P329),('RFM input'!$O$239-'RFM input'!$O$293)/A17taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E330),('RFM input'!$P$239-'RFM input'!$P$293)-SUM($P330:P330),('RFM input'!$P$239-'RFM input'!$P$293)/A17taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"-SUM(H320:H331)","v":0},{"$f":"-SUM(I320:I331)","v":0},{"$f":"IF(COUNT($H332:I332)>='RFM input'!$AC$7,0, -SUM(J320:J331))","v":0},{"$f":"IF(COUNT($H332:J332)>='RFM input'!$AC$7,0, -SUM(K320:K331))","v":0},{"$f":"IF(COUNT($H332:K332)>='RFM input'!$AC$7,0, -SUM(L320:L331))","v":0},{"$f":"IF(COUNT($H332:L332)>='RFM input'!$AC$7,0, -SUM(M320:M331))","v":0},{"$f":"IF(COUNT($H332:M332)>='RFM input'!$AC$7,0, -SUM(N320:N331))","v":0},{"$f":"IF(COUNT($H332:N332)>='RFM input'!$AC$7,0, -SUM(O320:O331))","v":0},{"$f":"IF(COUNT($H332:O332)>='RFM input'!$AC$7,0, -SUM(P320:P331))","v":0},{"$f":"IF(COUNT($H332:P332)>='RFM input'!$AC$7,0, -SUM(Q320:Q331))","v":0}]
[null,{"$f":"Asset18","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A18taxremlife,A18taxvalue-SUM($F333:F333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(I$3>A18taxremlife,A18taxvalue-SUM($F333:H333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(J$3>A18taxremlife,A18taxvalue-SUM($F333:I333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(K$3>A18taxremlife,A18taxvalue-SUM($F333:J333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(L$3>A18taxremlife,A18taxvalue-SUM($F333:K333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(M$3>A18taxremlife,A18taxvalue-SUM($F333:L333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(N$3>A18taxremlife,A18taxvalue-SUM($F333:M333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(O$3>A18taxremlife,A18taxvalue-SUM($F333:N333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(P$3>A18taxremlife,A18taxvalue-SUM($F333:O333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(Q$3>A18taxremlife,A18taxvalue-SUM($F333:P333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:H335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:I335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:J335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:K335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:L335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:M335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:N335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:O335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:P335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:I336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:J336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:K336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:L336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:M336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:N336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:O336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:P336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:J337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:K337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:L337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:M337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:N337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:O337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:P337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:K338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:L338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:M338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:N338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:O338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:P338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:L339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:M339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:N339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:O339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:P339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E340),('RFM input'!$M$240-'RFM input'!$M$294)-SUM($M340:M340),('RFM input'!$M$240-'RFM input'!$M$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E340),('RFM input'!$M$240-'RFM input'!$M$294)-SUM($M340:N340),('RFM input'!$M$240-'RFM input'!$M$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E340),('RFM input'!$M$240-'RFM input'!$M$294)-SUM($M340:O340),('RFM input'!$M$240-'RFM input'!$M$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E340),('RFM input'!$M$240-'RFM input'!$M$294)-SUM($M340:P340),('RFM input'!$M$240-'RFM input'!$M$294)/A18taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E341),('RFM input'!$N$240-'RFM input'!$N$294)-SUM($N341:N341),('RFM input'!$N$240-'RFM input'!$N$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E341),('RFM input'!$N$240-'RFM input'!$N$294)-SUM($N341:O341),('RFM input'!$N$240-'RFM input'!$N$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E341),('RFM input'!$N$240-'RFM input'!$N$294)-SUM($N341:P341),('RFM input'!$N$240-'RFM input'!$N$294)/A18taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E342),('RFM input'!$O$240-'RFM input'!$O$294)-SUM($O342:O342),('RFM input'!$O$240-'RFM input'!$O$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E342),('RFM input'!$O$240-'RFM input'!$O$294)-SUM($O342:P342),('RFM input'!$O$240-'RFM input'!$O$294)/A18taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E343),('RFM input'!$P$240-'RFM input'!$P$294)-SUM($P343:P343),('RFM input'!$P$240-'RFM input'!$P$294)/A18taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"-SUM(H333:H344)","v":0},{"$f":"-SUM(I333:I344)","v":0},{"$f":"IF(COUNT($H345:I345)>='RFM input'!$AC$7,0, -SUM(J333:J344))","v":0},{"$f":"IF(COUNT($H345:J345)>='RFM input'!$AC$7,0, -SUM(K333:K344))","v":0},{"$f":"IF(COUNT($H345:K345)>='RFM input'!$AC$7,0, -SUM(L333:L344))","v":0},{"$f":"IF(COUNT($H345:L345)>='RFM input'!$AC$7,0, -SUM(M333:M344))","v":0},{"$f":"IF(COUNT($H345:M345)>='RFM input'!$AC$7,0, -SUM(N333:N344))","v":0},{"$f":"IF(COUNT($H345:N345)>='RFM input'!$AC$7,0, -SUM(O333:O344))","v":0},{"$f":"IF(COUNT($H345:O345)>='RFM input'!$AC$7,0, -SUM(P333:P344))","v":0},{"$f":"IF(COUNT($H345:P345)>='RFM input'!$AC$7,0, -SUM(Q333:Q344))","v":0}]
[null,{"$f":"Asset19","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A19taxremlife,A19taxvalue-SUM($F346:F346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(I$3>A19taxremlife,A19taxvalue-SUM($F346:H346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(J$3>A19taxremlife,A19taxvalue-SUM($F346:I346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(K$3>A19taxremlife,A19taxvalue-SUM($F346:J346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(L$3>A19taxremlife,A19taxvalue-SUM($F346:K346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(M$3>A19taxremlife,A19taxvalue-SUM($F346:L346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(N$3>A19taxremlife,A19taxvalue-SUM($F346:M346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(O$3>A19taxremlife,A19taxvalue-SUM($F346:N346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(P$3>A19taxremlife,A19taxvalue-SUM($F346:O346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(Q$3>A19taxremlife,A19taxvalue-SUM($F346:P346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:H348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:I348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:J348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:K348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:L348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:M348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:N348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:O348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:P348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:I349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:J349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:K349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:L349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:M349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:N349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:O349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:P349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:J350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:K350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:L350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:M350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:N350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:O350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:P350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:K351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:L351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:M351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:N351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:O351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:P351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:L352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:M352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:N352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:O352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:P352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E353),('RFM input'!$M$241-'RFM input'!$M$295)-SUM($M353:M353),('RFM input'!$M$241-'RFM input'!$M$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E353),('RFM input'!$M$241-'RFM input'!$M$295)-SUM($M353:N353),('RFM input'!$M$241-'RFM input'!$M$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E353),('RFM input'!$M$241-'RFM input'!$M$295)-SUM($M353:O353),('RFM input'!$M$241-'RFM input'!$M$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E353),('RFM input'!$M$241-'RFM input'!$M$295)-SUM($M353:P353),('RFM input'!$M$241-'RFM input'!$M$295)/A19taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E354),('RFM input'!$N$241-'RFM input'!$N$295)-SUM($N354:N354),('RFM input'!$N$241-'RFM input'!$N$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E354),('RFM input'!$N$241-'RFM input'!$N$295)-SUM($N354:O354),('RFM input'!$N$241-'RFM input'!$N$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E354),('RFM input'!$N$241-'RFM input'!$N$295)-SUM($N354:P354),('RFM input'!$N$241-'RFM input'!$N$295)/A19taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E355),('RFM input'!$O$241-'RFM input'!$O$295)-SUM($O355:O355),('RFM input'!$O$241-'RFM input'!$O$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E355),('RFM input'!$O$241-'RFM input'!$O$295)-SUM($O355:P355),('RFM input'!$O$241-'RFM input'!$O$295)/A19taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E356),('RFM input'!$P$241-'RFM input'!$P$295)-SUM($P356:P356),('RFM input'!$P$241-'RFM input'!$P$295)/A19taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"-SUM(H346:H357)","v":0},{"$f":"-SUM(I346:I357)","v":0},{"$f":"IF(COUNT($H358:I358)>='RFM input'!$AC$7,0, -SUM(J346:J357))","v":0},{"$f":"IF(COUNT($H358:J358)>='RFM input'!$AC$7,0, -SUM(K346:K357))","v":0},{"$f":"IF(COUNT($H358:K358)>='RFM input'!$AC$7,0, -SUM(L346:L357))","v":0},{"$f":"IF(COUNT($H358:L358)>='RFM input'!$AC$7,0, -SUM(M346:M357))","v":0},{"$f":"IF(COUNT($H358:M358)>='RFM input'!$AC$7,0, -SUM(N346:N357))","v":0},{"$f":"IF(COUNT($H358:N358)>='RFM input'!$AC$7,0, -SUM(O346:O357))","v":0},{"$f":"IF(COUNT($H358:O358)>='RFM input'!$AC$7,0, -SUM(P346:P357))","v":0},{"$f":"IF(COUNT($H358:P358)>='RFM input'!$AC$7,0, -SUM(Q346:Q357))","v":0}]
[null,{"$f":"Asset20","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A20taxremlife,A20taxvalue-SUM($F359:F359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(I$3>A20taxremlife,A20taxvalue-SUM($F359:H359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(J$3>A20taxremlife,A20taxvalue-SUM($F359:I359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(K$3>A20taxremlife,A20taxvalue-SUM($F359:J359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(L$3>A20taxremlife,A20taxvalue-SUM($F359:K359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(M$3>A20taxremlife,A20taxvalue-SUM($F359:L359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(N$3>A20taxremlife,A20taxvalue-SUM($F359:M359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(O$3>A20taxremlife,A20taxvalue-SUM($F359:N359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(P$3>A20taxremlife,A20taxvalue-SUM($F359:O359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(Q$3>A20taxremlife,A20taxvalue-SUM($F359:P359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:H361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:I361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:J361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:K361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:L361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:M361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:N361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:O361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:P361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:I362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:J362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:K362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:L362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:M362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:N362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:O362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:P362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:J363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:K363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:L363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:M363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:N363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:O363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:P363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:K364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:L364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:M364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:N364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:O364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:P364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:L365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:M365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:N365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:O365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:P365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E366),('RFM input'!$M$242-'RFM input'!$M$296)-SUM($M366:M366),('RFM input'!$M$242-'RFM input'!$M$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E366),('RFM input'!$M$242-'RFM input'!$M$296)-SUM($M366:N366),('RFM input'!$M$242-'RFM input'!$M$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E366),('RFM input'!$M$242-'RFM input'!$M$296)-SUM($M366:O366),('RFM input'!$M$242-'RFM input'!$M$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E366),('RFM input'!$M$242-'RFM input'!$M$296)-SUM($M366:P366),('RFM input'!$M$242-'RFM input'!$M$296)/A20taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E367),('RFM input'!$N$242-'RFM input'!$N$296)-SUM($N367:N367),('RFM input'!$N$242-'RFM input'!$N$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E367),('RFM input'!$N$242-'RFM input'!$N$296)-SUM($N367:O367),('RFM input'!$N$242-'RFM input'!$N$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E367),('RFM input'!$N$242-'RFM input'!$N$296)-SUM($N367:P367),('RFM input'!$N$242-'RFM input'!$N$296)/A20taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E368),('RFM input'!$O$242-'RFM input'!$O$296)-SUM($O368:O368),('RFM input'!$O$242-'RFM input'!$O$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E368),('RFM input'!$O$242-'RFM input'!$O$296)-SUM($O368:P368),('RFM input'!$O$242-'RFM input'!$O$296)/A20taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E369),('RFM input'!$P$242-'RFM input'!$P$296)-SUM($P369:P369),('RFM input'!$P$242-'RFM input'!$P$296)/A20taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"-SUM(H359:H370)","v":0},{"$f":"-SUM(I359:I370)","v":0},{"$f":"IF(COUNT($H371:I371)>='RFM input'!$AC$7,0, -SUM(J359:J370))","v":0},{"$f":"IF(COUNT($H371:J371)>='RFM input'!$AC$7,0, -SUM(K359:K370))","v":0},{"$f":"IF(COUNT($H371:K371)>='RFM input'!$AC$7,0, -SUM(L359:L370))","v":0},{"$f":"IF(COUNT($H371:L371)>='RFM input'!$AC$7,0, -SUM(M359:M370))","v":0},{"$f":"IF(COUNT($H371:M371)>='RFM input'!$AC$7,0, -SUM(N359:N370))","v":0},{"$f":"IF(COUNT($H371:N371)>='RFM input'!$AC$7,0, -SUM(O359:O370))","v":0},{"$f":"IF(COUNT($H371:O371)>='RFM input'!$AC$7,0, -SUM(P359:P370))","v":0},{"$f":"IF(COUNT($H371:P371)>='RFM input'!$AC$7,0, -SUM(Q359:Q370))","v":0}]
[null,{"$f":"Asset21","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A21taxremlife,A21taxvalue-SUM($F372:F372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(I$3>A21taxremlife,A21taxvalue-SUM($F372:H372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(J$3>A21taxremlife,A21taxvalue-SUM($F372:I372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(K$3>A21taxremlife,A21taxvalue-SUM($F372:J372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(L$3>A21taxremlife,A21taxvalue-SUM($F372:K372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(M$3>A21taxremlife,A21taxvalue-SUM($F372:L372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(N$3>A21taxremlife,A21taxvalue-SUM($F372:M372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(O$3>A21taxremlife,A21taxvalue-SUM($F372:N372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(P$3>A21taxremlife,A21taxvalue-SUM($F372:O372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(Q$3>A21taxremlife,A21taxvalue-SUM($F372:P372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:H374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:I374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:J374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:K374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:L374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:M374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:N374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:O374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:P374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:I375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:J375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:K375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:L375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:M375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:N375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:O375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:P375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:J376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:K376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:L376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:M376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:N376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:O376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:P376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:K377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:L377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:M377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:N377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:O377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:P377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:L378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:M378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:N378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:O378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:P378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E379),('RFM input'!$M$243-'RFM input'!$M$297)-SUM($M379:M379),('RFM input'!$M$243-'RFM input'!$M$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E379),('RFM input'!$M$243-'RFM input'!$M$297)-SUM($M379:N379),('RFM input'!$M$243-'RFM input'!$M$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E379),('RFM input'!$M$243-'RFM input'!$M$297)-SUM($M379:O379),('RFM input'!$M$243-'RFM input'!$M$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E379),('RFM input'!$M$243-'RFM input'!$M$297)-SUM($M379:P379),('RFM input'!$M$243-'RFM input'!$M$297)/A21taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E380),('RFM input'!$N$243-'RFM input'!$N$297)-SUM($N380:N380),('RFM input'!$N$243-'RFM input'!$N$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E380),('RFM input'!$N$243-'RFM input'!$N$297)-SUM($N380:O380),('RFM input'!$N$243-'RFM input'!$N$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E380),('RFM input'!$N$243-'RFM input'!$N$297)-SUM($N380:P380),('RFM input'!$N$243-'RFM input'!$N$297)/A21taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E381),('RFM input'!$O$243-'RFM input'!$O$297)-SUM($O381:O381),('RFM input'!$O$243-'RFM input'!$O$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E381),('RFM input'!$O$243-'RFM input'!$O$297)-SUM($O381:P381),('RFM input'!$O$243-'RFM input'!$O$297)/A21taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E382),('RFM input'!$P$243-'RFM input'!$P$297)-SUM($P382:P382),('RFM input'!$P$243-'RFM input'!$P$297)/A21taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"-SUM(H372:H383)","v":0},{"$f":"-SUM(I372:I383)","v":0},{"$f":"IF(COUNT($H384:I384)>='RFM input'!$AC$7,0, -SUM(J372:J383))","v":0},{"$f":"IF(COUNT($H384:J384)>='RFM input'!$AC$7,0, -SUM(K372:K383))","v":0},{"$f":"IF(COUNT($H384:K384)>='RFM input'!$AC$7,0, -SUM(L372:L383))","v":0},{"$f":"IF(COUNT($H384:L384)>='RFM input'!$AC$7,0, -SUM(M372:M383))","v":0},{"$f":"IF(COUNT($H384:M384)>='RFM input'!$AC$7,0, -SUM(N372:N383))","v":0},{"$f":"IF(COUNT($H384:N384)>='RFM input'!$AC$7,0, -SUM(O372:O383))","v":0},{"$f":"IF(COUNT($H384:O384)>='RFM input'!$AC$7,0, -SUM(P372:P383))","v":0},{"$f":"IF(COUNT($H384:P384)>='RFM input'!$AC$7,0, -SUM(Q372:Q383))","v":0}]
[null,{"$f":"Asset22","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A22taxremlife,A22taxvalue-SUM($F385:F385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(I$3>A22taxremlife,A22taxvalue-SUM($F385:H385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(J$3>A22taxremlife,A22taxvalue-SUM($F385:I385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(K$3>A22taxremlife,A22taxvalue-SUM($F385:J385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(L$3>A22taxremlife,A22taxvalue-SUM($F385:K385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(M$3>A22taxremlife,A22taxvalue-SUM($F385:L385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(N$3>A22taxremlife,A22taxvalue-SUM($F385:M385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(O$3>A22taxremlife,A22taxvalue-SUM($F385:N385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(P$3>A22taxremlife,A22taxvalue-SUM($F385:O385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(Q$3>A22taxremlife,A22taxvalue-SUM($F385:P385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:H387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:I387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:J387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:K387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:L387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:M387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:N387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:O387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:P387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:I388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:J388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:K388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:L388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:M388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:N388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:O388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:P388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:J389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:K389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:L389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:M389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:N389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:O389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:P389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:K390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:L390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:M390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:N390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:O390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:P390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:L391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:M391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:N391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:O391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:P391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E392),('RFM input'!$M$244-'RFM input'!$M$298)-SUM($M392:M392),('RFM input'!$M$244-'RFM input'!$M$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E392),('RFM input'!$M$244-'RFM input'!$M$298)-SUM($M392:N392),('RFM input'!$M$244-'RFM input'!$M$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E392),('RFM input'!$M$244-'RFM input'!$M$298)-SUM($M392:O392),('RFM input'!$M$244-'RFM input'!$M$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E392),('RFM input'!$M$244-'RFM input'!$M$298)-SUM($M392:P392),('RFM input'!$M$244-'RFM input'!$M$298)/A22taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E393),('RFM input'!$N$244-'RFM input'!$N$298)-SUM($N393:N393),('RFM input'!$N$244-'RFM input'!$N$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E393),('RFM input'!$N$244-'RFM input'!$N$298)-SUM($N393:O393),('RFM input'!$N$244-'RFM input'!$N$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E393),('RFM input'!$N$244-'RFM input'!$N$298)-SUM($N393:P393),('RFM input'!$N$244-'RFM input'!$N$298)/A22taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E394),('RFM input'!$O$244-'RFM input'!$O$298)-SUM($O394:O394),('RFM input'!$O$244-'RFM input'!$O$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E394),('RFM input'!$O$244-'RFM input'!$O$298)-SUM($O394:P394),('RFM input'!$O$244-'RFM input'!$O$298)/A22taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E395),('RFM input'!$P$244-'RFM input'!$P$298)-SUM($P395:P395),('RFM input'!$P$244-'RFM input'!$P$298)/A22taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"-SUM(H385:H396)","v":0},{"$f":"-SUM(I385:I396)","v":0},{"$f":"IF(COUNT($H397:I397)>='RFM input'!$AC$7,0, -SUM(J385:J396))","v":0},{"$f":"IF(COUNT($H397:J397)>='RFM input'!$AC$7,0, -SUM(K385:K396))","v":0},{"$f":"IF(COUNT($H397:K397)>='RFM input'!$AC$7,0, -SUM(L385:L396))","v":0},{"$f":"IF(COUNT($H397:L397)>='RFM input'!$AC$7,0, -SUM(M385:M396))","v":0},{"$f":"IF(COUNT($H397:M397)>='RFM input'!$AC$7,0, -SUM(N385:N396))","v":0},{"$f":"IF(COUNT($H397:N397)>='RFM input'!$AC$7,0, -SUM(O385:O396))","v":0},{"$f":"IF(COUNT($H397:O397)>='RFM input'!$AC$7,0, -SUM(P385:P396))","v":0},{"$f":"IF(COUNT($H397:P397)>='RFM input'!$AC$7,0, -SUM(Q385:Q396))","v":0}]
[null,{"$f":"Asset23","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A23taxremlife,A23taxvalue-SUM($F398:F398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(I$3>A23taxremlife,A23taxvalue-SUM($F398:H398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(J$3>A23taxremlife,A23taxvalue-SUM($F398:I398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(K$3>A23taxremlife,A23taxvalue-SUM($F398:J398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(L$3>A23taxremlife,A23taxvalue-SUM($F398:K398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(M$3>A23taxremlife,A23taxvalue-SUM($F398:L398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(N$3>A23taxremlife,A23taxvalue-SUM($F398:M398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(O$3>A23taxremlife,A23taxvalue-SUM($F398:N398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(P$3>A23taxremlife,A23taxvalue-SUM($F398:O398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(Q$3>A23taxremlife,A23taxvalue-SUM($F398:P398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:H400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:I400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:J400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:K400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:L400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:M400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:N400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:O400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:P400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:I401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:J401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:K401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:L401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:M401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:N401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:O401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:P401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:J402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:K402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:L402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:M402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:N402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:O402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:P402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:K403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:L403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:M403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:N403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:O403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:P403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:L404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:M404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:N404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:O404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:P404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E405),('RFM input'!$M$245-'RFM input'!$M$299)-SUM($M405:M405),('RFM input'!$M$245-'RFM input'!$M$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E405),('RFM input'!$M$245-'RFM input'!$M$299)-SUM($M405:N405),('RFM input'!$M$245-'RFM input'!$M$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E405),('RFM input'!$M$245-'RFM input'!$M$299)-SUM($M405:O405),('RFM input'!$M$245-'RFM input'!$M$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E405),('RFM input'!$M$245-'RFM input'!$M$299)-SUM($M405:P405),('RFM input'!$M$245-'RFM input'!$M$299)/A23taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E406),('RFM input'!$N$245-'RFM input'!$N$299)-SUM($N406:N406),('RFM input'!$N$245-'RFM input'!$N$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E406),('RFM input'!$N$245-'RFM input'!$N$299)-SUM($N406:O406),('RFM input'!$N$245-'RFM input'!$N$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E406),('RFM input'!$N$245-'RFM input'!$N$299)-SUM($N406:P406),('RFM input'!$N$245-'RFM input'!$N$299)/A23taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E407),('RFM input'!$O$245-'RFM input'!$O$299)-SUM($O407:O407),('RFM input'!$O$245-'RFM input'!$O$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E407),('RFM input'!$O$245-'RFM input'!$O$299)-SUM($O407:P407),('RFM input'!$O$245-'RFM input'!$O$299)/A23taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E408),('RFM input'!$P$245-'RFM input'!$P$299)-SUM($P408:P408),('RFM input'!$P$245-'RFM input'!$P$299)/A23taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"-SUM(H398:H409)","v":0},{"$f":"-SUM(I398:I409)","v":0},{"$f":"IF(COUNT($H410:I410)>='RFM input'!$AC$7,0, -SUM(J398:J409))","v":0},{"$f":"IF(COUNT($H410:J410)>='RFM input'!$AC$7,0, -SUM(K398:K409))","v":0},{"$f":"IF(COUNT($H410:K410)>='RFM input'!$AC$7,0, -SUM(L398:L409))","v":0},{"$f":"IF(COUNT($H410:L410)>='RFM input'!$AC$7,0, -SUM(M398:M409))","v":0},{"$f":"IF(COUNT($H410:M410)>='RFM input'!$AC$7,0, -SUM(N398:N409))","v":0},{"$f":"IF(COUNT($H410:N410)>='RFM input'!$AC$7,0, -SUM(O398:O409))","v":0},{"$f":"IF(COUNT($H410:O410)>='RFM input'!$AC$7,0, -SUM(P398:P409))","v":0},{"$f":"IF(COUNT($H410:P410)>='RFM input'!$AC$7,0, -SUM(Q398:Q409))","v":0}]
[null,{"$f":"Asset24","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A24taxremlife,A24taxvalue-SUM($F411:F411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(I$3>A24taxremlife,A24taxvalue-SUM($F411:H411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(J$3>A24taxremlife,A24taxvalue-SUM($F411:I411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(K$3>A24taxremlife,A24taxvalue-SUM($F411:J411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(L$3>A24taxremlife,A24taxvalue-SUM($F411:K411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(M$3>A24taxremlife,A24taxvalue-SUM($F411:L411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(N$3>A24taxremlife,A24taxvalue-SUM($F411:M411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(O$3>A24taxremlife,A24taxvalue-SUM($F411:N411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(P$3>A24taxremlife,A24taxvalue-SUM($F411:O411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(Q$3>A24taxremlife,A24taxvalue-SUM($F411:P411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:H413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:I413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:J413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:K413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:L413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:M413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:N413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:O413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:P413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:I414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:J414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:K414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:L414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:M414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:N414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:O414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:P414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:J415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:K415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:L415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:M415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:N415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:O415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:P415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:K416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:L416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:M416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:N416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:O416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:P416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:L417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:M417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:N417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:O417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:P417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E418),('RFM input'!$M$246-'RFM input'!$M$300)-SUM($M418:M418),('RFM input'!$M$246-'RFM input'!$M$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E418),('RFM input'!$M$246-'RFM input'!$M$300)-SUM($M418:N418),('RFM input'!$M$246-'RFM input'!$M$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E418),('RFM input'!$M$246-'RFM input'!$M$300)-SUM($M418:O418),('RFM input'!$M$246-'RFM input'!$M$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E418),('RFM input'!$M$246-'RFM input'!$M$300)-SUM($M418:P418),('RFM input'!$M$246-'RFM input'!$M$300)/A24taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E419),('RFM input'!$N$246-'RFM input'!$N$300)-SUM($N419:N419),('RFM input'!$N$246-'RFM input'!$N$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E419),('RFM input'!$N$246-'RFM input'!$N$300)-SUM($N419:O419),('RFM input'!$N$246-'RFM input'!$N$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E419),('RFM input'!$N$246-'RFM input'!$N$300)-SUM($N419:P419),('RFM input'!$N$246-'RFM input'!$N$300)/A24taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E420),('RFM input'!$O$246-'RFM input'!$O$300)-SUM($O420:O420),('RFM input'!$O$246-'RFM input'!$O$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E420),('RFM input'!$O$246-'RFM input'!$O$300)-SUM($O420:P420),('RFM input'!$O$246-'RFM input'!$O$300)/A24taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E421),('RFM input'!$P$246-'RFM input'!$P$300)-SUM($P421:P421),('RFM input'!$P$246-'RFM input'!$P$300)/A24taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"-SUM(H411:H422)","v":0},{"$f":"-SUM(I411:I422)","v":0},{"$f":"IF(COUNT($H423:I423)>='RFM input'!$AC$7,0, -SUM(J411:J422))","v":0},{"$f":"IF(COUNT($H423:J423)>='RFM input'!$AC$7,0, -SUM(K411:K422))","v":0},{"$f":"IF(COUNT($H423:K423)>='RFM input'!$AC$7,0, -SUM(L411:L422))","v":0},{"$f":"IF(COUNT($H423:L423)>='RFM input'!$AC$7,0, -SUM(M411:M422))","v":0},{"$f":"IF(COUNT($H423:M423)>='RFM input'!$AC$7,0, -SUM(N411:N422))","v":0},{"$f":"IF(COUNT($H423:N423)>='RFM input'!$AC$7,0, -SUM(O411:O422))","v":0},{"$f":"IF(COUNT($H423:O423)>='RFM input'!$AC$7,0, -SUM(P411:P422))","v":0},{"$f":"IF(COUNT($H423:P423)>='RFM input'!$AC$7,0, -SUM(Q411:Q422))","v":0}]
[null,{"$f":"Asset25","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A25taxremlife,A25taxvalue-SUM($F424:F424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(I$3>A25taxremlife,A25taxvalue-SUM($F424:H424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(J$3>A25taxremlife,A25taxvalue-SUM($F424:I424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(K$3>A25taxremlife,A25taxvalue-SUM($F424:J424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(L$3>A25taxremlife,A25taxvalue-SUM($F424:K424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(M$3>A25taxremlife,A25taxvalue-SUM($F424:L424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(N$3>A25taxremlife,A25taxvalue-SUM($F424:M424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(O$3>A25taxremlife,A25taxvalue-SUM($F424:N424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(P$3>A25taxremlife,A25taxvalue-SUM($F424:O424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(Q$3>A25taxremlife,A25taxvalue-SUM($F424:P424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:H426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:I426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:J426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:K426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:L426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:M426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:N426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:O426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:P426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:I427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:J427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:K427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:L427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:M427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:N427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:O427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:P427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:J428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:K428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:L428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:M428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:N428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:O428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:P428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:K429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:L429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:M429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:N429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:O429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:P429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:L430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:M430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:N430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:O430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:P430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E431),('RFM input'!$M$247-'RFM input'!$M$301)-SUM($M431:M431),('RFM input'!$M$247-'RFM input'!$M$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E431),('RFM input'!$M$247-'RFM input'!$M$301)-SUM($M431:N431),('RFM input'!$M$247-'RFM input'!$M$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E431),('RFM input'!$M$247-'RFM input'!$M$301)-SUM($M431:O431),('RFM input'!$M$247-'RFM input'!$M$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E431),('RFM input'!$M$247-'RFM input'!$M$301)-SUM($M431:P431),('RFM input'!$M$247-'RFM input'!$M$301)/A25taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E432),('RFM input'!$N$247-'RFM input'!$N$301)-SUM($N432:N432),('RFM input'!$N$247-'RFM input'!$N$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E432),('RFM input'!$N$247-'RFM input'!$N$301)-SUM($N432:O432),('RFM input'!$N$247-'RFM input'!$N$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E432),('RFM input'!$N$247-'RFM input'!$N$301)-SUM($N432:P432),('RFM input'!$N$247-'RFM input'!$N$301)/A25taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E433),('RFM input'!$O$247-'RFM input'!$O$301)-SUM($O433:O433),('RFM input'!$O$247-'RFM input'!$O$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E433),('RFM input'!$O$247-'RFM input'!$O$301)-SUM($O433:P433),('RFM input'!$O$247-'RFM input'!$O$301)/A25taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E434),('RFM input'!$P$247-'RFM input'!$P$301)-SUM($P434:P434),('RFM input'!$P$247-'RFM input'!$P$301)/A25taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"-SUM(H424:H435)","v":0},{"$f":"-SUM(I424:I435)","v":0},{"$f":"IF(COUNT($H436:I436)>='RFM input'!$AC$7,0, -SUM(J424:J435))","v":0},{"$f":"IF(COUNT($H436:J436)>='RFM input'!$AC$7,0, -SUM(K424:K435))","v":0},{"$f":"IF(COUNT($H436:K436)>='RFM input'!$AC$7,0, -SUM(L424:L435))","v":0},{"$f":"IF(COUNT($H436:L436)>='RFM input'!$AC$7,0, -SUM(M424:M435))","v":0},{"$f":"IF(COUNT($H436:M436)>='RFM input'!$AC$7,0, -SUM(N424:N435))","v":0},{"$f":"IF(COUNT($H436:N436)>='RFM input'!$AC$7,0, -SUM(O424:O435))","v":0},{"$f":"IF(COUNT($H436:O436)>='RFM input'!$AC$7,0, -SUM(P424:P435))","v":0},{"$f":"IF(COUNT($H436:P436)>='RFM input'!$AC$7,0, -SUM(Q424:Q435))","v":0}]
[null,{"$f":"Asset26","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A26taxremlife,A26taxvalue-SUM($F437:F437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(I$3>A26taxremlife,A26taxvalue-SUM($F437:H437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(J$3>A26taxremlife,A26taxvalue-SUM($F437:I437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(K$3>A26taxremlife,A26taxvalue-SUM($F437:J437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(L$3>A26taxremlife,A26taxvalue-SUM($F437:K437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(M$3>A26taxremlife,A26taxvalue-SUM($F437:L437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(N$3>A26taxremlife,A26taxvalue-SUM($F437:M437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(O$3>A26taxremlife,A26taxvalue-SUM($F437:N437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(P$3>A26taxremlife,A26taxvalue-SUM($F437:O437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(Q$3>A26taxremlife,A26taxvalue-SUM($F437:P437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:H439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:I439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:J439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:K439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:L439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:M439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:N439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:O439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:P439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:I440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:J440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:K440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:L440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:M440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:N440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:O440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:P440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:J441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:K441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:L441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:M441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:N441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:O441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:P441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:K442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:L442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:M442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:N442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:O442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:P442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:L443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:M443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:N443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:O443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:P443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E444),('RFM input'!$M$248-'RFM input'!$M$302)-SUM($M444:M444),('RFM input'!$M$248-'RFM input'!$M$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E444),('RFM input'!$M$248-'RFM input'!$M$302)-SUM($M444:N444),('RFM input'!$M$248-'RFM input'!$M$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E444),('RFM input'!$M$248-'RFM input'!$M$302)-SUM($M444:O444),('RFM input'!$M$248-'RFM input'!$M$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E444),('RFM input'!$M$248-'RFM input'!$M$302)-SUM($M444:P444),('RFM input'!$M$248-'RFM input'!$M$302)/A26taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E445),('RFM input'!$N$248-'RFM input'!$N$302)-SUM($N445:N445),('RFM input'!$N$248-'RFM input'!$N$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E445),('RFM input'!$N$248-'RFM input'!$N$302)-SUM($N445:O445),('RFM input'!$N$248-'RFM input'!$N$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E445),('RFM input'!$N$248-'RFM input'!$N$302)-SUM($N445:P445),('RFM input'!$N$248-'RFM input'!$N$302)/A26taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E446),('RFM input'!$O$248-'RFM input'!$O$302)-SUM($O446:O446),('RFM input'!$O$248-'RFM input'!$O$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E446),('RFM input'!$O$248-'RFM input'!$O$302)-SUM($O446:P446),('RFM input'!$O$248-'RFM input'!$O$302)/A26taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E447),('RFM input'!$P$248-'RFM input'!$P$302)-SUM($P447:P447),('RFM input'!$P$248-'RFM input'!$P$302)/A26taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"-SUM(H437:H448)","v":0},{"$f":"-SUM(I437:I448)","v":0},{"$f":"IF(COUNT($H449:I449)>='RFM input'!$AC$7,0, -SUM(J437:J448))","v":0},{"$f":"IF(COUNT($H449:J449)>='RFM input'!$AC$7,0, -SUM(K437:K448))","v":0},{"$f":"IF(COUNT($H449:K449)>='RFM input'!$AC$7,0, -SUM(L437:L448))","v":0},{"$f":"IF(COUNT($H449:L449)>='RFM input'!$AC$7,0, -SUM(M437:M448))","v":0},{"$f":"IF(COUNT($H449:M449)>='RFM input'!$AC$7,0, -SUM(N437:N448))","v":0},{"$f":"IF(COUNT($H449:N449)>='RFM input'!$AC$7,0, -SUM(O437:O448))","v":0},{"$f":"IF(COUNT($H449:O449)>='RFM input'!$AC$7,0, -SUM(P437:P448))","v":0},{"$f":"IF(COUNT($H449:P449)>='RFM input'!$AC$7,0, -SUM(Q437:Q448))","v":0}]
[null,{"$f":"Asset27","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A27taxremlife,A27taxvalue-SUM($F450:F450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(I$3>A27taxremlife,A27taxvalue-SUM($F450:H450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(J$3>A27taxremlife,A27taxvalue-SUM($F450:I450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(K$3>A27taxremlife,A27taxvalue-SUM($F450:J450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(L$3>A27taxremlife,A27taxvalue-SUM($F450:K450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(M$3>A27taxremlife,A27taxvalue-SUM($F450:L450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(N$3>A27taxremlife,A27taxvalue-SUM($F450:M450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(O$3>A27taxremlife,A27taxvalue-SUM($F450:N450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(P$3>A27taxremlife,A27taxvalue-SUM($F450:O450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(Q$3>A27taxremlife,A27taxvalue-SUM($F450:P450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:H452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:I452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:J452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:K452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:L452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:M452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:N452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:O452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:P452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:I453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:J453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:K453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:L453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:M453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:N453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:O453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:P453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:J454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:K454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:L454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:M454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:N454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:O454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:P454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:K455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:L455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:M455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:N455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:O455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:P455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:L456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:M456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:N456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:O456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:P456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E457),('RFM input'!$M$249-'RFM input'!$M$303)-SUM($M457:M457),('RFM input'!$M$249-'RFM input'!$M$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E457),('RFM input'!$M$249-'RFM input'!$M$303)-SUM($M457:N457),('RFM input'!$M$249-'RFM input'!$M$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E457),('RFM input'!$M$249-'RFM input'!$M$303)-SUM($M457:O457),('RFM input'!$M$249-'RFM input'!$M$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E457),('RFM input'!$M$249-'RFM input'!$M$303)-SUM($M457:P457),('RFM input'!$M$249-'RFM input'!$M$303)/A27taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E458),('RFM input'!$N$249-'RFM input'!$N$303)-SUM($N458:N458),('RFM input'!$N$249-'RFM input'!$N$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E458),('RFM input'!$N$249-'RFM input'!$N$303)-SUM($N458:O458),('RFM input'!$N$249-'RFM input'!$N$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E458),('RFM input'!$N$249-'RFM input'!$N$303)-SUM($N458:P458),('RFM input'!$N$249-'RFM input'!$N$303)/A27taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E459),('RFM input'!$O$249-'RFM input'!$O$303)-SUM($O459:O459),('RFM input'!$O$249-'RFM input'!$O$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E459),('RFM input'!$O$249-'RFM input'!$O$303)-SUM($O459:P459),('RFM input'!$O$249-'RFM input'!$O$303)/A27taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E460),('RFM input'!$P$249-'RFM input'!$P$303)-SUM($P460:P460),('RFM input'!$P$249-'RFM input'!$P$303)/A27taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"-SUM(H450:H461)","v":0},{"$f":"-SUM(I450:I461)","v":0},{"$f":"IF(COUNT($H462:I462)>='RFM input'!$AC$7,0, -SUM(J450:J461))","v":0},{"$f":"IF(COUNT($H462:J462)>='RFM input'!$AC$7,0, -SUM(K450:K461))","v":0},{"$f":"IF(COUNT($H462:K462)>='RFM input'!$AC$7,0, -SUM(L450:L461))","v":0},{"$f":"IF(COUNT($H462:L462)>='RFM input'!$AC$7,0, -SUM(M450:M461))","v":0},{"$f":"IF(COUNT($H462:M462)>='RFM input'!$AC$7,0, -SUM(N450:N461))","v":0},{"$f":"IF(COUNT($H462:N462)>='RFM input'!$AC$7,0, -SUM(O450:O461))","v":0},{"$f":"IF(COUNT($H462:O462)>='RFM input'!$AC$7,0, -SUM(P450:P461))","v":0},{"$f":"IF(COUNT($H462:P462)>='RFM input'!$AC$7,0, -SUM(Q450:Q461))","v":0}]
[null,{"$f":"Asset28","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A28taxremlife,A28taxvalue-SUM($F463:F463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(I$3>A28taxremlife,A28taxvalue-SUM($F463:H463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(J$3>A28taxremlife,A28taxvalue-SUM($F463:I463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(K$3>A28taxremlife,A28taxvalue-SUM($F463:J463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(L$3>A28taxremlife,A28taxvalue-SUM($F463:K463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(M$3>A28taxremlife,A28taxvalue-SUM($F463:L463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(N$3>A28taxremlife,A28taxvalue-SUM($F463:M463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(O$3>A28taxremlife,A28taxvalue-SUM($F463:N463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(P$3>A28taxremlife,A28taxvalue-SUM($F463:O463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(Q$3>A28taxremlife,A28taxvalue-SUM($F463:P463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:H465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:I465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:J465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:K465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:L465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:M465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:N465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:O465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:P465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:I466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:J466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:K466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:L466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:M466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:N466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:O466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:P466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:J467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:K467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:L467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:M467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:N467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:O467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:P467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:K468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:L468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:M468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:N468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:O468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:P468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:L469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:M469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:N469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:O469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:P469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E470),('RFM input'!$M$250-'RFM input'!$M$304)-SUM($M470:M470),('RFM input'!$M$250-'RFM input'!$M$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E470),('RFM input'!$M$250-'RFM input'!$M$304)-SUM($M470:N470),('RFM input'!$M$250-'RFM input'!$M$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E470),('RFM input'!$M$250-'RFM input'!$M$304)-SUM($M470:O470),('RFM input'!$M$250-'RFM input'!$M$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E470),('RFM input'!$M$250-'RFM input'!$M$304)-SUM($M470:P470),('RFM input'!$M$250-'RFM input'!$M$304)/A28taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E471),('RFM input'!$N$250-'RFM input'!$N$304)-SUM($N471:N471),('RFM input'!$N$250-'RFM input'!$N$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E471),('RFM input'!$N$250-'RFM input'!$N$304)-SUM($N471:O471),('RFM input'!$N$250-'RFM input'!$N$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E471),('RFM input'!$N$250-'RFM input'!$N$304)-SUM($N471:P471),('RFM input'!$N$250-'RFM input'!$N$304)/A28taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E472),('RFM input'!$O$250-'RFM input'!$O$304)-SUM($O472:O472),('RFM input'!$O$250-'RFM input'!$O$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E472),('RFM input'!$O$250-'RFM input'!$O$304)-SUM($O472:P472),('RFM input'!$O$250-'RFM input'!$O$304)/A28taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E473),('RFM input'!$P$250-'RFM input'!$P$304)-SUM($P473:P473),('RFM input'!$P$250-'RFM input'!$P$304)/A28taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"-SUM(H463:H474)","v":0},{"$f":"-SUM(I463:I474)","v":0},{"$f":"IF(COUNT($H475:I475)>='RFM input'!$AC$7,0, -SUM(J463:J474))","v":0},{"$f":"IF(COUNT($H475:J475)>='RFM input'!$AC$7,0, -SUM(K463:K474))","v":0},{"$f":"IF(COUNT($H475:K475)>='RFM input'!$AC$7,0, -SUM(L463:L474))","v":0},{"$f":"IF(COUNT($H475:L475)>='RFM input'!$AC$7,0, -SUM(M463:M474))","v":0},{"$f":"IF(COUNT($H475:M475)>='RFM input'!$AC$7,0, -SUM(N463:N474))","v":0},{"$f":"IF(COUNT($H475:N475)>='RFM input'!$AC$7,0, -SUM(O463:O474))","v":0},{"$f":"IF(COUNT($H475:O475)>='RFM input'!$AC$7,0, -SUM(P463:P474))","v":0},{"$f":"IF(COUNT($H475:P475)>='RFM input'!$AC$7,0, -SUM(Q463:Q474))","v":0}]
[null,{"$f":"Asset29","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A29taxremlife,A29taxvalue-SUM($F476:F476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(I$3>A29taxremlife,A29taxvalue-SUM($F476:H476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(J$3>A29taxremlife,A29taxvalue-SUM($F476:I476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(K$3>A29taxremlife,A29taxvalue-SUM($F476:J476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(L$3>A29taxremlife,A29taxvalue-SUM($F476:K476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(M$3>A29taxremlife,A29taxvalue-SUM($F476:L476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(N$3>A29taxremlife,A29taxvalue-SUM($F476:M476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(O$3>A29taxremlife,A29taxvalue-SUM($F476:N476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(P$3>A29taxremlife,A29taxvalue-SUM($F476:O476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(Q$3>A29taxremlife,A29taxvalue-SUM($F476:P476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:H478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:I478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:J478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:K478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:L478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:M478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:N478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:O478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:P478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:I479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:J479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:K479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:L479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:M479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:N479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:O479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:P479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:J480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:K480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:L480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:M480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:N480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:O480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:P480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:K481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:L481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:M481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:N481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:O481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:P481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:L482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:M482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:N482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:O482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:P482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E483),('RFM input'!$M$251-'RFM input'!$M$305)-SUM($M483:M483),('RFM input'!$M$251-'RFM input'!$M$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E483),('RFM input'!$M$251-'RFM input'!$M$305)-SUM($M483:N483),('RFM input'!$M$251-'RFM input'!$M$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E483),('RFM input'!$M$251-'RFM input'!$M$305)-SUM($M483:O483),('RFM input'!$M$251-'RFM input'!$M$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E483),('RFM input'!$M$251-'RFM input'!$M$305)-SUM($M483:P483),('RFM input'!$M$251-'RFM input'!$M$305)/A29taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E484),('RFM input'!$N$251-'RFM input'!$N$305)-SUM($N484:N484),('RFM input'!$N$251-'RFM input'!$N$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E484),('RFM input'!$N$251-'RFM input'!$N$305)-SUM($N484:O484),('RFM input'!$N$251-'RFM input'!$N$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E484),('RFM input'!$N$251-'RFM input'!$N$305)-SUM($N484:P484),('RFM input'!$N$251-'RFM input'!$N$305)/A29taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E485),('RFM input'!$O$251-'RFM input'!$O$305)-SUM($O485:O485),('RFM input'!$O$251-'RFM input'!$O$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E485),('RFM input'!$O$251-'RFM input'!$O$305)-SUM($O485:P485),('RFM input'!$O$251-'RFM input'!$O$305)/A29taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E486),('RFM input'!$P$251-'RFM input'!$P$305)-SUM($P486:P486),('RFM input'!$P$251-'RFM input'!$P$305)/A29taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"-SUM(H476:H487)","v":0},{"$f":"-SUM(I476:I487)","v":0},{"$f":"IF(COUNT($H488:I488)>='RFM input'!$AC$7,0, -SUM(J476:J487))","v":0},{"$f":"IF(COUNT($H488:J488)>='RFM input'!$AC$7,0, -SUM(K476:K487))","v":0},{"$f":"IF(COUNT($H488:K488)>='RFM input'!$AC$7,0, -SUM(L476:L487))","v":0},{"$f":"IF(COUNT($H488:L488)>='RFM input'!$AC$7,0, -SUM(M476:M487))","v":0},{"$f":"IF(COUNT($H488:M488)>='RFM input'!$AC$7,0, -SUM(N476:N487))","v":0},{"$f":"IF(COUNT($H488:N488)>='RFM input'!$AC$7,0, -SUM(O476:O487))","v":0},{"$f":"IF(COUNT($H488:O488)>='RFM input'!$AC$7,0, -SUM(P476:P487))","v":0},{"$f":"IF(COUNT($H488:P488)>='RFM input'!$AC$7,0, -SUM(Q476:Q487))","v":0}]
[null,{"$f":"Asset30","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A30taxremlife,A30taxvalue-SUM($F489:F489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(I$3>A30taxremlife,A30taxvalue-SUM($F489:H489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(J$3>A30taxremlife,A30taxvalue-SUM($F489:I489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(K$3>A30taxremlife,A30taxvalue-SUM($F489:J489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(L$3>A30taxremlife,A30taxvalue-SUM($F489:K489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(M$3>A30taxremlife,A30taxvalue-SUM($F489:L489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(N$3>A30taxremlife,A30taxvalue-SUM($F489:M489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(O$3>A30taxremlife,A30taxvalue-SUM($F489:N489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(P$3>A30taxremlife,A30taxvalue-SUM($F489:O489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(Q$3>A30taxremlife,A30taxvalue-SUM($F489:P489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:H491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:I491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:J491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:K491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:L491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:M491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:N491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:O491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:P491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:I492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:J492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:K492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:L492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:M492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:N492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:O492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:P492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:J493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:K493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:L493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:M493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:N493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:O493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:P493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:K494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:L494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:M494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:N494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:O494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:P494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:L495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:M495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:N495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:O495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:P495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E496),('RFM input'!$M$252-'RFM input'!$M$306)-SUM($M496:M496),('RFM input'!$M$252-'RFM input'!$M$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E496),('RFM input'!$M$252-'RFM input'!$M$306)-SUM($M496:N496),('RFM input'!$M$252-'RFM input'!$M$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E496),('RFM input'!$M$252-'RFM input'!$M$306)-SUM($M496:O496),('RFM input'!$M$252-'RFM input'!$M$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E496),('RFM input'!$M$252-'RFM input'!$M$306)-SUM($M496:P496),('RFM input'!$M$252-'RFM input'!$M$306)/A30taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E497),('RFM input'!$N$252-'RFM input'!$N$306)-SUM($N497:N497),('RFM input'!$N$252-'RFM input'!$N$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E497),('RFM input'!$N$252-'RFM input'!$N$306)-SUM($N497:O497),('RFM input'!$N$252-'RFM input'!$N$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E497),('RFM input'!$N$252-'RFM input'!$N$306)-SUM($N497:P497),('RFM input'!$N$252-'RFM input'!$N$306)/A30taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E498),('RFM input'!$O$252-'RFM input'!$O$306)-SUM($O498:O498),('RFM input'!$O$252-'RFM input'!$O$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E498),('RFM input'!$O$252-'RFM input'!$O$306)-SUM($O498:P498),('RFM input'!$O$252-'RFM input'!$O$306)/A30taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E499),('RFM input'!$P$252-'RFM input'!$P$306)-SUM($P499:P499),('RFM input'!$P$252-'RFM input'!$P$306)/A30taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"-SUM(H489:H500)","v":0},{"$f":"-SUM(I489:I500)","v":0},{"$f":"IF(COUNT($H501:I501)>='RFM input'!$AC$7,0, -SUM(J489:J500))","v":0},{"$f":"IF(COUNT($H501:J501)>='RFM input'!$AC$7,0, -SUM(K489:K500))","v":0},{"$f":"IF(COUNT($H501:K501)>='RFM input'!$AC$7,0, -SUM(L489:L500))","v":0},{"$f":"IF(COUNT($H501:L501)>='RFM input'!$AC$7,0, -SUM(M489:M500))","v":0},{"$f":"IF(COUNT($H501:M501)>='RFM input'!$AC$7,0, -SUM(N489:N500))","v":0},{"$f":"IF(COUNT($H501:N501)>='RFM input'!$AC$7,0, -SUM(O489:O500))","v":0},{"$f":"IF(COUNT($H501:O501)>='RFM input'!$AC$7,0, -SUM(P489:P500))","v":0},{"$f":"IF(COUNT($H501:P501)>='RFM input'!$AC$7,0, -SUM(Q489:Q500))","v":0}]
[null,{"$f":"Asset31","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A31taxremlife,A31taxvalue-SUM($F502:F502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(I$3>A31taxremlife,A31taxvalue-SUM($F502:H502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(J$3>A31taxremlife,A31taxvalue-SUM($F502:I502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(K$3>A31taxremlife,A31taxvalue-SUM($F502:J502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(L$3>A31taxremlife,A31taxvalue-SUM($F502:K502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(M$3>A31taxremlife,A31taxvalue-SUM($F502:L502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(N$3>A31taxremlife,A31taxvalue-SUM($F502:M502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(O$3>A31taxremlife,A31taxvalue-SUM($F502:N502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(P$3>A31taxremlife,A31taxvalue-SUM($F502:O502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(Q$3>A31taxremlife,A31taxvalue-SUM($F502:P502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:H504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:I504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:J504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:K504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:L504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:M504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:N504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:O504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:P504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:I505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:J505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:K505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:L505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:M505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:N505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:O505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:P505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:J506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:K506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:L506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:M506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:N506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:O506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:P506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:K507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:L507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:M507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:N507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:O507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:P507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:L508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:M508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:N508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:O508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:P508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E509),('RFM input'!$M$253-'RFM input'!$M$307)-SUM($M509:M509),('RFM input'!$M$253-'RFM input'!$M$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E509),('RFM input'!$M$253-'RFM input'!$M$307)-SUM($M509:N509),('RFM input'!$M$253-'RFM input'!$M$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E509),('RFM input'!$M$253-'RFM input'!$M$307)-SUM($M509:O509),('RFM input'!$M$253-'RFM input'!$M$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E509),('RFM input'!$M$253-'RFM input'!$M$307)-SUM($M509:P509),('RFM input'!$M$253-'RFM input'!$M$307)/A31taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E510),('RFM input'!$N$253-'RFM input'!$N$307)-SUM($N510:N510),('RFM input'!$N$253-'RFM input'!$N$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E510),('RFM input'!$N$253-'RFM input'!$N$307)-SUM($N510:O510),('RFM input'!$N$253-'RFM input'!$N$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E510),('RFM input'!$N$253-'RFM input'!$N$307)-SUM($N510:P510),('RFM input'!$N$253-'RFM input'!$N$307)/A31taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E511),('RFM input'!$O$253-'RFM input'!$O$307)-SUM($O511:O511),('RFM input'!$O$253-'RFM input'!$O$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E511),('RFM input'!$O$253-'RFM input'!$O$307)-SUM($O511:P511),('RFM input'!$O$253-'RFM input'!$O$307)/A31taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E512),('RFM input'!$P$253-'RFM input'!$P$307)-SUM($P512:P512),('RFM input'!$P$253-'RFM input'!$P$307)/A31taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"-SUM(H502:H513)","v":0},{"$f":"-SUM(I502:I513)","v":0},{"$f":"IF(COUNT($H514:I514)>='RFM input'!$AC$7,0, -SUM(J502:J513))","v":0},{"$f":"IF(COUNT($H514:J514)>='RFM input'!$AC$7,0, -SUM(K502:K513))","v":0},{"$f":"IF(COUNT($H514:K514)>='RFM input'!$AC$7,0, -SUM(L502:L513))","v":0},{"$f":"IF(COUNT($H514:L514)>='RFM input'!$AC$7,0, -SUM(M502:M513))","v":0},{"$f":"IF(COUNT($H514:M514)>='RFM input'!$AC$7,0, -SUM(N502:N513))","v":0},{"$f":"IF(COUNT($H514:N514)>='RFM input'!$AC$7,0, -SUM(O502:O513))","v":0},{"$f":"IF(COUNT($H514:O514)>='RFM input'!$AC$7,0, -SUM(P502:P513))","v":0},{"$f":"IF(COUNT($H514:P514)>='RFM input'!$AC$7,0, -SUM(Q502:Q513))","v":0}]
[null,{"$f":"Asset32","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A32taxremlife,A32taxvalue-SUM($F515:F515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(I$3>A32taxremlife,A32taxvalue-SUM($F515:H515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(J$3>A32taxremlife,A32taxvalue-SUM($F515:I515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(K$3>A32taxremlife,A32taxvalue-SUM($F515:J515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(L$3>A32taxremlife,A32taxvalue-SUM($F515:K515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(M$3>A32taxremlife,A32taxvalue-SUM($F515:L515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(N$3>A32taxremlife,A32taxvalue-SUM($F515:M515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(O$3>A32taxremlife,A32taxvalue-SUM($F515:N515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(P$3>A32taxremlife,A32taxvalue-SUM($F515:O515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(Q$3>A32taxremlife,A32taxvalue-SUM($F515:P515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:H517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:I517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:J517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:K517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:L517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:M517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:N517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:O517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:P517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:I518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:J518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:K518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:L518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:M518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:N518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:O518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:P518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:J519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:K519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:L519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:M519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:N519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:O519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:P519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:K520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:L520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:M520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:N520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:O520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:P520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:L521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:M521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:N521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:O521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:P521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E522),('RFM input'!$M$254-'RFM input'!$M$308)-SUM($M522:M522),('RFM input'!$M$254-'RFM input'!$M$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E522),('RFM input'!$M$254-'RFM input'!$M$308)-SUM($M522:N522),('RFM input'!$M$254-'RFM input'!$M$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E522),('RFM input'!$M$254-'RFM input'!$M$308)-SUM($M522:O522),('RFM input'!$M$254-'RFM input'!$M$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E522),('RFM input'!$M$254-'RFM input'!$M$308)-SUM($M522:P522),('RFM input'!$M$254-'RFM input'!$M$308)/A32taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E523),('RFM input'!$N$254-'RFM input'!$N$308)-SUM($N523:N523),('RFM input'!$N$254-'RFM input'!$N$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E523),('RFM input'!$N$254-'RFM input'!$N$308)-SUM($N523:O523),('RFM input'!$N$254-'RFM input'!$N$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E523),('RFM input'!$N$254-'RFM input'!$N$308)-SUM($N523:P523),('RFM input'!$N$254-'RFM input'!$N$308)/A32taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E524),('RFM input'!$O$254-'RFM input'!$O$308)-SUM($O524:O524),('RFM input'!$O$254-'RFM input'!$O$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E524),('RFM input'!$O$254-'RFM input'!$O$308)-SUM($O524:P524),('RFM input'!$O$254-'RFM input'!$O$308)/A32taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E525),('RFM input'!$P$254-'RFM input'!$P$308)-SUM($P525:P525),('RFM input'!$P$254-'RFM input'!$P$308)/A32taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"-SUM(H515:H526)","v":0},{"$f":"-SUM(I515:I526)","v":0},{"$f":"IF(COUNT($H527:I527)>='RFM input'!$AC$7,0, -SUM(J515:J526))","v":0},{"$f":"IF(COUNT($H527:J527)>='RFM input'!$AC$7,0, -SUM(K515:K526))","v":0},{"$f":"IF(COUNT($H527:K527)>='RFM input'!$AC$7,0, -SUM(L515:L526))","v":0},{"$f":"IF(COUNT($H527:L527)>='RFM input'!$AC$7,0, -SUM(M515:M526))","v":0},{"$f":"IF(COUNT($H527:M527)>='RFM input'!$AC$7,0, -SUM(N515:N526))","v":0},{"$f":"IF(COUNT($H527:N527)>='RFM input'!$AC$7,0, -SUM(O515:O526))","v":0},{"$f":"IF(COUNT($H527:O527)>='RFM input'!$AC$7,0, -SUM(P515:P526))","v":0},{"$f":"IF(COUNT($H527:P527)>='RFM input'!$AC$7,0, -SUM(Q515:Q526))","v":0}]
[null,{"$f":"Asset33","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A33taxremlife,A33taxvalue-SUM($F528:F528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(I$3>A33taxremlife,A33taxvalue-SUM($F528:H528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(J$3>A33taxremlife,A33taxvalue-SUM($F528:I528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(K$3>A33taxremlife,A33taxvalue-SUM($F528:J528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(L$3>A33taxremlife,A33taxvalue-SUM($F528:K528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(M$3>A33taxremlife,A33taxvalue-SUM($F528:L528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(N$3>A33taxremlife,A33taxvalue-SUM($F528:M528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(O$3>A33taxremlife,A33taxvalue-SUM($F528:N528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(P$3>A33taxremlife,A33taxvalue-SUM($F528:O528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(Q$3>A33taxremlife,A33taxvalue-SUM($F528:P528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:H530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:I530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:J530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:K530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:L530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:M530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:N530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:O530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:P530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:I531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:J531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:K531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:L531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:M531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:N531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:O531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:P531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:J532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:K532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:L532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:M532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:N532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:O532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:P532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:K533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:L533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:M533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:N533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:O533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:P533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:L534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:M534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:N534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:O534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:P534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E535),('RFM input'!$M$255-'RFM input'!$M$309)-SUM($M535:M535),('RFM input'!$M$255-'RFM input'!$M$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E535),('RFM input'!$M$255-'RFM input'!$M$309)-SUM($M535:N535),('RFM input'!$M$255-'RFM input'!$M$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E535),('RFM input'!$M$255-'RFM input'!$M$309)-SUM($M535:O535),('RFM input'!$M$255-'RFM input'!$M$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E535),('RFM input'!$M$255-'RFM input'!$M$309)-SUM($M535:P535),('RFM input'!$M$255-'RFM input'!$M$309)/A33taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E536),('RFM input'!$N$255-'RFM input'!$N$309)-SUM($N536:N536),('RFM input'!$N$255-'RFM input'!$N$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E536),('RFM input'!$N$255-'RFM input'!$N$309)-SUM($N536:O536),('RFM input'!$N$255-'RFM input'!$N$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E536),('RFM input'!$N$255-'RFM input'!$N$309)-SUM($N536:P536),('RFM input'!$N$255-'RFM input'!$N$309)/A33taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E537),('RFM input'!$O$255-'RFM input'!$O$309)-SUM($O537:O537),('RFM input'!$O$255-'RFM input'!$O$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E537),('RFM input'!$O$255-'RFM input'!$O$309)-SUM($O537:P537),('RFM input'!$O$255-'RFM input'!$O$309)/A33taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E538),('RFM input'!$P$255-'RFM input'!$P$309)-SUM($P538:P538),('RFM input'!$P$255-'RFM input'!$P$309)/A33taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"-SUM(H528:H539)","v":0},{"$f":"-SUM(I528:I539)","v":0},{"$f":"IF(COUNT($H540:I540)>='RFM input'!$AC$7,0, -SUM(J528:J539))","v":0},{"$f":"IF(COUNT($H540:J540)>='RFM input'!$AC$7,0, -SUM(K528:K539))","v":0},{"$f":"IF(COUNT($H540:K540)>='RFM input'!$AC$7,0, -SUM(L528:L539))","v":0},{"$f":"IF(COUNT($H540:L540)>='RFM input'!$AC$7,0, -SUM(M528:M539))","v":0},{"$f":"IF(COUNT($H540:M540)>='RFM input'!$AC$7,0, -SUM(N528:N539))","v":0},{"$f":"IF(COUNT($H540:N540)>='RFM input'!$AC$7,0, -SUM(O528:O539))","v":0},{"$f":"IF(COUNT($H540:O540)>='RFM input'!$AC$7,0, -SUM(P528:P539))","v":0},{"$f":"IF(COUNT($H540:P540)>='RFM input'!$AC$7,0, -SUM(Q528:Q539))","v":0}]
[null,{"$f":"Asset34","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A34taxremlife,A34taxvalue-SUM($F541:F541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(I$3>A34taxremlife,A34taxvalue-SUM($F541:H541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(J$3>A34taxremlife,A34taxvalue-SUM($F541:I541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(K$3>A34taxremlife,A34taxvalue-SUM($F541:J541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(L$3>A34taxremlife,A34taxvalue-SUM($F541:K541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(M$3>A34taxremlife,A34taxvalue-SUM($F541:L541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(N$3>A34taxremlife,A34taxvalue-SUM($F541:M541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(O$3>A34taxremlife,A34taxvalue-SUM($F541:N541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(P$3>A34taxremlife,A34taxvalue-SUM($F541:O541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(Q$3>A34taxremlife,A34taxvalue-SUM($F541:P541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:H543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:I543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:J543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:K543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:L543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:M543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:N543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:O543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:P543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:I544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:J544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:K544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:L544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:M544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:N544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:O544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:P544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:J545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:K545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:L545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:M545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:N545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:O545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:P545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:K546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:L546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:M546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:N546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:O546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:P546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:L547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:M547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:N547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:O547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:P547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E548),('RFM input'!$M$256-'RFM input'!$M$310)-SUM($M548:M548),('RFM input'!$M$256-'RFM input'!$M$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E548),('RFM input'!$M$256-'RFM input'!$M$310)-SUM($M548:N548),('RFM input'!$M$256-'RFM input'!$M$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E548),('RFM input'!$M$256-'RFM input'!$M$310)-SUM($M548:O548),('RFM input'!$M$256-'RFM input'!$M$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E548),('RFM input'!$M$256-'RFM input'!$M$310)-SUM($M548:P548),('RFM input'!$M$256-'RFM input'!$M$310)/A34taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E549),('RFM input'!$N$256-'RFM input'!$N$310)-SUM($N549:N549),('RFM input'!$N$256-'RFM input'!$N$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E549),('RFM input'!$N$256-'RFM input'!$N$310)-SUM($N549:O549),('RFM input'!$N$256-'RFM input'!$N$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E549),('RFM input'!$N$256-'RFM input'!$N$310)-SUM($N549:P549),('RFM input'!$N$256-'RFM input'!$N$310)/A34taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E550),('RFM input'!$O$256-'RFM input'!$O$310)-SUM($O550:O550),('RFM input'!$O$256-'RFM input'!$O$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E550),('RFM input'!$O$256-'RFM input'!$O$310)-SUM($O550:P550),('RFM input'!$O$256-'RFM input'!$O$310)/A34taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E551),('RFM input'!$P$256-'RFM input'!$P$310)-SUM($P551:P551),('RFM input'!$P$256-'RFM input'!$P$310)/A34taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"-SUM(H541:H552)","v":0},{"$f":"-SUM(I541:I552)","v":0},{"$f":"IF(COUNT($H553:I553)>='RFM input'!$AC$7,0, -SUM(J541:J552))","v":0},{"$f":"IF(COUNT($H553:J553)>='RFM input'!$AC$7,0, -SUM(K541:K552))","v":0},{"$f":"IF(COUNT($H553:K553)>='RFM input'!$AC$7,0, -SUM(L541:L552))","v":0},{"$f":"IF(COUNT($H553:L553)>='RFM input'!$AC$7,0, -SUM(M541:M552))","v":0},{"$f":"IF(COUNT($H553:M553)>='RFM input'!$AC$7,0, -SUM(N541:N552))","v":0},{"$f":"IF(COUNT($H553:N553)>='RFM input'!$AC$7,0, -SUM(O541:O552))","v":0},{"$f":"IF(COUNT($H553:O553)>='RFM input'!$AC$7,0, -SUM(P541:P552))","v":0},{"$f":"IF(COUNT($H553:P553)>='RFM input'!$AC$7,0, -SUM(Q541:Q552))","v":0}]
[null,{"$f":"Asset35","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A35taxremlife,A35taxvalue-SUM($F554:F554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(I$3>A35taxremlife,A35taxvalue-SUM($F554:H554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(J$3>A35taxremlife,A35taxvalue-SUM($F554:I554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(K$3>A35taxremlife,A35taxvalue-SUM($F554:J554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(L$3>A35taxremlife,A35taxvalue-SUM($F554:K554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(M$3>A35taxremlife,A35taxvalue-SUM($F554:L554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(N$3>A35taxremlife,A35taxvalue-SUM($F554:M554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(O$3>A35taxremlife,A35taxvalue-SUM($F554:N554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(P$3>A35taxremlife,A35taxvalue-SUM($F554:O554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(Q$3>A35taxremlife,A35taxvalue-SUM($F554:P554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:H556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:I556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:J556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:K556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:L556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:M556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:N556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:O556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:P556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:I557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:J557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:K557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:L557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:M557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:N557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:O557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:P557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:J558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:K558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:L558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:M558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:N558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:O558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:P558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:K559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:L559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:M559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:N559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:O559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:P559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:L560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:M560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:N560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:O560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:P560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E561),('RFM input'!$M$257-'RFM input'!$M$311)-SUM($M561:M561),('RFM input'!$M$257-'RFM input'!$M$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E561),('RFM input'!$M$257-'RFM input'!$M$311)-SUM($M561:N561),('RFM input'!$M$257-'RFM input'!$M$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E561),('RFM input'!$M$257-'RFM input'!$M$311)-SUM($M561:O561),('RFM input'!$M$257-'RFM input'!$M$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E561),('RFM input'!$M$257-'RFM input'!$M$311)-SUM($M561:P561),('RFM input'!$M$257-'RFM input'!$M$311)/A35taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E562),('RFM input'!$N$257-'RFM input'!$N$311)-SUM($N562:N562),('RFM input'!$N$257-'RFM input'!$N$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E562),('RFM input'!$N$257-'RFM input'!$N$311)-SUM($N562:O562),('RFM input'!$N$257-'RFM input'!$N$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E562),('RFM input'!$N$257-'RFM input'!$N$311)-SUM($N562:P562),('RFM input'!$N$257-'RFM input'!$N$311)/A35taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E563),('RFM input'!$O$257-'RFM input'!$O$311)-SUM($O563:O563),('RFM input'!$O$257-'RFM input'!$O$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E563),('RFM input'!$O$257-'RFM input'!$O$311)-SUM($O563:P563),('RFM input'!$O$257-'RFM input'!$O$311)/A35taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E564),('RFM input'!$P$257-'RFM input'!$P$311)-SUM($P564:P564),('RFM input'!$P$257-'RFM input'!$P$311)/A35taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"-SUM(H554:H565)","v":0},{"$f":"-SUM(I554:I565)","v":0},{"$f":"IF(COUNT($H566:I566)>='RFM input'!$AC$7,0, -SUM(J554:J565))","v":0},{"$f":"IF(COUNT($H566:J566)>='RFM input'!$AC$7,0, -SUM(K554:K565))","v":0},{"$f":"IF(COUNT($H566:K566)>='RFM input'!$AC$7,0, -SUM(L554:L565))","v":0},{"$f":"IF(COUNT($H566:L566)>='RFM input'!$AC$7,0, -SUM(M554:M565))","v":0},{"$f":"IF(COUNT($H566:M566)>='RFM input'!$AC$7,0, -SUM(N554:N565))","v":0},{"$f":"IF(COUNT($H566:N566)>='RFM input'!$AC$7,0, -SUM(O554:O565))","v":0},{"$f":"IF(COUNT($H566:O566)>='RFM input'!$AC$7,0, -SUM(P554:P565))","v":0},{"$f":"IF(COUNT($H566:P566)>='RFM input'!$AC$7,0, -SUM(Q554:Q565))","v":0}]
[null,{"$f":"Asset36","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A36taxremlife,A36taxvalue-SUM($F567:F567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(I$3>A36taxremlife,A36taxvalue-SUM($F567:H567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(J$3>A36taxremlife,A36taxvalue-SUM($F567:I567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(K$3>A36taxremlife,A36taxvalue-SUM($F567:J567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(L$3>A36taxremlife,A36taxvalue-SUM($F567:K567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(M$3>A36taxremlife,A36taxvalue-SUM($F567:L567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(N$3>A36taxremlife,A36taxvalue-SUM($F567:M567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(O$3>A36taxremlife,A36taxvalue-SUM($F567:N567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(P$3>A36taxremlife,A36taxvalue-SUM($F567:O567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(Q$3>A36taxremlife,A36taxvalue-SUM($F567:P567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:H569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:I569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:J569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:K569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:L569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:M569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:N569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:O569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:P569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:I570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:J570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:K570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:L570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:M570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:N570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:O570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:P570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:J571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:K571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:L571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:M571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:N571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:O571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:P571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:K572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:L572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:M572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:N572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:O572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:P572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:L573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:M573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:N573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:O573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:P573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E574),('RFM input'!$M$258-'RFM input'!$M$312)-SUM($M574:M574),('RFM input'!$M$258-'RFM input'!$M$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E574),('RFM input'!$M$258-'RFM input'!$M$312)-SUM($M574:N574),('RFM input'!$M$258-'RFM input'!$M$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E574),('RFM input'!$M$258-'RFM input'!$M$312)-SUM($M574:O574),('RFM input'!$M$258-'RFM input'!$M$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E574),('RFM input'!$M$258-'RFM input'!$M$312)-SUM($M574:P574),('RFM input'!$M$258-'RFM input'!$M$312)/A36taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E575),('RFM input'!$N$258-'RFM input'!$N$312)-SUM($N575:N575),('RFM input'!$N$258-'RFM input'!$N$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E575),('RFM input'!$N$258-'RFM input'!$N$312)-SUM($N575:O575),('RFM input'!$N$258-'RFM input'!$N$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E575),('RFM input'!$N$258-'RFM input'!$N$312)-SUM($N575:P575),('RFM input'!$N$258-'RFM input'!$N$312)/A36taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E576),('RFM input'!$O$258-'RFM input'!$O$312)-SUM($O576:O576),('RFM input'!$O$258-'RFM input'!$O$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E576),('RFM input'!$O$258-'RFM input'!$O$312)-SUM($O576:P576),('RFM input'!$O$258-'RFM input'!$O$312)/A36taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E577),('RFM input'!$P$258-'RFM input'!$P$312)-SUM($P577:P577),('RFM input'!$P$258-'RFM input'!$P$312)/A36taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"-SUM(H567:H578)","v":0},{"$f":"-SUM(I567:I578)","v":0},{"$f":"IF(COUNT($H579:I579)>='RFM input'!$AC$7,0, -SUM(J567:J578))","v":0},{"$f":"IF(COUNT($H579:J579)>='RFM input'!$AC$7,0, -SUM(K567:K578))","v":0},{"$f":"IF(COUNT($H579:K579)>='RFM input'!$AC$7,0, -SUM(L567:L578))","v":0},{"$f":"IF(COUNT($H579:L579)>='RFM input'!$AC$7,0, -SUM(M567:M578))","v":0},{"$f":"IF(COUNT($H579:M579)>='RFM input'!$AC$7,0, -SUM(N567:N578))","v":0},{"$f":"IF(COUNT($H579:N579)>='RFM input'!$AC$7,0, -SUM(O567:O578))","v":0},{"$f":"IF(COUNT($H579:O579)>='RFM input'!$AC$7,0, -SUM(P567:P578))","v":0},{"$f":"IF(COUNT($H579:P579)>='RFM input'!$AC$7,0, -SUM(Q567:Q578))","v":0}]
[null,{"$f":"Asset37","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A37taxremlife,A37taxvalue-SUM($F580:F580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(I$3>A37taxremlife,A37taxvalue-SUM($F580:H580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(J$3>A37taxremlife,A37taxvalue-SUM($F580:I580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(K$3>A37taxremlife,A37taxvalue-SUM($F580:J580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(L$3>A37taxremlife,A37taxvalue-SUM($F580:K580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(M$3>A37taxremlife,A37taxvalue-SUM($F580:L580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(N$3>A37taxremlife,A37taxvalue-SUM($F580:M580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(O$3>A37taxremlife,A37taxvalue-SUM($F580:N580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(P$3>A37taxremlife,A37taxvalue-SUM($F580:O580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(Q$3>A37taxremlife,A37taxvalue-SUM($F580:P580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:H582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:I582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:J582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:K582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:L582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:M582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:N582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:O582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:P582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:I583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:J583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:K583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:L583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:M583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:N583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:O583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:P583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:J584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:K584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:L584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:M584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:N584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:O584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:P584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:K585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:L585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:M585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:N585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:O585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:P585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:L586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:M586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:N586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:O586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:P586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E587),('RFM input'!$M$259-'RFM input'!$M$313)-SUM($M587:M587),('RFM input'!$M$259-'RFM input'!$M$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E587),('RFM input'!$M$259-'RFM input'!$M$313)-SUM($M587:N587),('RFM input'!$M$259-'RFM input'!$M$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E587),('RFM input'!$M$259-'RFM input'!$M$313)-SUM($M587:O587),('RFM input'!$M$259-'RFM input'!$M$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E587),('RFM input'!$M$259-'RFM input'!$M$313)-SUM($M587:P587),('RFM input'!$M$259-'RFM input'!$M$313)/A37taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E588),('RFM input'!$N$259-'RFM input'!$N$313)-SUM($N588:N588),('RFM input'!$N$259-'RFM input'!$N$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E588),('RFM input'!$N$259-'RFM input'!$N$313)-SUM($N588:O588),('RFM input'!$N$259-'RFM input'!$N$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E588),('RFM input'!$N$259-'RFM input'!$N$313)-SUM($N588:P588),('RFM input'!$N$259-'RFM input'!$N$313)/A37taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E589),('RFM input'!$O$259-'RFM input'!$O$313)-SUM($O589:O589),('RFM input'!$O$259-'RFM input'!$O$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E589),('RFM input'!$O$259-'RFM input'!$O$313)-SUM($O589:P589),('RFM input'!$O$259-'RFM input'!$O$313)/A37taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E590),('RFM input'!$P$259-'RFM input'!$P$313)-SUM($P590:P590),('RFM input'!$P$259-'RFM input'!$P$313)/A37taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"-SUM(H580:H591)","v":0},{"$f":"-SUM(I580:I591)","v":0},{"$f":"IF(COUNT($H592:I592)>='RFM input'!$AC$7,0, -SUM(J580:J591))","v":0},{"$f":"IF(COUNT($H592:J592)>='RFM input'!$AC$7,0, -SUM(K580:K591))","v":0},{"$f":"IF(COUNT($H592:K592)>='RFM input'!$AC$7,0, -SUM(L580:L591))","v":0},{"$f":"IF(COUNT($H592:L592)>='RFM input'!$AC$7,0, -SUM(M580:M591))","v":0},{"$f":"IF(COUNT($H592:M592)>='RFM input'!$AC$7,0, -SUM(N580:N591))","v":0},{"$f":"IF(COUNT($H592:N592)>='RFM input'!$AC$7,0, -SUM(O580:O591))","v":0},{"$f":"IF(COUNT($H592:O592)>='RFM input'!$AC$7,0, -SUM(P580:P591))","v":0},{"$f":"IF(COUNT($H592:P592)>='RFM input'!$AC$7,0, -SUM(Q580:Q591))","v":0}]
[null,{"$f":"Asset38","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A38taxremlife,A38taxvalue-SUM($F593:F593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(I$3>A38taxremlife,A38taxvalue-SUM($F593:H593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(J$3>A38taxremlife,A38taxvalue-SUM($F593:I593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(K$3>A38taxremlife,A38taxvalue-SUM($F593:J593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(L$3>A38taxremlife,A38taxvalue-SUM($F593:K593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(M$3>A38taxremlife,A38taxvalue-SUM($F593:L593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(N$3>A38taxremlife,A38taxvalue-SUM($F593:M593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(O$3>A38taxremlife,A38taxvalue-SUM($F593:N593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(P$3>A38taxremlife,A38taxvalue-SUM($F593:O593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(Q$3>A38taxremlife,A38taxvalue-SUM($F593:P593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:H595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:I595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:J595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:K595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:L595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:M595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:N595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:O595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:P595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:I596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:J596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:K596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:L596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:M596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:N596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:O596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:P596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:J597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:K597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:L597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:M597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:N597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:O597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:P597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:K598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:L598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:M598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:N598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:O598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:P598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:L599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:M599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:N599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:O599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:P599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E600),('RFM input'!$M$260-'RFM input'!$M$314)-SUM($M600:M600),('RFM input'!$M$260-'RFM input'!$M$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E600),('RFM input'!$M$260-'RFM input'!$M$314)-SUM($M600:N600),('RFM input'!$M$260-'RFM input'!$M$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E600),('RFM input'!$M$260-'RFM input'!$M$314)-SUM($M600:O600),('RFM input'!$M$260-'RFM input'!$M$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E600),('RFM input'!$M$260-'RFM input'!$M$314)-SUM($M600:P600),('RFM input'!$M$260-'RFM input'!$M$314)/A38taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E601),('RFM input'!$N$260-'RFM input'!$N$314)-SUM($N601:N601),('RFM input'!$N$260-'RFM input'!$N$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E601),('RFM input'!$N$260-'RFM input'!$N$314)-SUM($N601:O601),('RFM input'!$N$260-'RFM input'!$N$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E601),('RFM input'!$N$260-'RFM input'!$N$314)-SUM($N601:P601),('RFM input'!$N$260-'RFM input'!$N$314)/A38taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E602),('RFM input'!$O$260-'RFM input'!$O$314)-SUM($O602:O602),('RFM input'!$O$260-'RFM input'!$O$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E602),('RFM input'!$O$260-'RFM input'!$O$314)-SUM($O602:P602),('RFM input'!$O$260-'RFM input'!$O$314)/A38taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E603),('RFM input'!$P$260-'RFM input'!$P$314)-SUM($P603:P603),('RFM input'!$P$260-'RFM input'!$P$314)/A38taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"-SUM(H593:H604)","v":0},{"$f":"-SUM(I593:I604)","v":0},{"$f":"IF(COUNT($H605:I605)>='RFM input'!$AC$7,0, -SUM(J593:J604))","v":0},{"$f":"IF(COUNT($H605:J605)>='RFM input'!$AC$7,0, -SUM(K593:K604))","v":0},{"$f":"IF(COUNT($H605:K605)>='RFM input'!$AC$7,0, -SUM(L593:L604))","v":0},{"$f":"IF(COUNT($H605:L605)>='RFM input'!$AC$7,0, -SUM(M593:M604))","v":0},{"$f":"IF(COUNT($H605:M605)>='RFM input'!$AC$7,0, -SUM(N593:N604))","v":0},{"$f":"IF(COUNT($H605:N605)>='RFM input'!$AC$7,0, -SUM(O593:O604))","v":0},{"$f":"IF(COUNT($H605:O605)>='RFM input'!$AC$7,0, -SUM(P593:P604))","v":0},{"$f":"IF(COUNT($H605:P605)>='RFM input'!$AC$7,0, -SUM(Q593:Q604))","v":0}]
[null,{"$f":"Asset39","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A39taxremlife,A39taxvalue-SUM($F606:F606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(I$3>A39taxremlife,A39taxvalue-SUM($F606:H606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(J$3>A39taxremlife,A39taxvalue-SUM($F606:I606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(K$3>A39taxremlife,A39taxvalue-SUM($F606:J606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(L$3>A39taxremlife,A39taxvalue-SUM($F606:K606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(M$3>A39taxremlife,A39taxvalue-SUM($F606:L606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(N$3>A39taxremlife,A39taxvalue-SUM($F606:M606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(O$3>A39taxremlife,A39taxvalue-SUM($F606:N606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(P$3>A39taxremlife,A39taxvalue-SUM($F606:O606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(Q$3>A39taxremlife,A39taxvalue-SUM($F606:P606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:H608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:I608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:J608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:K608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:L608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:M608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:N608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:O608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:P608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:I609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:J609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:K609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:L609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:M609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:N609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:O609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:P609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:J610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:K610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:L610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:M610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:N610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:O610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:P610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:K611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:L611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:M611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:N611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:O611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:P611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:L612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:M612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:N612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:O612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:P612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E613),('RFM input'!$M$261-'RFM input'!$M$315)-SUM($M613:M613),('RFM input'!$M$261-'RFM input'!$M$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E613),('RFM input'!$M$261-'RFM input'!$M$315)-SUM($M613:N613),('RFM input'!$M$261-'RFM input'!$M$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E613),('RFM input'!$M$261-'RFM input'!$M$315)-SUM($M613:O613),('RFM input'!$M$261-'RFM input'!$M$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E613),('RFM input'!$M$261-'RFM input'!$M$315)-SUM($M613:P613),('RFM input'!$M$261-'RFM input'!$M$315)/A39taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E614),('RFM input'!$N$261-'RFM input'!$N$315)-SUM($N614:N614),('RFM input'!$N$261-'RFM input'!$N$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E614),('RFM input'!$N$261-'RFM input'!$N$315)-SUM($N614:O614),('RFM input'!$N$261-'RFM input'!$N$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E614),('RFM input'!$N$261-'RFM input'!$N$315)-SUM($N614:P614),('RFM input'!$N$261-'RFM input'!$N$315)/A39taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E615),('RFM input'!$O$261-'RFM input'!$O$315)-SUM($O615:O615),('RFM input'!$O$261-'RFM input'!$O$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E615),('RFM input'!$O$261-'RFM input'!$O$315)-SUM($O615:P615),('RFM input'!$O$261-'RFM input'!$O$315)/A39taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E616),('RFM input'!$P$261-'RFM input'!$P$315)-SUM($P616:P616),('RFM input'!$P$261-'RFM input'!$P$315)/A39taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"-SUM(H606:H617)","v":0},{"$f":"-SUM(I606:I617)","v":0},{"$f":"IF(COUNT($H618:I618)>='RFM input'!$AC$7,0, -SUM(J606:J617))","v":0},{"$f":"IF(COUNT($H618:J618)>='RFM input'!$AC$7,0, -SUM(K606:K617))","v":0},{"$f":"IF(COUNT($H618:K618)>='RFM input'!$AC$7,0, -SUM(L606:L617))","v":0},{"$f":"IF(COUNT($H618:L618)>='RFM input'!$AC$7,0, -SUM(M606:M617))","v":0},{"$f":"IF(COUNT($H618:M618)>='RFM input'!$AC$7,0, -SUM(N606:N617))","v":0},{"$f":"IF(COUNT($H618:N618)>='RFM input'!$AC$7,0, -SUM(O606:O617))","v":0},{"$f":"IF(COUNT($H618:O618)>='RFM input'!$AC$7,0, -SUM(P606:P617))","v":0},{"$f":"IF(COUNT($H618:P618)>='RFM input'!$AC$7,0, -SUM(Q606:Q617))","v":0}]
[null,{"$f":"Asset40","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A40taxremlife,A40taxvalue-SUM($F619:F619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(I$3>A40taxremlife,A40taxvalue-SUM($F619:H619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(J$3>A40taxremlife,A40taxvalue-SUM($F619:I619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(K$3>A40taxremlife,A40taxvalue-SUM($F619:J619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(L$3>A40taxremlife,A40taxvalue-SUM($F619:K619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(M$3>A40taxremlife,A40taxvalue-SUM($F619:L619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(N$3>A40taxremlife,A40taxvalue-SUM($F619:M619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(O$3>A40taxremlife,A40taxvalue-SUM($F619:N619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(P$3>A40taxremlife,A40taxvalue-SUM($F619:O619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(Q$3>A40taxremlife,A40taxvalue-SUM($F619:P619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:H621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:I621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:J621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:K621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:L621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:M621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:N621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:O621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:P621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:I622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:J622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:K622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:L622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:M622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:N622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:O622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:P622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:J623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:K623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:L623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:M623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:N623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:O623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:P623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:K624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:L624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:M624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:N624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:O624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:P624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:L625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:M625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:N625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:O625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:P625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E626),('RFM input'!$M$262-'RFM input'!$M$316)-SUM($M626:M626),('RFM input'!$M$262-'RFM input'!$M$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E626),('RFM input'!$M$262-'RFM input'!$M$316)-SUM($M626:N626),('RFM input'!$M$262-'RFM input'!$M$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E626),('RFM input'!$M$262-'RFM input'!$M$316)-SUM($M626:O626),('RFM input'!$M$262-'RFM input'!$M$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E626),('RFM input'!$M$262-'RFM input'!$M$316)-SUM($M626:P626),('RFM input'!$M$262-'RFM input'!$M$316)/A40taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E627),('RFM input'!$N$262-'RFM input'!$N$316)-SUM($N627:N627),('RFM input'!$N$262-'RFM input'!$N$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E627),('RFM input'!$N$262-'RFM input'!$N$316)-SUM($N627:O627),('RFM input'!$N$262-'RFM input'!$N$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E627),('RFM input'!$N$262-'RFM input'!$N$316)-SUM($N627:P627),('RFM input'!$N$262-'RFM input'!$N$316)/A40taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E628),('RFM input'!$O$262-'RFM input'!$O$316)-SUM($O628:O628),('RFM input'!$O$262-'RFM input'!$O$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E628),('RFM input'!$O$262-'RFM input'!$O$316)-SUM($O628:P628),('RFM input'!$O$262-'RFM input'!$O$316)/A40taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E629),('RFM input'!$P$262-'RFM input'!$P$316)-SUM($P629:P629),('RFM input'!$P$262-'RFM input'!$P$316)/A40taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"-SUM(H619:H630)","v":0},{"$f":"-SUM(I619:I630)","v":0},{"$f":"IF(COUNT($H631:I631)>='RFM input'!$AC$7,0, -SUM(J619:J630))","v":0},{"$f":"IF(COUNT($H631:J631)>='RFM input'!$AC$7,0, -SUM(K619:K630))","v":0},{"$f":"IF(COUNT($H631:K631)>='RFM input'!$AC$7,0, -SUM(L619:L630))","v":0},{"$f":"IF(COUNT($H631:L631)>='RFM input'!$AC$7,0, -SUM(M619:M630))","v":0},{"$f":"IF(COUNT($H631:M631)>='RFM input'!$AC$7,0, -SUM(N619:N630))","v":0},{"$f":"IF(COUNT($H631:N631)>='RFM input'!$AC$7,0, -SUM(O619:O630))","v":0},{"$f":"IF(COUNT($H631:O631)>='RFM input'!$AC$7,0, -SUM(P619:P630))","v":0},{"$f":"IF(COUNT($H631:P631)>='RFM input'!$AC$7,0, -SUM(Q619:Q630))","v":0}]
[null,{"$f":"Asset41","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A41taxremlife,A41taxvalue-SUM($F632:F632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(I$3>A41taxremlife,A41taxvalue-SUM($F632:H632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(J$3>A41taxremlife,A41taxvalue-SUM($F632:I632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(K$3>A41taxremlife,A41taxvalue-SUM($F632:J632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(L$3>A41taxremlife,A41taxvalue-SUM($F632:K632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(M$3>A41taxremlife,A41taxvalue-SUM($F632:L632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(N$3>A41taxremlife,A41taxvalue-SUM($F632:M632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(O$3>A41taxremlife,A41taxvalue-SUM($F632:N632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(P$3>A41taxremlife,A41taxvalue-SUM($F632:O632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(Q$3>A41taxremlife,A41taxvalue-SUM($F632:P632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:H634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:I634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:J634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:K634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:L634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:M634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:N634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:O634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:P634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:I635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:J635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:K635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:L635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:M635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:N635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:O635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:P635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:J636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:K636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:L636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:M636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:N636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:O636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:P636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:K637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:L637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:M637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:N637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:O637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:P637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:L638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:M638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:N638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:O638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:P638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E639),('RFM input'!$M$263-'RFM input'!$M$317)-SUM($M639:M639),('RFM input'!$M$263-'RFM input'!$M$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E639),('RFM input'!$M$263-'RFM input'!$M$317)-SUM($M639:N639),('RFM input'!$M$263-'RFM input'!$M$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E639),('RFM input'!$M$263-'RFM input'!$M$317)-SUM($M639:O639),('RFM input'!$M$263-'RFM input'!$M$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E639),('RFM input'!$M$263-'RFM input'!$M$317)-SUM($M639:P639),('RFM input'!$M$263-'RFM input'!$M$317)/A41taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E640),('RFM input'!$N$263-'RFM input'!$N$317)-SUM($N640:N640),('RFM input'!$N$263-'RFM input'!$N$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E640),('RFM input'!$N$263-'RFM input'!$N$317)-SUM($N640:O640),('RFM input'!$N$263-'RFM input'!$N$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E640),('RFM input'!$N$263-'RFM input'!$N$317)-SUM($N640:P640),('RFM input'!$N$263-'RFM input'!$N$317)/A41taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E641),('RFM input'!$O$263-'RFM input'!$O$317)-SUM($O641:O641),('RFM input'!$O$263-'RFM input'!$O$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E641),('RFM input'!$O$263-'RFM input'!$O$317)-SUM($O641:P641),('RFM input'!$O$263-'RFM input'!$O$317)/A41taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E642),('RFM input'!$P$263-'RFM input'!$P$317)-SUM($P642:P642),('RFM input'!$P$263-'RFM input'!$P$317)/A41taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"-SUM(H632:H643)","v":0},{"$f":"-SUM(I632:I643)","v":0},{"$f":"IF(COUNT($H644:I644)>='RFM input'!$AC$7,0, -SUM(J632:J643))","v":0},{"$f":"IF(COUNT($H644:J644)>='RFM input'!$AC$7,0, -SUM(K632:K643))","v":0},{"$f":"IF(COUNT($H644:K644)>='RFM input'!$AC$7,0, -SUM(L632:L643))","v":0},{"$f":"IF(COUNT($H644:L644)>='RFM input'!$AC$7,0, -SUM(M632:M643))","v":0},{"$f":"IF(COUNT($H644:M644)>='RFM input'!$AC$7,0, -SUM(N632:N643))","v":0},{"$f":"IF(COUNT($H644:N644)>='RFM input'!$AC$7,0, -SUM(O632:O643))","v":0},{"$f":"IF(COUNT($H644:O644)>='RFM input'!$AC$7,0, -SUM(P632:P643))","v":0},{"$f":"IF(COUNT($H644:P644)>='RFM input'!$AC$7,0, -SUM(Q632:Q643))","v":0}]
[null,{"$f":"Asset42","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A42taxremlife,A42taxvalue-SUM($F645:F645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(I$3>A42taxremlife,A42taxvalue-SUM($F645:H645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(J$3>A42taxremlife,A42taxvalue-SUM($F645:I645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(K$3>A42taxremlife,A42taxvalue-SUM($F645:J645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(L$3>A42taxremlife,A42taxvalue-SUM($F645:K645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(M$3>A42taxremlife,A42taxvalue-SUM($F645:L645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(N$3>A42taxremlife,A42taxvalue-SUM($F645:M645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(O$3>A42taxremlife,A42taxvalue-SUM($F645:N645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(P$3>A42taxremlife,A42taxvalue-SUM($F645:O645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(Q$3>A42taxremlife,A42taxvalue-SUM($F645:P645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:H647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:I647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:J647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:K647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:L647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:M647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:N647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:O647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:P647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:I648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:J648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:K648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:L648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:M648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:N648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:O648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:P648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:J649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:K649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:L649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:M649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:N649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:O649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:P649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:K650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:L650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:M650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:N650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:O650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:P650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:L651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:M651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:N651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:O651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:P651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E652),('RFM input'!$M$264-'RFM input'!$M$318)-SUM($M652:M652),('RFM input'!$M$264-'RFM input'!$M$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E652),('RFM input'!$M$264-'RFM input'!$M$318)-SUM($M652:N652),('RFM input'!$M$264-'RFM input'!$M$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E652),('RFM input'!$M$264-'RFM input'!$M$318)-SUM($M652:O652),('RFM input'!$M$264-'RFM input'!$M$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E652),('RFM input'!$M$264-'RFM input'!$M$318)-SUM($M652:P652),('RFM input'!$M$264-'RFM input'!$M$318)/A42taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E653),('RFM input'!$N$264-'RFM input'!$N$318)-SUM($N653:N653),('RFM input'!$N$264-'RFM input'!$N$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E653),('RFM input'!$N$264-'RFM input'!$N$318)-SUM($N653:O653),('RFM input'!$N$264-'RFM input'!$N$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E653),('RFM input'!$N$264-'RFM input'!$N$318)-SUM($N653:P653),('RFM input'!$N$264-'RFM input'!$N$318)/A42taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E654),('RFM input'!$O$264-'RFM input'!$O$318)-SUM($O654:O654),('RFM input'!$O$264-'RFM input'!$O$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E654),('RFM input'!$O$264-'RFM input'!$O$318)-SUM($O654:P654),('RFM input'!$O$264-'RFM input'!$O$318)/A42taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E655),('RFM input'!$P$264-'RFM input'!$P$318)-SUM($P655:P655),('RFM input'!$P$264-'RFM input'!$P$318)/A42taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"-SUM(H645:H656)","v":0},{"$f":"-SUM(I645:I656)","v":0},{"$f":"IF(COUNT($H657:I657)>='RFM input'!$AC$7,0, -SUM(J645:J656))","v":0},{"$f":"IF(COUNT($H657:J657)>='RFM input'!$AC$7,0, -SUM(K645:K656))","v":0},{"$f":"IF(COUNT($H657:K657)>='RFM input'!$AC$7,0, -SUM(L645:L656))","v":0},{"$f":"IF(COUNT($H657:L657)>='RFM input'!$AC$7,0, -SUM(M645:M656))","v":0},{"$f":"IF(COUNT($H657:M657)>='RFM input'!$AC$7,0, -SUM(N645:N656))","v":0},{"$f":"IF(COUNT($H657:N657)>='RFM input'!$AC$7,0, -SUM(O645:O656))","v":0},{"$f":"IF(COUNT($H657:O657)>='RFM input'!$AC$7,0, -SUM(P645:P656))","v":0},{"$f":"IF(COUNT($H657:P657)>='RFM input'!$AC$7,0, -SUM(Q645:Q656))","v":0}]
[null,{"$f":"Asset43","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A43taxremlife,A43taxvalue-SUM($F658:F658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(I$3>A43taxremlife,A43taxvalue-SUM($F658:H658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(J$3>A43taxremlife,A43taxvalue-SUM($F658:I658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(K$3>A43taxremlife,A43taxvalue-SUM($F658:J658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(L$3>A43taxremlife,A43taxvalue-SUM($F658:K658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(M$3>A43taxremlife,A43taxvalue-SUM($F658:L658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(N$3>A43taxremlife,A43taxvalue-SUM($F658:M658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(O$3>A43taxremlife,A43taxvalue-SUM($F658:N658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(P$3>A43taxremlife,A43taxvalue-SUM($F658:O658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(Q$3>A43taxremlife,A43taxvalue-SUM($F658:P658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:H660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:I660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:J660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:K660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:L660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:M660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:N660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:O660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:P660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:I661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:J661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:K661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:L661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:M661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:N661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:O661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:P661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:J662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:K662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:L662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:M662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:N662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:O662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:P662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:K663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:L663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:M663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:N663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:O663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:P663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:L664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:M664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:N664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:O664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:P664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E665),('RFM input'!$M$265-'RFM input'!$M$319)-SUM($M665:M665),('RFM input'!$M$265-'RFM input'!$M$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E665),('RFM input'!$M$265-'RFM input'!$M$319)-SUM($M665:N665),('RFM input'!$M$265-'RFM input'!$M$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E665),('RFM input'!$M$265-'RFM input'!$M$319)-SUM($M665:O665),('RFM input'!$M$265-'RFM input'!$M$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E665),('RFM input'!$M$265-'RFM input'!$M$319)-SUM($M665:P665),('RFM input'!$M$265-'RFM input'!$M$319)/A43taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E666),('RFM input'!$N$265-'RFM input'!$N$319)-SUM($N666:N666),('RFM input'!$N$265-'RFM input'!$N$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E666),('RFM input'!$N$265-'RFM input'!$N$319)-SUM($N666:O666),('RFM input'!$N$265-'RFM input'!$N$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E666),('RFM input'!$N$265-'RFM input'!$N$319)-SUM($N666:P666),('RFM input'!$N$265-'RFM input'!$N$319)/A43taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E667),('RFM input'!$O$265-'RFM input'!$O$319)-SUM($O667:O667),('RFM input'!$O$265-'RFM input'!$O$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E667),('RFM input'!$O$265-'RFM input'!$O$319)-SUM($O667:P667),('RFM input'!$O$265-'RFM input'!$O$319)/A43taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E668),('RFM input'!$P$265-'RFM input'!$P$319)-SUM($P668:P668),('RFM input'!$P$265-'RFM input'!$P$319)/A43taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"-SUM(H658:H669)","v":0},{"$f":"-SUM(I658:I669)","v":0},{"$f":"IF(COUNT($H670:I670)>='RFM input'!$AC$7,0, -SUM(J658:J669))","v":0},{"$f":"IF(COUNT($H670:J670)>='RFM input'!$AC$7,0, -SUM(K658:K669))","v":0},{"$f":"IF(COUNT($H670:K670)>='RFM input'!$AC$7,0, -SUM(L658:L669))","v":0},{"$f":"IF(COUNT($H670:L670)>='RFM input'!$AC$7,0, -SUM(M658:M669))","v":0},{"$f":"IF(COUNT($H670:M670)>='RFM input'!$AC$7,0, -SUM(N658:N669))","v":0},{"$f":"IF(COUNT($H670:N670)>='RFM input'!$AC$7,0, -SUM(O658:O669))","v":0},{"$f":"IF(COUNT($H670:O670)>='RFM input'!$AC$7,0, -SUM(P658:P669))","v":0},{"$f":"IF(COUNT($H670:P670)>='RFM input'!$AC$7,0, -SUM(Q658:Q669))","v":0}]
[null,{"$f":"Asset44","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A44taxremlife,A44taxvalue-SUM($F671:F671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(I$3>A44taxremlife,A44taxvalue-SUM($F671:H671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(J$3>A44taxremlife,A44taxvalue-SUM($F671:I671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(K$3>A44taxremlife,A44taxvalue-SUM($F671:J671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(L$3>A44taxremlife,A44taxvalue-SUM($F671:K671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(M$3>A44taxremlife,A44taxvalue-SUM($F671:L671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(N$3>A44taxremlife,A44taxvalue-SUM($F671:M671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(O$3>A44taxremlife,A44taxvalue-SUM($F671:N671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(P$3>A44taxremlife,A44taxvalue-SUM($F671:O671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(Q$3>A44taxremlife,A44taxvalue-SUM($F671:P671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:H673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:I673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:J673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:K673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:L673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:M673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:N673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:O673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:P673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:I674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:J674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:K674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:L674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:M674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:N674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:O674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:P674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:J675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:K675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:L675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:M675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:N675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:O675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:P675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:K676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:L676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:M676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:N676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:O676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:P676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:L677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:M677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:N677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:O677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:P677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E678),('RFM input'!$M$266-'RFM input'!$M$320)-SUM($M678:M678),('RFM input'!$M$266-'RFM input'!$M$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E678),('RFM input'!$M$266-'RFM input'!$M$320)-SUM($M678:N678),('RFM input'!$M$266-'RFM input'!$M$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E678),('RFM input'!$M$266-'RFM input'!$M$320)-SUM($M678:O678),('RFM input'!$M$266-'RFM input'!$M$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E678),('RFM input'!$M$266-'RFM input'!$M$320)-SUM($M678:P678),('RFM input'!$M$266-'RFM input'!$M$320)/A44taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E679),('RFM input'!$N$266-'RFM input'!$N$320)-SUM($N679:N679),('RFM input'!$N$266-'RFM input'!$N$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E679),('RFM input'!$N$266-'RFM input'!$N$320)-SUM($N679:O679),('RFM input'!$N$266-'RFM input'!$N$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E679),('RFM input'!$N$266-'RFM input'!$N$320)-SUM($N679:P679),('RFM input'!$N$266-'RFM input'!$N$320)/A44taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E680),('RFM input'!$O$266-'RFM input'!$O$320)-SUM($O680:O680),('RFM input'!$O$266-'RFM input'!$O$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E680),('RFM input'!$O$266-'RFM input'!$O$320)-SUM($O680:P680),('RFM input'!$O$266-'RFM input'!$O$320)/A44taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E681),('RFM input'!$P$266-'RFM input'!$P$320)-SUM($P681:P681),('RFM input'!$P$266-'RFM input'!$P$320)/A44taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"-SUM(H671:H682)","v":0},{"$f":"-SUM(I671:I682)","v":0},{"$f":"IF(COUNT($H683:I683)>='RFM input'!$AC$7,0, -SUM(J671:J682))","v":0},{"$f":"IF(COUNT($H683:J683)>='RFM input'!$AC$7,0, -SUM(K671:K682))","v":0},{"$f":"IF(COUNT($H683:K683)>='RFM input'!$AC$7,0, -SUM(L671:L682))","v":0},{"$f":"IF(COUNT($H683:L683)>='RFM input'!$AC$7,0, -SUM(M671:M682))","v":0},{"$f":"IF(COUNT($H683:M683)>='RFM input'!$AC$7,0, -SUM(N671:N682))","v":0},{"$f":"IF(COUNT($H683:N683)>='RFM input'!$AC$7,0, -SUM(O671:O682))","v":0},{"$f":"IF(COUNT($H683:O683)>='RFM input'!$AC$7,0, -SUM(P671:P682))","v":0},{"$f":"IF(COUNT($H683:P683)>='RFM input'!$AC$7,0, -SUM(Q671:Q682))","v":0}]
[null,{"$f":"Asset45","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A45taxremlife,A45taxvalue-SUM($F684:F684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(I$3>A45taxremlife,A45taxvalue-SUM($F684:H684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(J$3>A45taxremlife,A45taxvalue-SUM($F684:I684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(K$3>A45taxremlife,A45taxvalue-SUM($F684:J684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(L$3>A45taxremlife,A45taxvalue-SUM($F684:K684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(M$3>A45taxremlife,A45taxvalue-SUM($F684:L684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(N$3>A45taxremlife,A45taxvalue-SUM($F684:M684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(O$3>A45taxremlife,A45taxvalue-SUM($F684:N684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(P$3>A45taxremlife,A45taxvalue-SUM($F684:O684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(Q$3>A45taxremlife,A45taxvalue-SUM($F684:P684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:H686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:I686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:J686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:K686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:L686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:M686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:N686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:O686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:P686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:I687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:J687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:K687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:L687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:M687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:N687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:O687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:P687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:J688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:K688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:L688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:M688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:N688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:O688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:P688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:K689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:L689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:M689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:N689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:O689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:P689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:L690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:M690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:N690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:O690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:P690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E691),('RFM input'!$M$267-'RFM input'!$M$321)-SUM($M691:M691),('RFM input'!$M$267-'RFM input'!$M$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E691),('RFM input'!$M$267-'RFM input'!$M$321)-SUM($M691:N691),('RFM input'!$M$267-'RFM input'!$M$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E691),('RFM input'!$M$267-'RFM input'!$M$321)-SUM($M691:O691),('RFM input'!$M$267-'RFM input'!$M$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E691),('RFM input'!$M$267-'RFM input'!$M$321)-SUM($M691:P691),('RFM input'!$M$267-'RFM input'!$M$321)/A45taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E692),('RFM input'!$N$267-'RFM input'!$N$321)-SUM($N692:N692),('RFM input'!$N$267-'RFM input'!$N$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E692),('RFM input'!$N$267-'RFM input'!$N$321)-SUM($N692:O692),('RFM input'!$N$267-'RFM input'!$N$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E692),('RFM input'!$N$267-'RFM input'!$N$321)-SUM($N692:P692),('RFM input'!$N$267-'RFM input'!$N$321)/A45taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E693),('RFM input'!$O$267-'RFM input'!$O$321)-SUM($O693:O693),('RFM input'!$O$267-'RFM input'!$O$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E693),('RFM input'!$O$267-'RFM input'!$O$321)-SUM($O693:P693),('RFM input'!$O$267-'RFM input'!$O$321)/A45taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E694),('RFM input'!$P$267-'RFM input'!$P$321)-SUM($P694:P694),('RFM input'!$P$267-'RFM input'!$P$321)/A45taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"-SUM(H684:H695)","v":0},{"$f":"-SUM(I684:I695)","v":0},{"$f":"IF(COUNT($H696:I696)>='RFM input'!$AC$7,0, -SUM(J684:J695))","v":0},{"$f":"IF(COUNT($H696:J696)>='RFM input'!$AC$7,0, -SUM(K684:K695))","v":0},{"$f":"IF(COUNT($H696:K696)>='RFM input'!$AC$7,0, -SUM(L684:L695))","v":0},{"$f":"IF(COUNT($H696:L696)>='RFM input'!$AC$7,0, -SUM(M684:M695))","v":0},{"$f":"IF(COUNT($H696:M696)>='RFM input'!$AC$7,0, -SUM(N684:N695))","v":0},{"$f":"IF(COUNT($H696:N696)>='RFM input'!$AC$7,0, -SUM(O684:O695))","v":0},{"$f":"IF(COUNT($H696:O696)>='RFM input'!$AC$7,0, -SUM(P684:P695))","v":0},{"$f":"IF(COUNT($H696:P696)>='RFM input'!$AC$7,0, -SUM(Q684:Q695))","v":0}]
[null,{"$f":"Asset46","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A46taxremlife,A46taxvalue-SUM($F697:F697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(I$3>A46taxremlife,A46taxvalue-SUM($F697:H697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(J$3>A46taxremlife,A46taxvalue-SUM($F697:I697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(K$3>A46taxremlife,A46taxvalue-SUM($F697:J697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(L$3>A46taxremlife,A46taxvalue-SUM($F697:K697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(M$3>A46taxremlife,A46taxvalue-SUM($F697:L697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(N$3>A46taxremlife,A46taxvalue-SUM($F697:M697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(O$3>A46taxremlife,A46taxvalue-SUM($F697:N697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(P$3>A46taxremlife,A46taxvalue-SUM($F697:O697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(Q$3>A46taxremlife,A46taxvalue-SUM($F697:P697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:H699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:I699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:J699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:K699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:L699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:M699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:N699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:O699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:P699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:I700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:J700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:K700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:L700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:M700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:N700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:O700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:P700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:J701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:K701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:L701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:M701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:N701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:O701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:P701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:K702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:L702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:M702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:N702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:O702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:P702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:L703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:M703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:N703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:O703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:P703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E704),('RFM input'!$M$268-'RFM input'!$M$322)-SUM($M704:M704),('RFM input'!$M$268-'RFM input'!$M$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E704),('RFM input'!$M$268-'RFM input'!$M$322)-SUM($M704:N704),('RFM input'!$M$268-'RFM input'!$M$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E704),('RFM input'!$M$268-'RFM input'!$M$322)-SUM($M704:O704),('RFM input'!$M$268-'RFM input'!$M$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E704),('RFM input'!$M$268-'RFM input'!$M$322)-SUM($M704:P704),('RFM input'!$M$268-'RFM input'!$M$322)/A46taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E705),('RFM input'!$N$268-'RFM input'!$N$322)-SUM($N705:N705),('RFM input'!$N$268-'RFM input'!$N$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E705),('RFM input'!$N$268-'RFM input'!$N$322)-SUM($N705:O705),('RFM input'!$N$268-'RFM input'!$N$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E705),('RFM input'!$N$268-'RFM input'!$N$322)-SUM($N705:P705),('RFM input'!$N$268-'RFM input'!$N$322)/A46taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E706),('RFM input'!$O$268-'RFM input'!$O$322)-SUM($O706:O706),('RFM input'!$O$268-'RFM input'!$O$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E706),('RFM input'!$O$268-'RFM input'!$O$322)-SUM($O706:P706),('RFM input'!$O$268-'RFM input'!$O$322)/A46taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E707),('RFM input'!$P$268-'RFM input'!$P$322)-SUM($P707:P707),('RFM input'!$P$268-'RFM input'!$P$322)/A46taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"-SUM(H697:H708)","v":0},{"$f":"-SUM(I697:I708)","v":0},{"$f":"IF(COUNT($H709:I709)>='RFM input'!$AC$7,0, -SUM(J697:J708))","v":0},{"$f":"IF(COUNT($H709:J709)>='RFM input'!$AC$7,0, -SUM(K697:K708))","v":0},{"$f":"IF(COUNT($H709:K709)>='RFM input'!$AC$7,0, -SUM(L697:L708))","v":0},{"$f":"IF(COUNT($H709:L709)>='RFM input'!$AC$7,0, -SUM(M697:M708))","v":0},{"$f":"IF(COUNT($H709:M709)>='RFM input'!$AC$7,0, -SUM(N697:N708))","v":0},{"$f":"IF(COUNT($H709:N709)>='RFM input'!$AC$7,0, -SUM(O697:O708))","v":0},{"$f":"IF(COUNT($H709:O709)>='RFM input'!$AC$7,0, -SUM(P697:P708))","v":0},{"$f":"IF(COUNT($H709:P709)>='RFM input'!$AC$7,0, -SUM(Q697:Q708))","v":0}]
[null,{"$f":"Asset47","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A47taxremlife,A47taxvalue-SUM($F710:F710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(I$3>A47taxremlife,A47taxvalue-SUM($F710:H710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(J$3>A47taxremlife,A47taxvalue-SUM($F710:I710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(K$3>A47taxremlife,A47taxvalue-SUM($F710:J710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(L$3>A47taxremlife,A47taxvalue-SUM($F710:K710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(M$3>A47taxremlife,A47taxvalue-SUM($F710:L710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(N$3>A47taxremlife,A47taxvalue-SUM($F710:M710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(O$3>A47taxremlife,A47taxvalue-SUM($F710:N710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(P$3>A47taxremlife,A47taxvalue-SUM($F710:O710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(Q$3>A47taxremlife,A47taxvalue-SUM($F710:P710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:H712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:I712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:J712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:K712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:L712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:M712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:N712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:O712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:P712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:I713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:J713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:K713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:L713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:M713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:N713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:O713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:P713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:J714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:K714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:L714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:M714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:N714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:O714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:P714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:K715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:L715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:M715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:N715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:O715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:P715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:L716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:M716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:N716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:O716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:P716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E717),('RFM input'!$M$269-'RFM input'!$M$323)-SUM($M717:M717),('RFM input'!$M$269-'RFM input'!$M$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E717),('RFM input'!$M$269-'RFM input'!$M$323)-SUM($M717:N717),('RFM input'!$M$269-'RFM input'!$M$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E717),('RFM input'!$M$269-'RFM input'!$M$323)-SUM($M717:O717),('RFM input'!$M$269-'RFM input'!$M$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E717),('RFM input'!$M$269-'RFM input'!$M$323)-SUM($M717:P717),('RFM input'!$M$269-'RFM input'!$M$323)/A47taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E718),('RFM input'!$N$269-'RFM input'!$N$323)-SUM($N718:N718),('RFM input'!$N$269-'RFM input'!$N$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E718),('RFM input'!$N$269-'RFM input'!$N$323)-SUM($N718:O718),('RFM input'!$N$269-'RFM input'!$N$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E718),('RFM input'!$N$269-'RFM input'!$N$323)-SUM($N718:P718),('RFM input'!$N$269-'RFM input'!$N$323)/A47taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E719),('RFM input'!$O$269-'RFM input'!$O$323)-SUM($O719:O719),('RFM input'!$O$269-'RFM input'!$O$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E719),('RFM input'!$O$269-'RFM input'!$O$323)-SUM($O719:P719),('RFM input'!$O$269-'RFM input'!$O$323)/A47taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E720),('RFM input'!$P$269-'RFM input'!$P$323)-SUM($P720:P720),('RFM input'!$P$269-'RFM input'!$P$323)/A47taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"-SUM(H710:H721)","v":0},{"$f":"-SUM(I710:I721)","v":0},{"$f":"IF(COUNT($H722:I722)>='RFM input'!$AC$7,0, -SUM(J710:J721))","v":0},{"$f":"IF(COUNT($H722:J722)>='RFM input'!$AC$7,0, -SUM(K710:K721))","v":0},{"$f":"IF(COUNT($H722:K722)>='RFM input'!$AC$7,0, -SUM(L710:L721))","v":0},{"$f":"IF(COUNT($H722:L722)>='RFM input'!$AC$7,0, -SUM(M710:M721))","v":0},{"$f":"IF(COUNT($H722:M722)>='RFM input'!$AC$7,0, -SUM(N710:N721))","v":0},{"$f":"IF(COUNT($H722:N722)>='RFM input'!$AC$7,0, -SUM(O710:O721))","v":0},{"$f":"IF(COUNT($H722:O722)>='RFM input'!$AC$7,0, -SUM(P710:P721))","v":0},{"$f":"IF(COUNT($H722:P722)>='RFM input'!$AC$7,0, -SUM(Q710:Q721))","v":0}]
[null,{"$f":"Asset48","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A48taxremlife,A48taxvalue-SUM($F723:F723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(I$3>A48taxremlife,A48taxvalue-SUM($F723:H723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(J$3>A48taxremlife,A48taxvalue-SUM($F723:I723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(K$3>A48taxremlife,A48taxvalue-SUM($F723:J723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(L$3>A48taxremlife,A48taxvalue-SUM($F723:K723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(M$3>A48taxremlife,A48taxvalue-SUM($F723:L723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(N$3>A48taxremlife,A48taxvalue-SUM($F723:M723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(O$3>A48taxremlife,A48taxvalue-SUM($F723:N723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(P$3>A48taxremlife,A48taxvalue-SUM($F723:O723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(Q$3>A48taxremlife,A48taxvalue-SUM($F723:P723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:H725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:I725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:J725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:K725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:L725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:M725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:N725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:O725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:P725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:I726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:J726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:K726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:L726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:M726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:N726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:O726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:P726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:J727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:K727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:L727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:M727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:N727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:O727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:P727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:K728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:L728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:M728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:N728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:O728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:P728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:L729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:M729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:N729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:O729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:P729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E730),('RFM input'!$M$270-'RFM input'!$M$324)-SUM($M730:M730),('RFM input'!$M$270-'RFM input'!$M$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E730),('RFM input'!$M$270-'RFM input'!$M$324)-SUM($M730:N730),('RFM input'!$M$270-'RFM input'!$M$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E730),('RFM input'!$M$270-'RFM input'!$M$324)-SUM($M730:O730),('RFM input'!$M$270-'RFM input'!$M$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E730),('RFM input'!$M$270-'RFM input'!$M$324)-SUM($M730:P730),('RFM input'!$M$270-'RFM input'!$M$324)/A48taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E731),('RFM input'!$N$270-'RFM input'!$N$324)-SUM($N731:N731),('RFM input'!$N$270-'RFM input'!$N$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E731),('RFM input'!$N$270-'RFM input'!$N$324)-SUM($N731:O731),('RFM input'!$N$270-'RFM input'!$N$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E731),('RFM input'!$N$270-'RFM input'!$N$324)-SUM($N731:P731),('RFM input'!$N$270-'RFM input'!$N$324)/A48taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E732),('RFM input'!$O$270-'RFM input'!$O$324)-SUM($O732:O732),('RFM input'!$O$270-'RFM input'!$O$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E732),('RFM input'!$O$270-'RFM input'!$O$324)-SUM($O732:P732),('RFM input'!$O$270-'RFM input'!$O$324)/A48taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E733),('RFM input'!$P$270-'RFM input'!$P$324)-SUM($P733:P733),('RFM input'!$P$270-'RFM input'!$P$324)/A48taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"-SUM(H723:H734)","v":0},{"$f":"-SUM(I723:I734)","v":0},{"$f":"IF(COUNT($H735:I735)>='RFM input'!$AC$7,0, -SUM(J723:J734))","v":0},{"$f":"IF(COUNT($H735:J735)>='RFM input'!$AC$7,0, -SUM(K723:K734))","v":0},{"$f":"IF(COUNT($H735:K735)>='RFM input'!$AC$7,0, -SUM(L723:L734))","v":0},{"$f":"IF(COUNT($H735:L735)>='RFM input'!$AC$7,0, -SUM(M723:M734))","v":0},{"$f":"IF(COUNT($H735:M735)>='RFM input'!$AC$7,0, -SUM(N723:N734))","v":0},{"$f":"IF(COUNT($H735:N735)>='RFM input'!$AC$7,0, -SUM(O723:O734))","v":0},{"$f":"IF(COUNT($H735:O735)>='RFM input'!$AC$7,0, -SUM(P723:P734))","v":0},{"$f":"IF(COUNT($H735:P735)>='RFM input'!$AC$7,0, -SUM(Q723:Q734))","v":0}]
[null,{"$f":"Asset49","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A49taxremlife,A49taxvalue-SUM($F736:F736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(I$3>A49taxremlife,A49taxvalue-SUM($F736:H736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(J$3>A49taxremlife,A49taxvalue-SUM($F736:I736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(K$3>A49taxremlife,A49taxvalue-SUM($F736:J736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(L$3>A49taxremlife,A49taxvalue-SUM($F736:K736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(M$3>A49taxremlife,A49taxvalue-SUM($F736:L736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(N$3>A49taxremlife,A49taxvalue-SUM($F736:M736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(O$3>A49taxremlife,A49taxvalue-SUM($F736:N736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(P$3>A49taxremlife,A49taxvalue-SUM($F736:O736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(Q$3>A49taxremlife,A49taxvalue-SUM($F736:P736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:H738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:I738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:J738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:K738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:L738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:M738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:N738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:O738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:P738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:I739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:J739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:K739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:L739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:M739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:N739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:O739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:P739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:J740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:K740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:L740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:M740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:N740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:O740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:P740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:K741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:L741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:M741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:N741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:O741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:P741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:L742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:M742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:N742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:O742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:P742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E743),('RFM input'!$M$271-'RFM input'!$M$325)-SUM($M743:M743),('RFM input'!$M$271-'RFM input'!$M$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E743),('RFM input'!$M$271-'RFM input'!$M$325)-SUM($M743:N743),('RFM input'!$M$271-'RFM input'!$M$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E743),('RFM input'!$M$271-'RFM input'!$M$325)-SUM($M743:O743),('RFM input'!$M$271-'RFM input'!$M$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E743),('RFM input'!$M$271-'RFM input'!$M$325)-SUM($M743:P743),('RFM input'!$M$271-'RFM input'!$M$325)/A49taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E744),('RFM input'!$N$271-'RFM input'!$N$325)-SUM($N744:N744),('RFM input'!$N$271-'RFM input'!$N$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E744),('RFM input'!$N$271-'RFM input'!$N$325)-SUM($N744:O744),('RFM input'!$N$271-'RFM input'!$N$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E744),('RFM input'!$N$271-'RFM input'!$N$325)-SUM($N744:P744),('RFM input'!$N$271-'RFM input'!$N$325)/A49taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E745),('RFM input'!$O$271-'RFM input'!$O$325)-SUM($O745:O745),('RFM input'!$O$271-'RFM input'!$O$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E745),('RFM input'!$O$271-'RFM input'!$O$325)-SUM($O745:P745),('RFM input'!$O$271-'RFM input'!$O$325)/A49taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E746),('RFM input'!$P$271-'RFM input'!$P$325)-SUM($P746:P746),('RFM input'!$P$271-'RFM input'!$P$325)/A49taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"-SUM(H736:H747)","v":0},{"$f":"-SUM(I736:I747)","v":0},{"$f":"IF(COUNT($H748:I748)>='RFM input'!$AC$7,0, -SUM(J736:J747))","v":0},{"$f":"IF(COUNT($H748:J748)>='RFM input'!$AC$7,0, -SUM(K736:K747))","v":0},{"$f":"IF(COUNT($H748:K748)>='RFM input'!$AC$7,0, -SUM(L736:L747))","v":0},{"$f":"IF(COUNT($H748:L748)>='RFM input'!$AC$7,0, -SUM(M736:M747))","v":0},{"$f":"IF(COUNT($H748:M748)>='RFM input'!$AC$7,0, -SUM(N736:N747))","v":0},{"$f":"IF(COUNT($H748:N748)>='RFM input'!$AC$7,0, -SUM(O736:O747))","v":0},{"$f":"IF(COUNT($H748:O748)>='RFM input'!$AC$7,0, -SUM(P736:P747))","v":0},{"$f":"IF(COUNT($H748:P748)>='RFM input'!$AC$7,0, -SUM(Q736:Q747))","v":0}]
[null,{"$f":"Asset50","v":"Equity raising costs"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A50taxremlife,A50taxvalue-SUM($F749:F749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(I$3>A50taxremlife,A50taxvalue-SUM($F749:H749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(J$3>A50taxremlife,A50taxvalue-SUM($F749:I749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(K$3>A50taxremlife,A50taxvalue-SUM($F749:J749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(L$3>A50taxremlife,A50taxvalue-SUM($F749:K749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(M$3>A50taxremlife,A50taxvalue-SUM($F749:L749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(N$3>A50taxremlife,A50taxvalue-SUM($F749:M749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(O$3>A50taxremlife,A50taxvalue-SUM($F749:N749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(P$3>A50taxremlife,A50taxvalue-SUM($F749:O749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(Q$3>A50taxremlife,A50taxvalue-SUM($F749:P749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:H751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:I751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:J751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:K751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:L751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:M751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:N751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:O751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:P751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:I752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:J752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:K752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:L752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:M752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:N752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:O752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:P752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:J753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:K753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:L753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:M753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:N753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:O753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:P753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:K754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:L754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:M754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:N754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:O754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:P754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:L755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:M755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:N755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:O755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:P755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E756),('RFM input'!$M$272-'RFM input'!$M$326)-SUM($M756:M756),('RFM input'!$M$272-'RFM input'!$M$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E756),('RFM input'!$M$272-'RFM input'!$M$326)-SUM($M756:N756),('RFM input'!$M$272-'RFM input'!$M$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E756),('RFM input'!$M$272-'RFM input'!$M$326)-SUM($M756:O756),('RFM input'!$M$272-'RFM input'!$M$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E756),('RFM input'!$M$272-'RFM input'!$M$326)-SUM($M756:P756),('RFM input'!$M$272-'RFM input'!$M$326)/A50taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E757),('RFM input'!$N$272-'RFM input'!$N$326)-SUM($N757:N757),('RFM input'!$N$272-'RFM input'!$N$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E757),('RFM input'!$N$272-'RFM input'!$N$326)-SUM($N757:O757),('RFM input'!$N$272-'RFM input'!$N$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E757),('RFM input'!$N$272-'RFM input'!$N$326)-SUM($N757:P757),('RFM input'!$N$272-'RFM input'!$N$326)/A50taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E758),('RFM input'!$O$272-'RFM input'!$O$326)-SUM($O758:O758),('RFM input'!$O$272-'RFM input'!$O$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E758),('RFM input'!$O$272-'RFM input'!$O$326)-SUM($O758:P758),('RFM input'!$O$272-'RFM input'!$O$326)/A50taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E759),('RFM input'!$P$272-'RFM input'!$P$326)-SUM($P759:P759),('RFM input'!$P$272-'RFM input'!$P$326)/A50taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"-SUM(H749:H760)","v":0},{"$f":"-SUM(I749:I760)","v":0},{"$f":"IF(COUNT($H761:I761)>='RFM input'!$AC$7,0, -SUM(J749:J760))","v":0},{"$f":"IF(COUNT($H761:J761)>='RFM input'!$AC$7,0, -SUM(K749:K760))","v":0},{"$f":"IF(COUNT($H761:K761)>='RFM input'!$AC$7,0, -SUM(L749:L760))","v":0},{"$f":"IF(COUNT($H761:L761)>='RFM input'!$AC$7,0, -SUM(M749:M760))","v":0},{"$f":"IF(COUNT($H761:M761)>='RFM input'!$AC$7,0, -SUM(N749:N760))","v":0},{"$f":"IF(COUNT($H761:N761)>='RFM input'!$AC$7,0, -SUM(O749:O760))","v":0},{"$f":"IF(COUNT($H761:O761)>='RFM input'!$AC$7,0, -SUM(P749:P760))","v":0},{"$f":"IF(COUNT($H761:P761)>='RFM input'!$AC$7,0, -SUM(Q749:Q760))","v":0}]

{"sheet":"RAB remaining lives","index":10,"n_rows":2511,"n_cols":23,"rows_kept":2511,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Asset Lives Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":" - Asset Lives Roll Forward - TNSP RFM - version 3"}]
[]
[]
[null,"Weighted Average Remaining Asset Life - based on individually tracked capex"]
[null,null,"Start value",{"$f":"C8","v":"2014-15"},{"$f":"IF(LEN(D6)>4,CONCATENATE(LEFT(D6,4)+1&\"-\"&IF(D6>\"2007-08\",,\"0\")&RIGHT(D6,2)+1),D6+1)","v":"2015-16"},{"$f":"IF(LEN(E6)>4,CONCATENATE(LEFT(E6,4)+1&\"-\"&IF(E6>\"2007-08\",,\"0\")&RIGHT(E6,2)+1),E6+1)","v":"2016-17"},"2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34"]
[]
[null,"First regulatory year",{"$f":"'RFM input'!AB7","v":"2014-15"}]
[null,"Actual CPI Inflation Rate",{"$f":"'RFM input'!G385","v":2.74509803921568E-2},{"$f":"'RFM input'!H385","v":2.16110019646365E-2},{"$f":"'RFM input'!I385","v":2.3076923076923217E-2},{"$f":"'RFM input'!J385","v":2.35E-2},{"$f":"'RFM input'!K385","v":2.35E-2},{"$f":"'RFM input'!L385","v":2.35E-2},{"$f":"'RFM input'!M385","v":2.35E-2},{"$f":"'RFM input'!N385","v":2.35E-2},{"$f":"'RFM input'!O385","v":2.35E-2},{"$f":"'RFM input'!P385","v":2.35E-2},{"$f":"'RFM input'!Q385","v":2.35E-2}]
[null,"Actual CPI (one year lagged)",1,{"$f":"C10*(1+C9)","v":1.0274509803921568},{"$f":"D10*(1+D9)","v":1.0496552255479794},1.0738780384452407,1.0991141723487039,{"$f":"G10*(1+G9)","v":1.1249433553988986},1.1513795242507727,1.178436943070666,1.2061302112328267,1.2344742711967982,1.2634844165699231,1.2931763003593164,1.2931763003593164,1.2931763003593164,1.2931763003593164,1.2931763003593164,1.2931763003593164,1.2931763003593164,1.2931763003593164,1.2931763003593164,1.2931763003593164]
[null,"Nominal Vanilla WACC (fixed real time varying)",{"$f":"'RFM input'!G392","v":9.9259378183478963E-2},{"$f":"'RFM input'!H392","v":7.569667057828644E-2},{"$f":"'RFM input'!I392","v":7.7240199824530453E-2},{"$f":"'RFM input'!J392","v":7.7685675095134687E-2},{"$f":"'RFM input'!K392","v":9.3931185944363227E-2},{"$f":"'RFM input'!L392","v":9.3931185944363227E-2},{"$f":"'RFM input'!M392","v":9.3931185944363227E-2},{"$f":"'RFM input'!N392","v":9.3931185944363227E-2},{"$f":"'RFM input'!O392","v":9.3931185944363227E-2},{"$f":"'RFM input'!P392","v":9.3931185944363227E-2},{"$f":"'RFM input'!Q392","v":9.3931185944363227E-2}]
[]
["Asset Class 1",{"$f":"VLOOKUP($A13,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Secondary"}]
[{"$f":"VALUE(REPLACE(A13,1,12,\"\"))","v":1},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A14,0)","v":132.44142914738333},{"$f":"OFFSET('RFM input'!H$222,$A14,0)-OFFSET('RFM input'!H$276,$A14,0)","v":40.14145598690817},{"$f":"OFFSET('RFM input'!I$222,$A14,0)-OFFSET('RFM input'!I$276,$A14,0)","v":29.758079127640293},{"$f":"OFFSET('RFM input'!J$222,$A14,0)-OFFSET('RFM input'!J$276,$A14,0)","v":23.139821075479595},{"$f":"OFFSET('RFM input'!K$222,$A14,0)-OFFSET('RFM input'!K$276,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A14,0)-OFFSET('RFM input'!L$276,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A14,0)-OFFSET('RFM input'!M$276,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A14,0)-OFFSET('RFM input'!N$276,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A14,0)-OFFSET('RFM input'!O$276,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A14,0)-OFFSET('RFM input'!P$276,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A14,0)-OFFSET('RFM input'!Q$276,$A14,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A14,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15}]
[0,"Depreciated starting RAB",{"$f":"C14/C$10","v":132.44142914738333},{"$f":"IFERROR(MAX(0,C16-(OFFSET($C16,0,$A16)/(OFFSET($C15,0,$A16)))),0)","v":0},{"$f":"IFERROR(MAX(0,D16-(OFFSET($C16,0,$A16)/(OFFSET($C15,0,$A16)))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A17)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D14*((1+D$11)^0.5)/D$10)","v":40.520698413211612},{"$f":"IFERROR(IF((OFFSET($C17,0,$A17))<0,\nMIN(0,D17-(OFFSET($C17,0,$A17)/(OFFSET($C15,-$A16,$A17)))),\nMAX(0,D17-(OFFSET($C17,0,$A17)/(OFFSET($C15,-$A16,$A17))))),0)","v":37.819318518997505},{"$f":"IFERROR(IF((OFFSET($C17,0,$A17))<0,\nMIN(0,E17-(OFFSET($C17,0,$A17)/(OFFSET($C15,-$A16,$A17)))),\nMAX(0,E17-(OFFSET($C17,0,$A17)/(OFFSET($C15,-$A16,$A17))))),0)","v":35.117938624783399},32.416558730569292,29.715178836355186,27.013798942141079,24.312419047926973,21.611039153712866,18.90965925949876,16.208279365284653,13.506899471070547,10.80551957685644,8.1041396826423338,5.4027597884282264,2.7013798942141189,1.1546319456101628E-14,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E14*((1+E$11)^0.5)/E$10)","v":29.424866284311353},{"$f":"IFERROR(IF((OFFSET($C18,0,$A18))<0,\nMIN(0,E18-(OFFSET($C18,0,$A18)/(OFFSET($C16,-$A17,$A18)))),\nMAX(0,E18-(OFFSET($C18,0,$A18)/(OFFSET($C16,-$A17,$A18))))),0)","v":27.463208532023931},{"$f":"IFERROR(IF((OFFSET($C18,0,$A18))<0,\nMIN(0,F18-(OFFSET($C18,0,$A18)/(OFFSET($C16,-$A17,$A18)))),\nMAX(0,F18-(OFFSET($C18,0,$A18)/(OFFSET($C16,-$A17,$A18))))),0)","v":25.501550779736508},23.539893027449086,21.578235275161664,19.616577522874241,17.654919770586819,15.693262018299395,13.731604266011971,11.769946513724546,9.8082887614371224,7.8466310091496991,5.8849732568622759,3.9233155045748527,1.9616577522874292,5.773159728050814E-15,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F14*((1+F$11)^0.5)/F$10)","v":22.369232874065847},{"$f":"IFERROR(IF((OFFSET($C19,0,$A19))<0,\nMIN(0,F19-(OFFSET($C19,0,$A19)/(OFFSET($C17,-$A18,$A19)))),\nMAX(0,F19-(OFFSET($C19,0,$A19)/(OFFSET($C17,-$A18,$A19))))),0)","v":20.877950682461456},19.386668490857065,17.895386299252674,16.404104107648283,14.912821916043894,13.421539724439505,11.930257532835116,10.438975341230726,8.9476931496263372,7.4564109580219471,5.965128766417557,4.4738465748131668,2.9825643832087767,1.4912821916043868,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G14*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,G20-(OFFSET($C20,0,$A20)/(OFFSET($C18,-$A19,$A20)))),\nMAX(0,G20-(OFFSET($C20,0,$A20)/(OFFSET($C18,-$A19,$A20))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H14*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,H21-(OFFSET($C21,0,$A21)/(OFFSET($C19,-$A20,$A21)))),\nMAX(0,H21-(OFFSET($C21,0,$A21)/(OFFSET($C19,-$A20,$A21))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I14*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C22,0,$A22))<0,\nMIN(0,I22-(OFFSET($C22,0,$A22)/(OFFSET($C20,-$A21,$A22)))),\nMAX(0,I22-(OFFSET($C22,0,$A22)/(OFFSET($C20,-$A21,$A22))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J14*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C23,0,$A23))<0,\nMIN(0,J23-(OFFSET($C23,0,$A23)/(OFFSET($C21,-$A22,$A23)))),\nMAX(0,J23-(OFFSET($C23,0,$A23)/(OFFSET($C21,-$A22,$A23))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K14*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C24,0,$A24))<0,\nMIN(0,K24-(OFFSET($C24,0,$A24)/(OFFSET($C22,-$A23,$A24)))),\nMAX(0,K24-(OFFSET($C24,0,$A24)/(OFFSET($C22,-$A23,$A24))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L14*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C25,0,$A25))<0,\nMIN(0,L25-(OFFSET($C25,0,$A25)/(OFFSET($C23,-$A24,$A25)))),\nMAX(0,L25-(OFFSET($C25,0,$A25)/(OFFSET($C23,-$A24,$A25))))),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M14*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C26,0,$A26))<0,\nMIN(0,M26-(OFFSET($C26,0,$A26)/(OFFSET($C24,-$A25,$A26)))),\nMAX(0,M26-(OFFSET($C26,0,$A26)/(OFFSET($C24,-$A25,$A26))))),0)","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N14*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C27,0,$A27))<0,\nMIN(0,N27-(OFFSET($C27,0,$A27)/(OFFSET($C25,-$A26,$A27)))),\nMAX(0,N27-(OFFSET($C27,0,$A27)/(OFFSET($C25,-$A26,$A27))))),0)","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O14*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C28,0,$A28))<0,\nMIN(0,O28-(OFFSET($C28,0,$A28)/(OFFSET($C26,-$A27,$A28)))),\nMAX(0,O28-(OFFSET($C28,0,$A28)/(OFFSET($C26,-$A27,$A28))))),0)","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P14*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C29,0,$A29))<0,\nMIN(0,P29-(OFFSET($C29,0,$A29)/(OFFSET($C27,-$A28,$A29)))),\nMAX(0,P29-(OFFSET($C29,0,$A29)/(OFFSET($C27,-$A28,$A29))))),0)","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q14*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C30,0,$A30))<0,\nMIN(0,Q30-(OFFSET($C30,0,$A30)/(OFFSET($C28,-$A29,$A30)))),\nMAX(0,Q30-(OFFSET($C30,0,$A30)/(OFFSET($C28,-$A29,$A30))))),0)","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R14*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C31,0,$A31))<0,\nMIN(0,R31-(OFFSET($C31,0,$A31)/(OFFSET($C29,-$A30,$A31)))),\nMAX(0,R31-(OFFSET($C31,0,$A31)/(OFFSET($C29,-$A30,$A31))))),0)","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S14*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C32,0,$A32))<0,\nMIN(0,S32-(OFFSET($C32,0,$A32)/(OFFSET($C30,-$A31,$A32)))),\nMAX(0,S32-(OFFSET($C32,0,$A32)/(OFFSET($C30,-$A31,$A32))))),0)","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T14*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C33,0,$A33))<0,\nMIN(0,T33-(OFFSET($C33,0,$A33)/(OFFSET($C31,-$A32,$A33)))),\nMAX(0,T33-(OFFSET($C33,0,$A33)/(OFFSET($C31,-$A32,$A33))))),0)","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U14*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,U34-(OFFSET($C34,0,$A34)/(OFFSET($C32,-$A33,$A34)))),\nMAX(0,U34-(OFFSET($C34,0,$A34)/(OFFSET($C32,-$A33,$A34))))),0)","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V14*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,V35-(OFFSET($C35,0,$A35)/(OFFSET($C33,-$A34,$A35)))),\nMAX(0,V35-(OFFSET($C35,0,$A35)/(OFFSET($C33,-$A34,$A35))))),0)","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A36)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W14*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C15","v":0},{"$f":"IF(C39=\"n/a\",\"n/a\",MAX(0,C39-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A17)","v":"RL Capex 2014-15"},null,{"$f":"D15","v":15},{"$f":"IF(D40=\"n/a\",\"n/a\",MAX(0,D40-1))","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E15","v":15},{"$f":"IF(E41=\"n/a\",\"n/a\",MAX(0,E41-1))","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F15","v":15},{"$f":"IF(F42=\"n/a\",\"n/a\",MAX(0,F42-1))","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G15","v":15},{"$f":"IF(G43=\"n/a\",\"n/a\",MAX(0,G43-1))","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H15","v":15},{"$f":"IF(H44=\"n/a\",\"n/a\",MAX(0,H44-1))","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I15","v":15},{"$f":"IF(I45=\"n/a\",\"n/a\",MAX(0,I45-1))","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J15","v":15},{"$f":"IF(J46=\"n/a\",\"n/a\",MAX(0,J46-1))","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K15","v":15},{"$f":"IF(K47=\"n/a\",\"n/a\",MAX(0,K47-1))","v":14},13,12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L15","v":15},{"$f":"IF(L48=\"n/a\",\"n/a\",MAX(0,L48-1))","v":14},13,12,11,10,9,8,7,6,5,4]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M15","v":15},{"$f":"IF(M49=\"n/a\",\"n/a\",MAX(0,M49-1))","v":14},13,12,11,10,9,8,7,6,5]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N15","v":0},{"$f":"IF(N50=\"n/a\",\"n/a\",MAX(0,N50-1))","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O15","v":0},{"$f":"IF(O51=\"n/a\",\"n/a\",MAX(0,O51-1))","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P15","v":0},{"$f":"IF(P52=\"n/a\",\"n/a\",MAX(0,P52-1))","v":0},0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q15","v":0},{"$f":"IF(Q53=\"n/a\",\"n/a\",MAX(0,Q53-1))","v":0},0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R15","v":0},{"$f":"IF(R54=\"n/a\",\"n/a\",MAX(0,R54-1))","v":0},0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S15","v":0},{"$f":"IF(S55=\"n/a\",\"n/a\",MAX(0,S55-1))","v":0},0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T15","v":0},{"$f":"IF(T56=\"n/a\",\"n/a\",MAX(0,T56-1))","v":0},0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U15","v":0},{"$f":"IF(U57=\"n/a\",\"n/a\",MAX(0,U57-1))","v":0},0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V15","v":0},{"$f":"IF(V58=\"n/a\",\"n/a\",MAX(0,V58-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W15","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C39:C60,0)),IF(SUM(C16:C37)=0,0,IF((SUMPRODUCT(C16:C37,C39:C60)/SUM(C16:C37))<0,1,(SUMPRODUCT(C16:C37,C39:C60)/SUM(C16:C37)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D39:D60,0)),IF(SUM(D16:D37)=0,0,IF((SUMPRODUCT(D16:D37,D39:D60)/SUM(D16:D37))<0,1,(SUMPRODUCT(D16:D37,D39:D60)/SUM(D16:D37)))),\"n/a\")","v":15.000000000000002},14.437582318387529,13.849927619557626,12.853563642396843,11.857815764117561,10.862855069845612,9.8689224513351839,8.8763682546233813,7.8857224126929077,6.8978264292045344,5.9141018177396854,4.9371538543808651,3.9723277781020023,3.0325956924785489,2.1597026604769218,1.6032423911126368,0.99999999999999611,0,0,0]
[]
["Asset Class 2",{"$f":"VLOOKUP($A63,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Switchgear"}]
[{"$f":"VALUE(REPLACE(A63,1,12,\"\"))","v":2},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A64,0)","v":568.85379627605039},{"$f":"OFFSET('RFM input'!H$222,$A64,0)-OFFSET('RFM input'!H$276,$A64,0)","v":38.183230725857442},{"$f":"OFFSET('RFM input'!I$222,$A64,0)-OFFSET('RFM input'!I$276,$A64,0)","v":43.867901598456996},{"$f":"OFFSET('RFM input'!J$222,$A64,0)-OFFSET('RFM input'!J$276,$A64,0)","v":52.487684236973429},{"$f":"OFFSET('RFM input'!K$222,$A64,0)-OFFSET('RFM input'!K$276,$A64,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A64,0)-OFFSET('RFM input'!L$276,$A64,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A64,0)-OFFSET('RFM input'!M$276,$A64,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A64,0)-OFFSET('RFM input'!N$276,$A64,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A64,0)-OFFSET('RFM input'!O$276,$A64,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A64,0)-OFFSET('RFM input'!P$276,$A64,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A64,0)-OFFSET('RFM input'!Q$276,$A64,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A64,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":45}]
[0,"Depreciated starting RAB",{"$f":"C64/C$10","v":568.85379627605039},{"$f":"IFERROR(MAX(0,C66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,D66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,E66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,F66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,G66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,H66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,I66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,J66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,K66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,L66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,M66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,N66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,O66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,P66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,R66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,S66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,T66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,U66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0},{"$f":"IFERROR(MAX(0,V66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A67)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D64*((1+D$11)^0.5)/D$10)","v":38.543972525290457},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,D67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,D67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":37.687439802506226},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,E67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,E67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":36.830907079721996},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,F67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,F67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":35.974374356937766},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,G67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,G67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":35.117841634153535},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,H67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,H67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":34.261308911369305},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,I67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,I67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":33.404776188585075},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,J67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,J67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":32.548243465800844},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,K67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,K67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":31.691710743016611},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,L67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,L67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":30.835178020232377},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,M67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,M67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":29.978645297448143},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,N67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,N67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":29.122112574663909},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,O67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,O67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":28.265579851879675},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,P67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,P67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":27.409047129095441},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,Q67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,Q67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":26.552514406311207},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,R67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,R67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":25.695981683526973},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,S67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,S67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":24.83944896074274},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,T67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,T67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":23.982916237958506},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,U67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,U67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":23.126383515174272},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,V67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,V67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":22.269850792390038}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E64*((1+E$11)^0.5)/E$10)","v":43.376695557912569},{"$f":"IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,E68-(OFFSET($C68,0,$A68)/(OFFSET($C66,-$A67,$A68)))),\nMAX(0,E68-(OFFSET($C68,0,$A68)/(OFFSET($C66,-$A67,$A68))))),0)","v":42.412768989958956},41.448842422005342,40.484915854051728,39.520989286098114,38.5570627181445,37.593136150190887,36.629209582237273,35.665283014283659,34.701356446330045,33.737429878376432,32.773503310422818,31.809576742469204,30.84565017451559,29.881723606561977,28.917797038608363,27.953870470654749,26.989943902701135,26.026017334747522]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F64*((1+F$11)^0.5)/F$10)","v":50.739771404777791},49.612220929116063,48.484670453454335,47.357119977792607,46.229569502130879,45.102019026469151,43.974468550807423,42.846918075145695,41.719367599483967,40.591817123822238,39.46426664816051,38.336716172498782,37.209165696837054,36.081615221175326,34.954064745513598,33.82651426985187,32.698963794190142,31.571413318528414]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G64*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H64*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I64*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J64*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K64*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L64*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M64*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N64*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O64*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P64*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q64*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R64*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S64*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T64*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U64*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V64*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C85,0,$A85))<0,\nMIN(0,V85-(OFFSET($C85,0,$A85)/(OFFSET($C83,-$A84,$A85)))),\nMAX(0,V85-(OFFSET($C85,0,$A85)/(OFFSET($C83,-$A84,$A85))))),0)","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A86)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W64*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C65","v":0},{"$f":"IF(C89=\"n/a\",\"n/a\",MAX(0,C89-1))","v":0},{"$f":"IF(D89=\"n/a\",\"n/a\",MAX(0,D89-1))","v":0},{"$f":"IF(E89=\"n/a\",\"n/a\",MAX(0,E89-1))","v":0},{"$f":"IF(F89=\"n/a\",\"n/a\",MAX(0,F89-1))","v":0},{"$f":"IF(G89=\"n/a\",\"n/a\",MAX(0,G89-1))","v":0},{"$f":"IF(H89=\"n/a\",\"n/a\",MAX(0,H89-1))","v":0},{"$f":"IF(I89=\"n/a\",\"n/a\",MAX(0,I89-1))","v":0},{"$f":"IF(J89=\"n/a\",\"n/a\",MAX(0,J89-1))","v":0},{"$f":"IF(K89=\"n/a\",\"n/a\",MAX(0,K89-1))","v":0},{"$f":"IF(L89=\"n/a\",\"n/a\",MAX(0,L89-1))","v":0},{"$f":"IF(M89=\"n/a\",\"n/a\",MAX(0,M89-1))","v":0},{"$f":"IF(N89=\"n/a\",\"n/a\",MAX(0,N89-1))","v":0},{"$f":"IF(O89=\"n/a\",\"n/a\",MAX(0,O89-1))","v":0},{"$f":"IF(P89=\"n/a\",\"n/a\",MAX(0,P89-1))","v":0},{"$f":"IF(Q89=\"n/a\",\"n/a\",MAX(0,Q89-1))","v":0},{"$f":"IF(R89=\"n/a\",\"n/a\",MAX(0,R89-1))","v":0},{"$f":"IF(S89=\"n/a\",\"n/a\",MAX(0,S89-1))","v":0},{"$f":"IF(T89=\"n/a\",\"n/a\",MAX(0,T89-1))","v":0},{"$f":"IF(U89=\"n/a\",\"n/a\",MAX(0,U89-1))","v":0},{"$f":"IF(V89=\"n/a\",\"n/a\",MAX(0,V89-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A67)","v":"RL Capex 2014-15"},null,{"$f":"D65","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2015-16",null,null,{"$f":"E65","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F65","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G65","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H65","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I65","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J65","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K65","v":45},44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L65","v":45},44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M65","v":45},44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N65","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O65","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P65","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q65","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R65","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S65","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T65","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U65","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V65","v":0},{"$f":"IF(V108=\"n/a\",\"n/a\",MAX(0,V108-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W65","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C89:C110,0)),IF(SUM(C66:C87)=0,0,IF((SUMPRODUCT(C66:C87,C89:C110)/SUM(C66:C87))<0,1,(SUMPRODUCT(C66:C87,C89:C110)/SUM(C66:C87)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D89:D110,0)),IF(SUM(D66:D87)=0,0,IF((SUMPRODUCT(D66:D87,D89:D110)/SUM(D66:D87))<0,1,(SUMPRODUCT(D66:D87,D89:D110)/SUM(D66:D87)))),\"n/a\")","v":45},{"$f":"IF(ISERROR(MATCH(\"n/a\",E89:E110,0)),IF(SUM(E66:E87)=0,0,IF((SUMPRODUCT(E66:E87,E89:E110)/SUM(E66:E87))<0,1,(SUMPRODUCT(E66:E87,E89:E110)/SUM(E66:E87)))),\"n/a\")","v":44.535091077762765},{"$f":"IF(ISERROR(MATCH(\"n/a\",F89:F110,0)),IF(SUM(F66:F87)=0,0,IF((SUMPRODUCT(F66:F87,F89:F110)/SUM(F66:F87))<0,1,(SUMPRODUCT(F66:F87,F89:F110)/SUM(F66:F87)))),\"n/a\")","v":44.107004888663134},{"$f":"IF(ISERROR(MATCH(\"n/a\",G89:G110,0)),IF(SUM(G66:G87)=0,0,IF((SUMPRODUCT(G66:G87,G89:G110)/SUM(G66:G87))<0,1,(SUMPRODUCT(G66:G87,G89:G110)/SUM(G66:G87)))),\"n/a\")","v":43.107354662747888},{"$f":"IF(ISERROR(MATCH(\"n/a\",H89:H110,0)),IF(SUM(H66:H87)=0,0,IF((SUMPRODUCT(H66:H87,H89:H110)/SUM(H66:H87))<0,1,(SUMPRODUCT(H66:H87,H89:H110)/SUM(H66:H87)))),\"n/a\")","v":42.107721056363467},{"$f":"IF(ISERROR(MATCH(\"n/a\",I89:I110,0)),IF(SUM(I66:I87)=0,0,IF((SUMPRODUCT(I66:I87,I89:I110)/SUM(I66:I87))<0,1,(SUMPRODUCT(I66:I87,I89:I110)/SUM(I66:I87)))),\"n/a\")","v":41.108105282852499},{"$f":"IF(ISERROR(MATCH(\"n/a\",J89:J110,0)),IF(SUM(J66:J87)=0,0,IF((SUMPRODUCT(J66:J87,J89:J110)/SUM(J66:J87))<0,1,(SUMPRODUCT(J66:J87,J89:J110)/SUM(J66:J87)))),\"n/a\")","v":40.108508676613617},{"$f":"IF(ISERROR(MATCH(\"n/a\",K89:K110,0)),IF(SUM(K66:K87)=0,0,IF((SUMPRODUCT(K66:K87,K89:K110)/SUM(K66:K87))<0,1,(SUMPRODUCT(K66:K87,K89:K110)/SUM(K66:K87)))),\"n/a\")","v":39.108932708585044},{"$f":"IF(ISERROR(MATCH(\"n/a\",L89:L110,0)),IF(SUM(L66:L87)=0,0,IF((SUMPRODUCT(L66:L87,L89:L110)/SUM(L66:L87))<0,1,(SUMPRODUCT(L66:L87,L89:L110)/SUM(L66:L87)))),\"n/a\")","v":38.109379004166833},{"$f":"IF(ISERROR(MATCH(\"n/a\",M89:M110,0)),IF(SUM(M66:M87)=0,0,IF((SUMPRODUCT(M66:M87,M89:M110)/SUM(M66:M87))<0,1,(SUMPRODUCT(M66:M87,M89:M110)/SUM(M66:M87)))),\"n/a\")","v":37.109849364042525},{"$f":"IF(ISERROR(MATCH(\"n/a\",N89:N110,0)),IF(SUM(N66:N87)=0,0,IF((SUMPRODUCT(N66:N87,N89:N110)/SUM(N66:N87))<0,1,(SUMPRODUCT(N66:N87,N89:N110)/SUM(N66:N87)))),\"n/a\")","v":36.110345788461942},{"$f":"IF(ISERROR(MATCH(\"n/a\",O89:O110,0)),IF(SUM(O66:O87)=0,0,IF((SUMPRODUCT(O66:O87,O89:O110)/SUM(O66:O87))<0,1,(SUMPRODUCT(O66:O87,O89:O110)/SUM(O66:O87)))),\"n/a\")","v":35.110870505676019},{"$f":"IF(ISERROR(MATCH(\"n/a\",P89:P110,0)),IF(SUM(P66:P87)=0,0,IF((SUMPRODUCT(P66:P87,P89:P110)/SUM(P66:P87))<0,1,(SUMPRODUCT(P66:P87,P89:P110)/SUM(P66:P87)))),\"n/a\")","v":34.111426005375947},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q89:Q110,0)),IF(SUM(Q66:Q87)=0,0,IF((SUMPRODUCT(Q66:Q87,Q89:Q110)/SUM(Q66:Q87))<0,1,(SUMPRODUCT(Q66:Q87,Q89:Q110)/SUM(Q66:Q87)))),\"n/a\")","v":33.112015078195284},{"$f":"IF(ISERROR(MATCH(\"n/a\",R89:R110,0)),IF(SUM(R66:R87)=0,0,IF((SUMPRODUCT(R66:R87,R89:R110)/SUM(R66:R87))<0,1,(SUMPRODUCT(R66:R87,R89:R110)/SUM(R66:R87)))),\"n/a\")","v":32.11264086259753},{"$f":"IF(ISERROR(MATCH(\"n/a\",S89:S110,0)),IF(SUM(S66:S87)=0,0,IF((SUMPRODUCT(S66:S87,S89:S110)/SUM(S66:S87))<0,1,(SUMPRODUCT(S66:S87,S89:S110)/SUM(S66:S87)))),\"n/a\")","v":31.113306900811821},{"$f":"IF(ISERROR(MATCH(\"n/a\",T89:T110,0)),IF(SUM(T66:T87)=0,0,IF((SUMPRODUCT(T66:T87,T89:T110)/SUM(T66:T87))<0,1,(SUMPRODUCT(T66:T87,T89:T110)/SUM(T66:T87)))),\"n/a\")","v":30.114017205921588},{"$f":"IF(ISERROR(MATCH(\"n/a\",U89:U110,0)),IF(SUM(U66:U87)=0,0,IF((SUMPRODUCT(U66:U87,U89:U110)/SUM(U66:U87))<0,1,(SUMPRODUCT(U66:U87,U89:U110)/SUM(U66:U87)))),\"n/a\")","v":29.114776342789849},{"$f":"IF(ISERROR(MATCH(\"n/a\",V89:V110,0)),IF(SUM(V66:V87)=0,0,IF((SUMPRODUCT(V66:V87,V89:V110)/SUM(V66:V87))<0,1,(SUMPRODUCT(V66:V87,V89:V110)/SUM(V66:V87)))),\"n/a\")","v":28.11558952626881},{"$f":"IF(ISERROR(MATCH(\"n/a\",W89:W110,0)),IF(SUM(W66:W87)=0,0,IF((SUMPRODUCT(W66:W87,W89:W110)/SUM(W66:W87))<0,1,(SUMPRODUCT(W66:W87,W89:W110)/SUM(W66:W87)))),\"n/a\")","v":27.116462741159737}]
[]
["Asset Class 3",{"$f":"VLOOKUP($A113,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Transformers"}]
[{"$f":"VALUE(REPLACE(A113,1,12,\"\"))","v":3},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A114,0)","v":256.8720966026417},{"$f":"OFFSET('RFM input'!H$222,$A114,0)-OFFSET('RFM input'!H$276,$A114,0)","v":10.513331740807915},{"$f":"OFFSET('RFM input'!I$222,$A114,0)-OFFSET('RFM input'!I$276,$A114,0)","v":29.323156404530874},{"$f":"OFFSET('RFM input'!J$222,$A114,0)-OFFSET('RFM input'!J$276,$A114,0)","v":27.687502882970279},{"$f":"OFFSET('RFM input'!K$222,$A114,0)-OFFSET('RFM input'!K$276,$A114,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A114,0)-OFFSET('RFM input'!L$276,$A114,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A114,0)-OFFSET('RFM input'!M$276,$A114,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A114,0)-OFFSET('RFM input'!N$276,$A114,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A114,0)-OFFSET('RFM input'!O$276,$A114,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A114,0)-OFFSET('RFM input'!P$276,$A114,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A114,0)-OFFSET('RFM input'!Q$276,$A114,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":45}]
[0,"Depreciated starting RAB",{"$f":"C114/C$10","v":256.8720966026417},{"$f":"IFERROR(MAX(0,C116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,D116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,E116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,F116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,G116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,H116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,I116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,J116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,K116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,L116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,M116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,N116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,O116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,P116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,R116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,S116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,T116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,U116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,V116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A117)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D114*((1+D$11)^0.5)/D$10)","v":10.612658019336958},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,D117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,D117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":10.376821174462803},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,E117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,E117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":10.140984329588647},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,F117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,F117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":9.905147484714492},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,G117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,G117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":9.6693106398403366},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,H117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,H117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":9.4334737949661811},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,I117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,I117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":9.1976369500920256},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,J117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,J117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":8.9618001052178702},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,K117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,K117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":8.7259632603437147},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,L117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,L117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":8.4901264154695593},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,M117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,M117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":8.2542895705954038},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,N117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,N117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":8.0184527257212483},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,O117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,O117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":7.7826158808470938},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,P117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,P117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":7.5467790359729392},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,Q117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,Q117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":7.3109421910987846},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,R117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,R117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":7.0751053462246301},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,S117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,S117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":6.8392685013504755},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,T117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,T117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":6.6034316564763209},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,U117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,U117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":6.3675948116021663},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,V117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,V117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":6.1317579667280118}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E114*((1+E$11)^0.5)/E$10)","v":28.994813560927859},{"$f":"IFERROR(IF((OFFSET($C118,0,$A118))<0,\nMIN(0,E118-(OFFSET($C118,0,$A118)/(OFFSET($C116,-$A117,$A118)))),\nMAX(0,E118-(OFFSET($C118,0,$A118)/(OFFSET($C116,-$A117,$A118))))),0)","v":28.350484370685017},27.706155180442174,27.061825990199331,26.417496799956488,25.773167609713646,25.128838419470803,24.48450922922796,23.840180038985118,23.195850848742275,22.551521658499432,21.907192468256589,21.262863278013747,20.618534087770904,19.974204897528061,19.329875707285218,18.685546517042376,18.041217326799533,17.39688813655669]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F114*((1+F$11)^0.5)/F$10)","v":26.7654705570231},26.170682322422586,25.575894087822071,24.981105853221557,24.386317618621042,23.791529384020528,23.196741149420014,22.601952914819499,22.007164680218985,21.41237644561847,20.817588211017956,20.222799976417441,19.628011741816927,19.033223507216412,18.438435272615898,17.843647038015384,17.248858803414869,16.654070568814355]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G114*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H114*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I114*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J114*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K114*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L114*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M114*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N114*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O114*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P114*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q114*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R114*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S114*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T114*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U114*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V114*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C135,0,$A135))<0,\nMIN(0,V135-(OFFSET($C135,0,$A135)/(OFFSET($C133,-$A134,$A135)))),\nMAX(0,V135-(OFFSET($C135,0,$A135)/(OFFSET($C133,-$A134,$A135))))),0)","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A136)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W114*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C115","v":0},{"$f":"IF(C139=\"n/a\",\"n/a\",MAX(0,C139-1))","v":0},{"$f":"IF(D139=\"n/a\",\"n/a\",MAX(0,D139-1))","v":0},{"$f":"IF(E139=\"n/a\",\"n/a\",MAX(0,E139-1))","v":0},{"$f":"IF(F139=\"n/a\",\"n/a\",MAX(0,F139-1))","v":0},{"$f":"IF(G139=\"n/a\",\"n/a\",MAX(0,G139-1))","v":0},{"$f":"IF(H139=\"n/a\",\"n/a\",MAX(0,H139-1))","v":0},{"$f":"IF(I139=\"n/a\",\"n/a\",MAX(0,I139-1))","v":0},{"$f":"IF(J139=\"n/a\",\"n/a\",MAX(0,J139-1))","v":0},{"$f":"IF(K139=\"n/a\",\"n/a\",MAX(0,K139-1))","v":0},{"$f":"IF(L139=\"n/a\",\"n/a\",MAX(0,L139-1))","v":0},{"$f":"IF(M139=\"n/a\",\"n/a\",MAX(0,M139-1))","v":0},{"$f":"IF(N139=\"n/a\",\"n/a\",MAX(0,N139-1))","v":0},{"$f":"IF(O139=\"n/a\",\"n/a\",MAX(0,O139-1))","v":0},{"$f":"IF(P139=\"n/a\",\"n/a\",MAX(0,P139-1))","v":0},{"$f":"IF(Q139=\"n/a\",\"n/a\",MAX(0,Q139-1))","v":0},{"$f":"IF(R139=\"n/a\",\"n/a\",MAX(0,R139-1))","v":0},{"$f":"IF(S139=\"n/a\",\"n/a\",MAX(0,S139-1))","v":0},{"$f":"IF(T139=\"n/a\",\"n/a\",MAX(0,T139-1))","v":0},{"$f":"IF(U139=\"n/a\",\"n/a\",MAX(0,U139-1))","v":0},{"$f":"IF(V139=\"n/a\",\"n/a\",MAX(0,V139-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A117)","v":"RL Capex 2014-15"},null,{"$f":"D115","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2015-16",null,null,{"$f":"E115","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F115","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G115","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H115","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I115","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J115","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K115","v":45},44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L115","v":45},44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M115","v":45},44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N115","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O115","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P115","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q115","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R115","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S115","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T115","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U115","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V115","v":0},{"$f":"IF(V158=\"n/a\",\"n/a\",MAX(0,V158-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W115","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C139:C160,0)),IF(SUM(C116:C137)=0,0,IF((SUMPRODUCT(C116:C137,C139:C160)/SUM(C116:C137))<0,1,(SUMPRODUCT(C116:C137,C139:C160)/SUM(C116:C137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D139:D160,0)),IF(SUM(D116:D137)=0,0,IF((SUMPRODUCT(D116:D137,D139:D160)/SUM(D116:D137))<0,1,(SUMPRODUCT(D116:D137,D139:D160)/SUM(D116:D137)))),\"n/a\")","v":45},{"$f":"IF(ISERROR(MATCH(\"n/a\",E139:E160,0)),IF(SUM(E116:E137)=0,0,IF((SUMPRODUCT(E116:E137,E139:E160)/SUM(E116:E137))<0,1,(SUMPRODUCT(E116:E137,E139:E160)/SUM(E116:E137)))),\"n/a\")","v":44.736439158693727},{"$f":"IF(ISERROR(MATCH(\"n/a\",F139:F160,0)),IF(SUM(F116:F137)=0,0,IF((SUMPRODUCT(F116:F137,F139:F160)/SUM(F116:F137))<0,1,(SUMPRODUCT(F116:F137,F139:F160)/SUM(F116:F137)))),\"n/a\")","v":44.254754305314371},{"$f":"IF(ISERROR(MATCH(\"n/a\",G139:G160,0)),IF(SUM(G116:G137)=0,0,IF((SUMPRODUCT(G116:G137,G139:G160)/SUM(G116:G137))<0,1,(SUMPRODUCT(G116:G137,G139:G160)/SUM(G116:G137)))),\"n/a\")","v":43.25501769568438},{"$f":"IF(ISERROR(MATCH(\"n/a\",H139:H160,0)),IF(SUM(H116:H137)=0,0,IF((SUMPRODUCT(H116:H137,H139:H160)/SUM(H116:H137))<0,1,(SUMPRODUCT(H116:H137,H139:H160)/SUM(H116:H137)))),\"n/a\")","v":42.255293556196087},{"$f":"IF(ISERROR(MATCH(\"n/a\",I139:I160,0)),IF(SUM(I116:I137)=0,0,IF((SUMPRODUCT(I116:I137,I139:I160)/SUM(I116:I137))<0,1,(SUMPRODUCT(I116:I137,I139:I160)/SUM(I116:I137)))),\"n/a\")","v":41.255582793914797},{"$f":"IF(ISERROR(MATCH(\"n/a\",J139:J160,0)),IF(SUM(J116:J137)=0,0,IF((SUMPRODUCT(J116:J137,J139:J160)/SUM(J116:J137))<0,1,(SUMPRODUCT(J116:J137,J139:J160)/SUM(J116:J137)))),\"n/a\")","v":40.25588640606383},{"$f":"IF(ISERROR(MATCH(\"n/a\",K139:K160,0)),IF(SUM(K116:K137)=0,0,IF((SUMPRODUCT(K116:K137,K139:K160)/SUM(K116:K137))<0,1,(SUMPRODUCT(K116:K137,K139:K160)/SUM(K116:K137)))),\"n/a\")","v":39.256205491511508},{"$f":"IF(ISERROR(MATCH(\"n/a\",L139:L160,0)),IF(SUM(L116:L137)=0,0,IF((SUMPRODUCT(L116:L137,L139:L160)/SUM(L116:L137))<0,1,(SUMPRODUCT(L116:L137,L139:L160)/SUM(L116:L137)))),\"n/a\")","v":38.256541264060473},{"$f":"IF(ISERROR(MATCH(\"n/a\",M139:M160,0)),IF(SUM(M116:M137)=0,0,IF((SUMPRODUCT(M116:M137,M139:M160)/SUM(M116:M137))<0,1,(SUMPRODUCT(M116:M137,M139:M160)/SUM(M116:M137)))),\"n/a\")","v":37.256895067877785},{"$f":"IF(ISERROR(MATCH(\"n/a\",N139:N160,0)),IF(SUM(N116:N137)=0,0,IF((SUMPRODUCT(N116:N137,N139:N160)/SUM(N116:N137))<0,1,(SUMPRODUCT(N116:N137,N139:N160)/SUM(N116:N137)))),\"n/a\")","v":36.257268395479549},{"$f":"IF(ISERROR(MATCH(\"n/a\",O139:O160,0)),IF(SUM(O116:O137)=0,0,IF((SUMPRODUCT(O116:O137,O139:O160)/SUM(O116:O137))<0,1,(SUMPRODUCT(O116:O137,O139:O160)/SUM(O116:O137)))),\"n/a\")","v":35.257662908777277},{"$f":"IF(ISERROR(MATCH(\"n/a\",P139:P160,0)),IF(SUM(P116:P137)=0,0,IF((SUMPRODUCT(P116:P137,P139:P160)/SUM(P116:P137))<0,1,(SUMPRODUCT(P116:P137,P139:P160)/SUM(P116:P137)))),\"n/a\")","v":34.258080463811964},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q139:Q160,0)),IF(SUM(Q116:Q137)=0,0,IF((SUMPRODUCT(Q116:Q137,Q139:Q160)/SUM(Q116:Q137))<0,1,(SUMPRODUCT(Q116:Q137,Q139:Q160)/SUM(Q116:Q137)))),\"n/a\")","v":33.258523139952281},{"$f":"IF(ISERROR(MATCH(\"n/a\",R139:R160,0)),IF(SUM(R116:R137)=0,0,IF((SUMPRODUCT(R116:R137,R139:R160)/SUM(R116:R137))<0,1,(SUMPRODUCT(R116:R137,R139:R160)/SUM(R116:R137)))),\"n/a\")","v":32.258993274526198},{"$f":"IF(ISERROR(MATCH(\"n/a\",S139:S160,0)),IF(SUM(S116:S137)=0,0,IF((SUMPRODUCT(S116:S137,S139:S160)/SUM(S116:S137))<0,1,(SUMPRODUCT(S116:S137,S139:S160)/SUM(S116:S137)))),\"n/a\")","v":31.259493504103173},{"$f":"IF(ISERROR(MATCH(\"n/a\",T139:T160,0)),IF(SUM(T116:T137)=0,0,IF((SUMPRODUCT(T116:T137,T139:T160)/SUM(T116:T137))<0,1,(SUMPRODUCT(T116:T137,T139:T160)/SUM(T116:T137)))),\"n/a\")","v":30.260026813966462},{"$f":"IF(ISERROR(MATCH(\"n/a\",U139:U160,0)),IF(SUM(U116:U137)=0,0,IF((SUMPRODUCT(U116:U137,U139:U160)/SUM(U116:U137))<0,1,(SUMPRODUCT(U116:U137,U139:U160)/SUM(U116:U137)))),\"n/a\")","v":29.260596597735798},{"$f":"IF(ISERROR(MATCH(\"n/a\",V139:V160,0)),IF(SUM(V116:V137)=0,0,IF((SUMPRODUCT(V116:V137,V139:V160)/SUM(V116:V137))<0,1,(SUMPRODUCT(V116:V137,V139:V160)/SUM(V116:V137)))),\"n/a\")","v":28.261206729656362},{"$f":"IF(ISERROR(MATCH(\"n/a\",W139:W160,0)),IF(SUM(W116:W137)=0,0,IF((SUMPRODUCT(W116:W137,W139:W160)/SUM(W116:W137))<0,1,(SUMPRODUCT(W116:W137,W139:W160)/SUM(W116:W137)))),\"n/a\")","v":27.261861652808374}]
[]
["Asset Class 4",{"$f":"VLOOKUP($A163,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Reactive"}]
[{"$f":"VALUE(REPLACE(A163,1,12,\"\"))","v":4},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A164,0)","v":80.987069121386128},{"$f":"OFFSET('RFM input'!H$222,$A164,0)-OFFSET('RFM input'!H$276,$A164,0)","v":4.9579991996196178},{"$f":"OFFSET('RFM input'!I$222,$A164,0)-OFFSET('RFM input'!I$276,$A164,0)","v":3.15989480491907},{"$f":"OFFSET('RFM input'!J$222,$A164,0)-OFFSET('RFM input'!J$276,$A164,0)","v":10.702416466929545},{"$f":"OFFSET('RFM input'!K$222,$A164,0)-OFFSET('RFM input'!K$276,$A164,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A164,0)-OFFSET('RFM input'!L$276,$A164,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A164,0)-OFFSET('RFM input'!M$276,$A164,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A164,0)-OFFSET('RFM input'!N$276,$A164,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A164,0)-OFFSET('RFM input'!O$276,$A164,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A164,0)-OFFSET('RFM input'!P$276,$A164,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A164,0)-OFFSET('RFM input'!Q$276,$A164,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":40}]
[0,"Depreciated starting RAB",{"$f":"C164/C$10","v":80.987069121386128},{"$f":"IFERROR(MAX(0,C166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,D166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,E166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,F166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,G166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,H166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,I166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,J166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,K166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,L166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,M166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,N166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,O166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,P166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,R166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,S166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,T166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,U166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,V166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A167)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D164*((1+D$11)^0.5)/D$10)","v":5.0048406407145176},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,D167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,D167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":4.879719624696655},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,E167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,E167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":4.7545986086787924},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,F167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,F167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":4.6294775926609297},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,G167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,G167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":4.5043565766430671},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,H167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,H167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":4.3792355606252045},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,I167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,I167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":4.2541145446073418},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,J167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,J167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":4.1289935285894792},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,K167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,K167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":4.0038725125716166},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,L167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,L167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":3.8787514965537535},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,M167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,M167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":3.7536304805358904},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,N167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,N167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":3.6285094645180274},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,O167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,O167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":3.5033884485001643},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,P167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,P167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":3.3782674324823012},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,Q167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,Q167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":3.2531464164644381},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,R167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,R167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":3.1280254004465751},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,S167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,S167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":3.002904384428712},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,T167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,T167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":2.8777833684108489},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,U167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,U167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":2.7526623523929858},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,V167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,V167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":2.6275413363751228}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E164*((1+E$11)^0.5)/E$10)","v":3.1245122277019322},{"$f":"IFERROR(IF((OFFSET($C168,0,$A168))<0,\nMIN(0,E168-(OFFSET($C168,0,$A168)/(OFFSET($C166,-$A167,$A168)))),\nMAX(0,E168-(OFFSET($C168,0,$A168)/(OFFSET($C166,-$A167,$A168))))),0)","v":3.046399422009384},2.9682866163168358,2.8901738106242876,2.8120610049317394,2.7339481992391912,2.655835393546643,2.5777225878540948,2.4996097821615466,2.4214969764689984,2.3433841707764502,2.265271365083902,2.1871585593913538,2.1090457536988056,2.0309329480062575,1.9528201423137093,1.8747073366211611,1.7965945309286129,1.7184817252360647]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F164*((1+F$11)^0.5)/F$10)","v":10.3460111244193},10.087360846308817,9.8287105681983338,9.5700602900878504,9.3114100119773671,9.0527597338668837,8.7941094557564004,8.535459177645917,8.2768088995354336,8.0181586214249503,7.7595083433144678,7.5008580652039853,7.2422077870935029,6.9835575089830204,6.7249072308725379,6.4662569527620555,6.207606674651573,5.9489563965410905]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G164*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H164*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I164*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J164*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K164*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L164*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M164*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N164*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O164*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P164*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q164*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R164*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S164*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T164*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U164*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V164*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C185,0,$A185))<0,\nMIN(0,V185-(OFFSET($C185,0,$A185)/(OFFSET($C183,-$A184,$A185)))),\nMAX(0,V185-(OFFSET($C185,0,$A185)/(OFFSET($C183,-$A184,$A185))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W164*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C165","v":0},{"$f":"IF(C189=\"n/a\",\"n/a\",MAX(0,C189-1))","v":0},{"$f":"IF(D189=\"n/a\",\"n/a\",MAX(0,D189-1))","v":0},{"$f":"IF(E189=\"n/a\",\"n/a\",MAX(0,E189-1))","v":0},{"$f":"IF(F189=\"n/a\",\"n/a\",MAX(0,F189-1))","v":0},{"$f":"IF(G189=\"n/a\",\"n/a\",MAX(0,G189-1))","v":0},{"$f":"IF(H189=\"n/a\",\"n/a\",MAX(0,H189-1))","v":0},{"$f":"IF(I189=\"n/a\",\"n/a\",MAX(0,I189-1))","v":0},{"$f":"IF(J189=\"n/a\",\"n/a\",MAX(0,J189-1))","v":0},{"$f":"IF(K189=\"n/a\",\"n/a\",MAX(0,K189-1))","v":0},{"$f":"IF(L189=\"n/a\",\"n/a\",MAX(0,L189-1))","v":0},{"$f":"IF(M189=\"n/a\",\"n/a\",MAX(0,M189-1))","v":0},{"$f":"IF(N189=\"n/a\",\"n/a\",MAX(0,N189-1))","v":0},{"$f":"IF(O189=\"n/a\",\"n/a\",MAX(0,O189-1))","v":0},{"$f":"IF(P189=\"n/a\",\"n/a\",MAX(0,P189-1))","v":0},{"$f":"IF(Q189=\"n/a\",\"n/a\",MAX(0,Q189-1))","v":0},{"$f":"IF(R189=\"n/a\",\"n/a\",MAX(0,R189-1))","v":0},{"$f":"IF(S189=\"n/a\",\"n/a\",MAX(0,S189-1))","v":0},{"$f":"IF(T189=\"n/a\",\"n/a\",MAX(0,T189-1))","v":0},{"$f":"IF(U189=\"n/a\",\"n/a\",MAX(0,U189-1))","v":0},{"$f":"IF(V189=\"n/a\",\"n/a\",MAX(0,V189-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A167)","v":"RL Capex 2014-15"},null,{"$f":"D165","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"E165","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F165","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G165","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H165","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I165","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J165","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K165","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L165","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M165","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N165","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O165","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P165","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q165","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R165","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S165","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T165","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U165","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V165","v":0},{"$f":"IF(V208=\"n/a\",\"n/a\",MAX(0,V208-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W165","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C189:C210,0)),IF(SUM(C166:C187)=0,0,IF((SUMPRODUCT(C166:C187,C189:C210)/SUM(C166:C187))<0,1,(SUMPRODUCT(C166:C187,C189:C210)/SUM(C166:C187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D189:D210,0)),IF(SUM(D166:D187)=0,0,IF((SUMPRODUCT(D166:D187,D189:D210)/SUM(D166:D187))<0,1,(SUMPRODUCT(D166:D187,D189:D210)/SUM(D166:D187)))),\"n/a\")","v":40},{"$f":"IF(ISERROR(MATCH(\"n/a\",E189:E210,0)),IF(SUM(E166:E187)=0,0,IF((SUMPRODUCT(E166:E187,E189:E210)/SUM(E166:E187))<0,1,(SUMPRODUCT(E166:E187,E189:E210)/SUM(E166:E187)))),\"n/a\")","v":39.390357536528086},{"$f":"IF(ISERROR(MATCH(\"n/a\",F189:F210,0)),IF(SUM(F166:F187)=0,0,IF((SUMPRODUCT(F166:F187,F189:F210)/SUM(F166:F187))<0,1,(SUMPRODUCT(F166:F187,F189:F210)/SUM(F166:F187)))),\"n/a\")","v":39.308117578381598},{"$f":"IF(ISERROR(MATCH(\"n/a\",G189:G210,0)),IF(SUM(G166:G187)=0,0,IF((SUMPRODUCT(G166:G187,G189:G210)/SUM(G166:G187))<0,1,(SUMPRODUCT(G166:G187,G189:G210)/SUM(G166:G187)))),\"n/a\")","v":38.308614343217002},{"$f":"IF(ISERROR(MATCH(\"n/a\",H189:H210,0)),IF(SUM(H166:H187)=0,0,IF((SUMPRODUCT(H166:H187,H189:H210)/SUM(H166:H187))<0,1,(SUMPRODUCT(H166:H187,H189:H210)/SUM(H166:H187)))),\"n/a\")","v":37.309137752024867},{"$f":"IF(ISERROR(MATCH(\"n/a\",I189:I210,0)),IF(SUM(I166:I187)=0,0,IF((SUMPRODUCT(I166:I187,I189:I210)/SUM(I166:I187))<0,1,(SUMPRODUCT(I166:I187,I189:I210)/SUM(I166:I187)))),\"n/a\")","v":36.309690007447969},{"$f":"IF(ISERROR(MATCH(\"n/a\",J189:J210,0)),IF(SUM(J166:J187)=0,0,IF((SUMPRODUCT(J166:J187,J189:J210)/SUM(J166:J187))<0,1,(SUMPRODUCT(J166:J187,J189:J210)/SUM(J166:J187)))),\"n/a\")","v":35.310273561797459},{"$f":"IF(ISERROR(MATCH(\"n/a\",K189:K210,0)),IF(SUM(K166:K187)=0,0,IF((SUMPRODUCT(K166:K187,K189:K210)/SUM(K166:K187))<0,1,(SUMPRODUCT(K166:K187,K189:K210)/SUM(K166:K187)))),\"n/a\")","v":34.310891153459217},{"$f":"IF(ISERROR(MATCH(\"n/a\",L189:L210,0)),IF(SUM(L166:L187)=0,0,IF((SUMPRODUCT(L166:L187,L189:L210)/SUM(L166:L187))<0,1,(SUMPRODUCT(L166:L187,L189:L210)/SUM(L166:L187)))),\"n/a\")","v":33.311545849862128},{"$f":"IF(ISERROR(MATCH(\"n/a\",M189:M210,0)),IF(SUM(M166:M187)=0,0,IF((SUMPRODUCT(M166:M187,M189:M210)/SUM(M166:M187))<0,1,(SUMPRODUCT(M166:M187,M189:M210)/SUM(M166:M187)))),\"n/a\")","v":32.312241098430682},{"$f":"IF(ISERROR(MATCH(\"n/a\",N189:N210,0)),IF(SUM(N166:N187)=0,0,IF((SUMPRODUCT(N166:N187,N189:N210)/SUM(N166:N187))<0,1,(SUMPRODUCT(N166:N187,N189:N210)/SUM(N166:N187)))),\"n/a\")","v":31.312980787308305},{"$f":"IF(ISERROR(MATCH(\"n/a\",O189:O210,0)),IF(SUM(O166:O187)=0,0,IF((SUMPRODUCT(O166:O187,O189:O210)/SUM(O166:O187))<0,1,(SUMPRODUCT(O166:O187,O189:O210)/SUM(O166:O187)))),\"n/a\")","v":30.313769318109486},{"$f":"IF(ISERROR(MATCH(\"n/a\",P189:P210,0)),IF(SUM(P166:P187)=0,0,IF((SUMPRODUCT(P166:P187,P189:P210)/SUM(P166:P187))<0,1,(SUMPRODUCT(P166:P187,P189:P210)/SUM(P166:P187)))),\"n/a\")","v":29.314611693575376},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q189:Q210,0)),IF(SUM(Q166:Q187)=0,0,IF((SUMPRODUCT(Q166:Q187,Q189:Q210)/SUM(Q166:Q187))<0,1,(SUMPRODUCT(Q166:Q187,Q189:Q210)/SUM(Q166:Q187)))),\"n/a\")","v":28.315513623820891},{"$f":"IF(ISERROR(MATCH(\"n/a\",R189:R210,0)),IF(SUM(R166:R187)=0,0,IF((SUMPRODUCT(R166:R187,R189:R210)/SUM(R166:R187))<0,1,(SUMPRODUCT(R166:R187,R189:R210)/SUM(R166:R187)))),\"n/a\")","v":27.316481655942095},{"$f":"IF(ISERROR(MATCH(\"n/a\",S189:S210,0)),IF(SUM(S166:S187)=0,0,IF((SUMPRODUCT(S166:S187,S189:S210)/SUM(S166:S187))<0,1,(SUMPRODUCT(S166:S187,S189:S210)/SUM(S166:S187)))),\"n/a\")","v":26.317523333204079},{"$f":"IF(ISERROR(MATCH(\"n/a\",T189:T210,0)),IF(SUM(T166:T187)=0,0,IF((SUMPRODUCT(T166:T187,T189:T210)/SUM(T166:T187))<0,1,(SUMPRODUCT(T166:T187,T189:T210)/SUM(T166:T187)))),\"n/a\")","v":25.318647391997217},{"$f":"IF(ISERROR(MATCH(\"n/a\",U189:U210,0)),IF(SUM(U166:U187)=0,0,IF((SUMPRODUCT(U166:U187,U189:U210)/SUM(U166:U187))<0,1,(SUMPRODUCT(U166:U187,U189:U210)/SUM(U166:U187)))),\"n/a\")","v":24.319864007446341},{"$f":"IF(ISERROR(MATCH(\"n/a\",V189:V210,0)),IF(SUM(V166:V187)=0,0,IF((SUMPRODUCT(V166:V187,V189:V210)/SUM(V166:V187))<0,1,(SUMPRODUCT(V166:V187,V189:V210)/SUM(V166:V187)))),\"n/a\")","v":23.321185102296639},{"$f":"IF(ISERROR(MATCH(\"n/a\",W189:W210,0)),IF(SUM(W166:W187)=0,0,IF((SUMPRODUCT(W166:W187,W189:W210)/SUM(W166:W187))<0,1,(SUMPRODUCT(W166:W187,W189:W210)/SUM(W166:W187)))),\"n/a\")","v":22.322624738948445}]
[]
["Asset Class 5",{"$f":"VLOOKUP($A213,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Towers and Conductor"}]
[{"$f":"VALUE(REPLACE(A213,1,12,\"\"))","v":5},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A214,0)","v":1089.4047294776162},{"$f":"OFFSET('RFM input'!H$222,$A214,0)-OFFSET('RFM input'!H$276,$A214,0)","v":24.261954439198949},{"$f":"OFFSET('RFM input'!I$222,$A214,0)-OFFSET('RFM input'!I$276,$A214,0)","v":23.469053904893062},{"$f":"OFFSET('RFM input'!J$222,$A214,0)-OFFSET('RFM input'!J$276,$A214,0)","v":11.116298190917501},{"$f":"OFFSET('RFM input'!K$222,$A214,0)-OFFSET('RFM input'!K$276,$A214,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A214,0)-OFFSET('RFM input'!L$276,$A214,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A214,0)-OFFSET('RFM input'!M$276,$A214,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A214,0)-OFFSET('RFM input'!N$276,$A214,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A214,0)-OFFSET('RFM input'!O$276,$A214,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A214,0)-OFFSET('RFM input'!P$276,$A214,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A214,0)-OFFSET('RFM input'!Q$276,$A214,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":60}]
[0,"Depreciated starting RAB",{"$f":"C214/C$10","v":1089.4047294776162},{"$f":"IFERROR(MAX(0,C216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,D216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,E216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,F216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,G216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,H216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,I216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,J216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,K216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,L216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,M216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,N216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,O216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,P216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,R216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,S216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,T216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,U216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,V216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A217)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D214*((1+D$11)^0.5)/D$10)","v":24.491172892844133},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,D217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,D217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":24.082986677963397},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,E217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,E217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":23.674800463082661},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,F217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,F217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":23.266614248201925},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,G217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,G217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":22.858428033321189},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,H217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,H217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":22.450241818440453},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,I217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,I217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":22.042055603559717},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,J217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,J217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":21.633869388678981},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,K217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,K217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":21.225683173798245},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,L217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,L217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":20.817496958917509},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,M217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,M217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":20.409310744036773},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,N217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,N217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":20.001124529156037},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,O217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,O217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":19.592938314275301},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,P217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,P217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":19.184752099394565},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,Q217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,Q217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":18.776565884513829},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,R217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,R217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":18.368379669633093},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,S217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,S217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":17.960193454752357},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,T217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,T217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":17.552007239871621},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,U217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,U217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":17.143821024990885},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,V217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,V217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":16.735634810110149}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E214*((1+E$11)^0.5)/E$10)","v":23.206261735131477},{"$f":"IFERROR(IF((OFFSET($C218,0,$A218))<0,\nMIN(0,E218-(OFFSET($C218,0,$A218)/(OFFSET($C216,-$A217,$A218)))),\nMAX(0,E218-(OFFSET($C218,0,$A218)/(OFFSET($C216,-$A217,$A218))))),0)","v":22.819490706212619},22.432719677293761,22.045948648374903,21.659177619456045,21.272406590537187,20.885635561618329,20.498864532699471,20.112093503780613,19.725322474861755,19.338551445942898,18.95178041702404,18.565009388105182,18.178238359186324,17.791467330267466,17.404696301348608,17.01792527242975,16.631154243510892,16.244383214592034]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F214*((1+F$11)^0.5)/F$10)","v":10.746110011787838},10.567008178258041,10.387906344728243,10.208804511198446,10.029702677668649,9.8506008441388513,9.6714990106090539,9.4923971770792566,9.3132953435494592,9.1341935100196618,8.9550916764898645,8.7759898429600671,8.5968880094302698,8.4177861759004724,8.238684342370675,8.0595825088408777,7.8804806753110803,7.701378841781283]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G214*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H214*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I214*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J214*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K214*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L214*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M214*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N214*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O214*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P214*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q214*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R214*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S214*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T214*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U214*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V214*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,V235-(OFFSET($C235,0,$A235)/(OFFSET($C233,-$A234,$A235)))),\nMAX(0,V235-(OFFSET($C235,0,$A235)/(OFFSET($C233,-$A234,$A235))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W214*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C215","v":0},{"$f":"IF(C239=\"n/a\",\"n/a\",MAX(0,C239-1))","v":0},{"$f":"IF(D239=\"n/a\",\"n/a\",MAX(0,D239-1))","v":0},{"$f":"IF(E239=\"n/a\",\"n/a\",MAX(0,E239-1))","v":0},{"$f":"IF(F239=\"n/a\",\"n/a\",MAX(0,F239-1))","v":0},{"$f":"IF(G239=\"n/a\",\"n/a\",MAX(0,G239-1))","v":0},{"$f":"IF(H239=\"n/a\",\"n/a\",MAX(0,H239-1))","v":0},{"$f":"IF(I239=\"n/a\",\"n/a\",MAX(0,I239-1))","v":0},{"$f":"IF(J239=\"n/a\",\"n/a\",MAX(0,J239-1))","v":0},{"$f":"IF(K239=\"n/a\",\"n/a\",MAX(0,K239-1))","v":0},{"$f":"IF(L239=\"n/a\",\"n/a\",MAX(0,L239-1))","v":0},{"$f":"IF(M239=\"n/a\",\"n/a\",MAX(0,M239-1))","v":0},{"$f":"IF(N239=\"n/a\",\"n/a\",MAX(0,N239-1))","v":0},{"$f":"IF(O239=\"n/a\",\"n/a\",MAX(0,O239-1))","v":0},{"$f":"IF(P239=\"n/a\",\"n/a\",MAX(0,P239-1))","v":0},{"$f":"IF(Q239=\"n/a\",\"n/a\",MAX(0,Q239-1))","v":0},{"$f":"IF(R239=\"n/a\",\"n/a\",MAX(0,R239-1))","v":0},{"$f":"IF(S239=\"n/a\",\"n/a\",MAX(0,S239-1))","v":0},{"$f":"IF(T239=\"n/a\",\"n/a\",MAX(0,T239-1))","v":0},{"$f":"IF(U239=\"n/a\",\"n/a\",MAX(0,U239-1))","v":0},{"$f":"IF(V239=\"n/a\",\"n/a\",MAX(0,V239-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A217)","v":"RL Capex 2014-15"},null,{"$f":"D215","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41]
[null,"RL Capex 2015-16",null,null,{"$f":"E215","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F215","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G215","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H215","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I215","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J215","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K215","v":60},59,58,57,56,55,54,53,52,51,50,49,48]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L215","v":60},59,58,57,56,55,54,53,52,51,50,49]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M215","v":60},59,58,57,56,55,54,53,52,51,50]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N215","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O215","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P215","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q215","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R215","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S215","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T215","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U215","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V215","v":0},{"$f":"IF(V258=\"n/a\",\"n/a\",MAX(0,V258-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W215","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C239:C260,0)),IF(SUM(C216:C237)=0,0,IF((SUMPRODUCT(C216:C237,C239:C260)/SUM(C216:C237))<0,1,(SUMPRODUCT(C216:C237,C239:C260)/SUM(C216:C237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D239:D260,0)),IF(SUM(D216:D237)=0,0,IF((SUMPRODUCT(D216:D237,D239:D260)/SUM(D216:D237))<0,1,(SUMPRODUCT(D216:D237,D239:D260)/SUM(D216:D237)))),\"n/a\")","v":60},{"$f":"IF(ISERROR(MATCH(\"n/a\",E239:E260,0)),IF(SUM(E216:E237)=0,0,IF((SUMPRODUCT(E216:E237,E239:E260)/SUM(E216:E237))<0,1,(SUMPRODUCT(E216:E237,E239:E260)/SUM(E216:E237)))),\"n/a\")","v":59.490730187386639},{"$f":"IF(ISERROR(MATCH(\"n/a\",F239:F260,0)),IF(SUM(F216:F237)=0,0,IF((SUMPRODUCT(F216:F237,F239:F260)/SUM(F216:F237))<0,1,(SUMPRODUCT(F216:F237,F239:F260)/SUM(F216:F237)))),\"n/a\")","v":58.774133475927357},{"$f":"IF(ISERROR(MATCH(\"n/a\",G239:G260,0)),IF(SUM(G216:G237)=0,0,IF((SUMPRODUCT(G216:G237,G239:G260)/SUM(G216:G237))<0,1,(SUMPRODUCT(G216:G237,G239:G260)/SUM(G216:G237)))),\"n/a\")","v":57.77429479871774},{"$f":"IF(ISERROR(MATCH(\"n/a\",H239:H260,0)),IF(SUM(H216:H237)=0,0,IF((SUMPRODUCT(H216:H237,H239:H260)/SUM(H216:H237))<0,1,(SUMPRODUCT(H216:H237,H239:H260)/SUM(H216:H237)))),\"n/a\")","v":56.774461805409025},{"$f":"IF(ISERROR(MATCH(\"n/a\",I239:I260,0)),IF(SUM(I216:I237)=0,0,IF((SUMPRODUCT(I216:I237,I239:I260)/SUM(I216:I237))<0,1,(SUMPRODUCT(I216:I237,I239:I260)/SUM(I216:I237)))),\"n/a\")","v":55.774634801780074},{"$f":"IF(ISERROR(MATCH(\"n/a\",J239:J260,0)),IF(SUM(J216:J237)=0,0,IF((SUMPRODUCT(J216:J237,J239:J260)/SUM(J216:J237))<0,1,(SUMPRODUCT(J216:J237,J239:J260)/SUM(J216:J237)))),\"n/a\")","v":54.774814115943741},{"$f":"IF(ISERROR(MATCH(\"n/a\",K239:K260,0)),IF(SUM(K216:K237)=0,0,IF((SUMPRODUCT(K216:K237,K239:K260)/SUM(K216:K237))<0,1,(SUMPRODUCT(K216:K237,K239:K260)/SUM(K216:K237)))),\"n/a\")","v":53.775000100423853},{"$f":"IF(ISERROR(MATCH(\"n/a\",L239:L260,0)),IF(SUM(L216:L237)=0,0,IF((SUMPRODUCT(L216:L237,L239:L260)/SUM(L216:L237))<0,1,(SUMPRODUCT(L216:L237,L239:L260)/SUM(L216:L237)))),\"n/a\")","v":52.775193134468381},{"$f":"IF(ISERROR(MATCH(\"n/a\",M239:M260,0)),IF(SUM(M216:M237)=0,0,IF((SUMPRODUCT(M216:M237,M239:M260)/SUM(M216:M237))<0,1,(SUMPRODUCT(M216:M237,M239:M260)/SUM(M216:M237)))),\"n/a\")","v":51.775393626630773},{"$f":"IF(ISERROR(MATCH(\"n/a\",N239:N260,0)),IF(SUM(N216:N237)=0,0,IF((SUMPRODUCT(N216:N237,N239:N260)/SUM(N216:N237))<0,1,(SUMPRODUCT(N216:N237,N239:N260)/SUM(N216:N237)))),\"n/a\")","v":50.77560201765634},{"$f":"IF(ISERROR(MATCH(\"n/a\",O239:O260,0)),IF(SUM(O216:O237)=0,0,IF((SUMPRODUCT(O216:O237,O239:O260)/SUM(O216:O237))<0,1,(SUMPRODUCT(O216:O237,O239:O260)/SUM(O216:O237)))),\"n/a\")","v":49.775818783716602},{"$f":"IF(ISERROR(MATCH(\"n/a\",P239:P260,0)),IF(SUM(P216:P237)=0,0,IF((SUMPRODUCT(P216:P237,P239:P260)/SUM(P216:P237))<0,1,(SUMPRODUCT(P216:P237,P239:P260)/SUM(P216:P237)))),\"n/a\")","v":48.77604444004178},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q239:Q260,0)),IF(SUM(Q216:Q237)=0,0,IF((SUMPRODUCT(Q216:Q237,Q239:Q260)/SUM(Q216:Q237))<0,1,(SUMPRODUCT(Q216:Q237,Q239:Q260)/SUM(Q216:Q237)))),\"n/a\")","v":47.776279545009302},{"$f":"IF(ISERROR(MATCH(\"n/a\",R239:R260,0)),IF(SUM(R216:R237)=0,0,IF((SUMPRODUCT(R216:R237,R239:R260)/SUM(R216:R237))<0,1,(SUMPRODUCT(R216:R237,R239:R260)/SUM(R216:R237)))),\"n/a\")","v":46.776524704757065},{"$f":"IF(ISERROR(MATCH(\"n/a\",S239:S260,0)),IF(SUM(S216:S237)=0,0,IF((SUMPRODUCT(S216:S237,S239:S260)/SUM(S216:S237))<0,1,(SUMPRODUCT(S216:S237,S239:S260)/SUM(S216:S237)))),\"n/a\")","v":45.776780578401493},{"$f":"IF(ISERROR(MATCH(\"n/a\",T239:T260,0)),IF(SUM(T216:T237)=0,0,IF((SUMPRODUCT(T216:T237,T239:T260)/SUM(T216:T237))<0,1,(SUMPRODUCT(T216:T237,T239:T260)/SUM(T216:T237)))),\"n/a\")","v":44.777047883954943},{"$f":"IF(ISERROR(MATCH(\"n/a\",U239:U260,0)),IF(SUM(U216:U237)=0,0,IF((SUMPRODUCT(U216:U237,U239:U260)/SUM(U216:U237))<0,1,(SUMPRODUCT(U216:U237,U239:U260)/SUM(U216:U237)))),\"n/a\")","v":43.777327405054386},{"$f":"IF(ISERROR(MATCH(\"n/a\",V239:V260,0)),IF(SUM(V216:V237)=0,0,IF((SUMPRODUCT(V216:V237,V239:V260)/SUM(V216:V237))<0,1,(SUMPRODUCT(V216:V237,V239:V260)/SUM(V216:V237)))),\"n/a\")","v":42.777619998634158},{"$f":"IF(ISERROR(MATCH(\"n/a\",W239:W260,0)),IF(SUM(W216:W237)=0,0,IF((SUMPRODUCT(W216:W237,W239:W260)/SUM(W216:W237))<0,1,(SUMPRODUCT(W216:W237,W239:W260)/SUM(W216:W237)))),\"n/a\")","v":41.777926603700962}]
[]
["Asset Class 6",{"$f":"VLOOKUP($A263,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Establishment"}]
[{"$f":"VALUE(REPLACE(A263,1,12,\"\"))","v":6},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A264,0)","v":173.32554283112128},{"$f":"OFFSET('RFM input'!H$222,$A264,0)-OFFSET('RFM input'!H$276,$A264,0)","v":29.331772846734459},{"$f":"OFFSET('RFM input'!I$222,$A264,0)-OFFSET('RFM input'!I$276,$A264,0)","v":6.6765044066210981},{"$f":"OFFSET('RFM input'!J$222,$A264,0)-OFFSET('RFM input'!J$276,$A264,0)","v":14.717264928015254},{"$f":"OFFSET('RFM input'!K$222,$A264,0)-OFFSET('RFM input'!K$276,$A264,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A264,0)-OFFSET('RFM input'!L$276,$A264,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A264,0)-OFFSET('RFM input'!M$276,$A264,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A264,0)-OFFSET('RFM input'!N$276,$A264,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A264,0)-OFFSET('RFM input'!O$276,$A264,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A264,0)-OFFSET('RFM input'!P$276,$A264,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A264,0)-OFFSET('RFM input'!Q$276,$A264,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":45}]
[0,"Depreciated starting RAB",{"$f":"C264/C$10","v":173.32554283112128},{"$f":"IFERROR(MAX(0,C266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,D266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,E266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,F266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,G266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,H266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,I266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,J266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,K266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,L266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,M266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,N266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,O266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,P266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,R266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,S266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,T266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,U266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,V266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A267)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D264*((1+D$11)^0.5)/D$10)","v":29.608889170213235},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,D267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,D267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":28.950913855319609},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,E267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,E267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":28.292938540425983},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,F267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,F267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":27.634963225532356},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,G267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,G267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":26.97698791063873},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,H267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,H267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":26.319012595745104},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,I267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,I267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":25.661037280851478},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,J267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,J267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":25.003061965957851},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,K267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,K267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":24.345086651064225},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,L267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,L267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":23.687111336170599},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,M267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,M267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":23.029136021276972},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,N267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,N267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":22.371160706383346},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,O267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,O267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":21.71318539148972},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,P267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,P267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":21.055210076596094},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,Q267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,Q267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":20.397234761702467},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,R267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,R267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":19.739259446808841},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,S267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,S267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":19.081284131915215},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,T267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,T267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":18.423308817021589},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,U267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,U267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":17.765333502127962},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,V267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,V267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":17.107358187234336}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E264*((1+E$11)^0.5)/E$10)","v":6.6017449771805721},{"$f":"IFERROR(IF((OFFSET($C268,0,$A268))<0,\nMIN(0,E268-(OFFSET($C268,0,$A268)/(OFFSET($C266,-$A267,$A268)))),\nMAX(0,E268-(OFFSET($C268,0,$A268)/(OFFSET($C266,-$A267,$A268))))),0)","v":6.4550395332432258},6.3083340893058795,6.1616286453685332,6.0149232014311869,5.8682177574938406,5.7215123135564943,5.574806869619148,5.4281014256818017,5.2813959817444553,5.134690537807109,4.9879850938697627,4.8412796499324164,4.6945742059950701,4.5478687620577238,4.4011633181203775,4.2544578741830312,4.1077524302456849,3.9610469863083391]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F264*((1+F$11)^0.5)/F$10)","v":14.227159551935815},13.911000450781685,13.594841349627556,13.278682248473427,12.962523147319297,12.646364046165168,12.330204945011038,12.014045843856909,11.69788674270278,11.38172764154865,11.065568540394521,10.749409439240392,10.433250338086262,10.117091236932133,9.8009321357780035,9.4847730346238741,9.1686139334697447,8.8524548323156154]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G264*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H264*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I264*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J264*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K264*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L264*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M264*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N264*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O264*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P264*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q264*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R264*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S264*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T264*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U264*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V264*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C285,0,$A285))<0,\nMIN(0,V285-(OFFSET($C285,0,$A285)/(OFFSET($C283,-$A284,$A285)))),\nMAX(0,V285-(OFFSET($C285,0,$A285)/(OFFSET($C283,-$A284,$A285))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W264*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C265","v":0},{"$f":"IF(C289=\"n/a\",\"n/a\",MAX(0,C289-1))","v":0},{"$f":"IF(D289=\"n/a\",\"n/a\",MAX(0,D289-1))","v":0},{"$f":"IF(E289=\"n/a\",\"n/a\",MAX(0,E289-1))","v":0},{"$f":"IF(F289=\"n/a\",\"n/a\",MAX(0,F289-1))","v":0},{"$f":"IF(G289=\"n/a\",\"n/a\",MAX(0,G289-1))","v":0},{"$f":"IF(H289=\"n/a\",\"n/a\",MAX(0,H289-1))","v":0},{"$f":"IF(I289=\"n/a\",\"n/a\",MAX(0,I289-1))","v":0},{"$f":"IF(J289=\"n/a\",\"n/a\",MAX(0,J289-1))","v":0},{"$f":"IF(K289=\"n/a\",\"n/a\",MAX(0,K289-1))","v":0},{"$f":"IF(L289=\"n/a\",\"n/a\",MAX(0,L289-1))","v":0},{"$f":"IF(M289=\"n/a\",\"n/a\",MAX(0,M289-1))","v":0},{"$f":"IF(N289=\"n/a\",\"n/a\",MAX(0,N289-1))","v":0},{"$f":"IF(O289=\"n/a\",\"n/a\",MAX(0,O289-1))","v":0},{"$f":"IF(P289=\"n/a\",\"n/a\",MAX(0,P289-1))","v":0},{"$f":"IF(Q289=\"n/a\",\"n/a\",MAX(0,Q289-1))","v":0},{"$f":"IF(R289=\"n/a\",\"n/a\",MAX(0,R289-1))","v":0},{"$f":"IF(S289=\"n/a\",\"n/a\",MAX(0,S289-1))","v":0},{"$f":"IF(T289=\"n/a\",\"n/a\",MAX(0,T289-1))","v":0},{"$f":"IF(U289=\"n/a\",\"n/a\",MAX(0,U289-1))","v":0},{"$f":"IF(V289=\"n/a\",\"n/a\",MAX(0,V289-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A267)","v":"RL Capex 2014-15"},null,{"$f":"D265","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2015-16",null,null,{"$f":"E265","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F265","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G265","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H265","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I265","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J265","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K265","v":45},44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L265","v":45},44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M265","v":45},44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N265","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O265","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P265","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q265","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R265","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S265","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T265","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U265","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V265","v":0},{"$f":"IF(V308=\"n/a\",\"n/a\",MAX(0,V308-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W265","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C289:C310,0)),IF(SUM(C266:C287)=0,0,IF((SUMPRODUCT(C266:C287,C289:C310)/SUM(C266:C287))<0,1,(SUMPRODUCT(C266:C287,C289:C310)/SUM(C266:C287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D289:D310,0)),IF(SUM(D266:D287)=0,0,IF((SUMPRODUCT(D266:D287,D289:D310)/SUM(D266:D287))<0,1,(SUMPRODUCT(D266:D287,D289:D310)/SUM(D266:D287)))),\"n/a\")","v":45},{"$f":"IF(ISERROR(MATCH(\"n/a\",E289:E310,0)),IF(SUM(E266:E287)=0,0,IF((SUMPRODUCT(E266:E287,E289:E310)/SUM(E266:E287))<0,1,(SUMPRODUCT(E266:E287,E289:E310)/SUM(E266:E287)))),\"n/a\")","v":44.185689205645176},{"$f":"IF(ISERROR(MATCH(\"n/a\",F289:F310,0)),IF(SUM(F266:F287)=0,0,IF((SUMPRODUCT(F266:F287,F289:F310)/SUM(F266:F287))<0,1,(SUMPRODUCT(F266:F287,F289:F310)/SUM(F266:F287)))),\"n/a\")","v":43.712797560753835},{"$f":"IF(ISERROR(MATCH(\"n/a\",G289:G310,0)),IF(SUM(G266:G287)=0,0,IF((SUMPRODUCT(G266:G287,G289:G310)/SUM(G266:G287))<0,1,(SUMPRODUCT(G266:G287,G289:G310)/SUM(G266:G287)))),\"n/a\")","v":42.713213579228196},{"$f":"IF(ISERROR(MATCH(\"n/a\",H289:H310,0)),IF(SUM(H266:H287)=0,0,IF((SUMPRODUCT(H266:H287,H289:H310)/SUM(H266:H287))<0,1,(SUMPRODUCT(H266:H287,H289:H310)/SUM(H266:H287)))),\"n/a\")","v":41.713649553002639},{"$f":"IF(ISERROR(MATCH(\"n/a\",I289:I310,0)),IF(SUM(I266:I287)=0,0,IF((SUMPRODUCT(I266:I287,I289:I310)/SUM(I266:I287))<0,1,(SUMPRODUCT(I266:I287,I289:I310)/SUM(I266:I287)))),\"n/a\")","v":40.714106953163252},{"$f":"IF(ISERROR(MATCH(\"n/a\",J289:J310,0)),IF(SUM(J266:J287)=0,0,IF((SUMPRODUCT(J266:J287,J289:J310)/SUM(J266:J287))<0,1,(SUMPRODUCT(J266:J287,J289:J310)/SUM(J266:J287)))),\"n/a\")","v":39.714587399034912},{"$f":"IF(ISERROR(MATCH(\"n/a\",K289:K310,0)),IF(SUM(K266:K287)=0,0,IF((SUMPRODUCT(K266:K287,K289:K310)/SUM(K266:K287))<0,1,(SUMPRODUCT(K266:K287,K289:K310)/SUM(K266:K287)))),\"n/a\")","v":38.715092677336045},{"$f":"IF(ISERROR(MATCH(\"n/a\",L289:L310,0)),IF(SUM(L266:L287)=0,0,IF((SUMPRODUCT(L266:L287,L289:L310)/SUM(L266:L287))<0,1,(SUMPRODUCT(L266:L287,L289:L310)/SUM(L266:L287)))),\"n/a\")","v":37.715624764382284},{"$f":"IF(ISERROR(MATCH(\"n/a\",M289:M310,0)),IF(SUM(M266:M287)=0,0,IF((SUMPRODUCT(M266:M287,M289:M310)/SUM(M266:M287))<0,1,(SUMPRODUCT(M266:M287,M289:M310)/SUM(M266:M287)))),\"n/a\")","v":36.71618585192067},{"$f":"IF(ISERROR(MATCH(\"n/a\",N289:N310,0)),IF(SUM(N266:N287)=0,0,IF((SUMPRODUCT(N266:N287,N289:N310)/SUM(N266:N287))<0,1,(SUMPRODUCT(N266:N287,N289:N310)/SUM(N266:N287)))),\"n/a\")","v":35.716778377306269},{"$f":"IF(ISERROR(MATCH(\"n/a\",O289:O310,0)),IF(SUM(O266:O287)=0,0,IF((SUMPRODUCT(O266:O287,O289:O310)/SUM(O266:O287))<0,1,(SUMPRODUCT(O266:O287,O289:O310)/SUM(O266:O287)))),\"n/a\")","v":34.717405058897491},{"$f":"IF(ISERROR(MATCH(\"n/a\",P289:P310,0)),IF(SUM(P266:P287)=0,0,IF((SUMPRODUCT(P266:P287,P289:P310)/SUM(P266:P287))<0,1,(SUMPRODUCT(P266:P287,P289:P310)/SUM(P266:P287)))),\"n/a\")","v":33.718068937754083},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q289:Q310,0)),IF(SUM(Q266:Q287)=0,0,IF((SUMPRODUCT(Q266:Q287,Q289:Q310)/SUM(Q266:Q287))<0,1,(SUMPRODUCT(Q266:Q287,Q289:Q310)/SUM(Q266:Q287)))),\"n/a\")","v":32.718773426987362},{"$f":"IF(ISERROR(MATCH(\"n/a\",R289:R310,0)),IF(SUM(R266:R287)=0,0,IF((SUMPRODUCT(R266:R287,R289:R310)/SUM(R266:R287))<0,1,(SUMPRODUCT(R266:R287,R289:R310)/SUM(R266:R287)))),\"n/a\")","v":31.719522370452623},{"$f":"IF(ISERROR(MATCH(\"n/a\",S289:S310,0)),IF(SUM(S266:S287)=0,0,IF((SUMPRODUCT(S266:S287,S289:S310)/SUM(S266:S287))<0,1,(SUMPRODUCT(S266:S287,S289:S310)/SUM(S266:S287)))),\"n/a\")","v":30.720320112914177},{"$f":"IF(ISERROR(MATCH(\"n/a\",T289:T310,0)),IF(SUM(T266:T287)=0,0,IF((SUMPRODUCT(T266:T287,T289:T310)/SUM(T266:T287))<0,1,(SUMPRODUCT(T266:T287,T289:T310)/SUM(T266:T287)))),\"n/a\")","v":29.721171584387637},{"$f":"IF(ISERROR(MATCH(\"n/a\",U289:U310,0)),IF(SUM(U266:U287)=0,0,IF((SUMPRODUCT(U266:U287,U289:U310)/SUM(U266:U287))<0,1,(SUMPRODUCT(U266:U287,U289:U310)/SUM(U266:U287)))),\"n/a\")","v":28.722082402117657},{"$f":"IF(ISERROR(MATCH(\"n/a\",V289:V310,0)),IF(SUM(V266:V287)=0,0,IF((SUMPRODUCT(V266:V287,V289:V310)/SUM(V266:V287))<0,1,(SUMPRODUCT(V266:V287,V289:V310)/SUM(V266:V287)))),\"n/a\")","v":27.723058994648756},{"$f":"IF(ISERROR(MATCH(\"n/a\",W289:W310,0)),IF(SUM(W266:W287)=0,0,IF((SUMPRODUCT(W266:W287,W289:W310)/SUM(W266:W287))<0,1,(SUMPRODUCT(W266:W287,W289:W310)/SUM(W266:W287)))),\"n/a\")","v":26.724108753782396}]
[]
["Asset Class 7",{"$f":"VLOOKUP($A313,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Communications"}]
[{"$f":"VALUE(REPLACE(A313,1,12,\"\"))","v":7},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A314,0)","v":26.21199108403621},{"$f":"OFFSET('RFM input'!H$222,$A314,0)-OFFSET('RFM input'!H$276,$A314,0)","v":19.623947351293612},{"$f":"OFFSET('RFM input'!I$222,$A314,0)-OFFSET('RFM input'!I$276,$A314,0)","v":7.599078291231069},{"$f":"OFFSET('RFM input'!J$222,$A314,0)-OFFSET('RFM input'!J$276,$A314,0)","v":15.476918720539262},{"$f":"OFFSET('RFM input'!K$222,$A314,0)-OFFSET('RFM input'!K$276,$A314,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A314,0)-OFFSET('RFM input'!L$276,$A314,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A314,0)-OFFSET('RFM input'!M$276,$A314,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A314,0)-OFFSET('RFM input'!N$276,$A314,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A314,0)-OFFSET('RFM input'!O$276,$A314,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A314,0)-OFFSET('RFM input'!P$276,$A314,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A314,0)-OFFSET('RFM input'!Q$276,$A314,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":15}]
[0,"Depreciated starting RAB",{"$f":"C314/C$10","v":26.21199108403621},{"$f":"IFERROR(MAX(0,C316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,D316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,E316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,F316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,G316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,H316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,I316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,J316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,K316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,L316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,M316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,N316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,O316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,P316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,R316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,S316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,T316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,U316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,V316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A317)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D314*((1+D$11)^0.5)/D$10)","v":19.809347537315336},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,D317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,D317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":18.48872436816098},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,E317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,E317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":17.168101199006625},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,F317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,F317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":15.847478029852269},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,G317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,G317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":14.526854860697913},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,H317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,H317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":13.206231691543557},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,I317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,I317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":11.885608522389202},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,J317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,J317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":10.564985353234846},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,K317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,K317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":9.2443621840804902},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,L317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,L317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":7.9237390149261344},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,M317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,M317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":6.6031158457717787},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,N317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,N317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":5.2824926766174229},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,O317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,O317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":3.9618695074630672},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,P317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,P317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":2.6412463383087115},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,Q317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,Q317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":1.3206231691543557},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,R317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,R317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,S317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,S317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,T317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,T317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,U317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,U317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,V317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,V317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E314*((1+E$11)^0.5)/E$10)","v":7.5139884414044245},{"$f":"IFERROR(IF((OFFSET($C318,0,$A318))<0,\nMIN(0,E318-(OFFSET($C318,0,$A318)/(OFFSET($C316,-$A317,$A318)))),\nMAX(0,E318-(OFFSET($C318,0,$A318)/(OFFSET($C316,-$A317,$A318))))),0)","v":7.0130558786441295},6.5121233158838345,6.0111907531235396,5.5102581903632446,5.0093256276029496,4.5083930648426547,4.0074605020823597,3.5065279393220647,3.0055953765617698,2.5046628138014748,2.0037302510411799,1.5027976882808849,1.0018651255205899,0.50093256276029496,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F314*((1+F$11)^0.5)/F$10)","v":14.961515817405973},13.964081429578908,12.966647041751843,11.969212653924778,10.971778266097713,9.9743438782706484,8.9769094904435836,7.9794751026165187,6.9820407147894539,5.984606326962389,4.9871719391353242,3.9897375513082594,2.9923031634811945,1.9948687756541297,0.99743438782706484,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G314*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H314*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I314*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J314*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K314*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L314*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M314*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N314*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O314*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P314*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q314*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R314*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S314*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T314*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U314*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V314*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C335,0,$A335))<0,\nMIN(0,V335-(OFFSET($C335,0,$A335)/(OFFSET($C333,-$A334,$A335)))),\nMAX(0,V335-(OFFSET($C335,0,$A335)/(OFFSET($C333,-$A334,$A335))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W314*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C315","v":0},{"$f":"IF(C339=\"n/a\",\"n/a\",MAX(0,C339-1))","v":0},{"$f":"IF(D339=\"n/a\",\"n/a\",MAX(0,D339-1))","v":0},{"$f":"IF(E339=\"n/a\",\"n/a\",MAX(0,E339-1))","v":0},{"$f":"IF(F339=\"n/a\",\"n/a\",MAX(0,F339-1))","v":0},{"$f":"IF(G339=\"n/a\",\"n/a\",MAX(0,G339-1))","v":0},{"$f":"IF(H339=\"n/a\",\"n/a\",MAX(0,H339-1))","v":0},{"$f":"IF(I339=\"n/a\",\"n/a\",MAX(0,I339-1))","v":0},{"$f":"IF(J339=\"n/a\",\"n/a\",MAX(0,J339-1))","v":0},{"$f":"IF(K339=\"n/a\",\"n/a\",MAX(0,K339-1))","v":0},{"$f":"IF(L339=\"n/a\",\"n/a\",MAX(0,L339-1))","v":0},{"$f":"IF(M339=\"n/a\",\"n/a\",MAX(0,M339-1))","v":0},{"$f":"IF(N339=\"n/a\",\"n/a\",MAX(0,N339-1))","v":0},{"$f":"IF(O339=\"n/a\",\"n/a\",MAX(0,O339-1))","v":0},{"$f":"IF(P339=\"n/a\",\"n/a\",MAX(0,P339-1))","v":0},{"$f":"IF(Q339=\"n/a\",\"n/a\",MAX(0,Q339-1))","v":0},{"$f":"IF(R339=\"n/a\",\"n/a\",MAX(0,R339-1))","v":0},{"$f":"IF(S339=\"n/a\",\"n/a\",MAX(0,S339-1))","v":0},{"$f":"IF(T339=\"n/a\",\"n/a\",MAX(0,T339-1))","v":0},{"$f":"IF(U339=\"n/a\",\"n/a\",MAX(0,U339-1))","v":0},{"$f":"IF(V339=\"n/a\",\"n/a\",MAX(0,V339-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A317)","v":"RL Capex 2014-15"},null,{"$f":"D315","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E315","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F315","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G315","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H315","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I315","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J315","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K315","v":15},14,13,12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L315","v":15},14,13,12,11,10,9,8,7,6,5,4]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M315","v":15},14,13,12,11,10,9,8,7,6,5]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N315","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O315","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P315","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q315","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R315","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S315","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T315","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U315","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V315","v":0},{"$f":"IF(V358=\"n/a\",\"n/a\",MAX(0,V358-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W315","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C339:C360,0)),IF(SUM(C316:C337)=0,0,IF((SUMPRODUCT(C316:C337,C339:C360)/SUM(C316:C337))<0,1,(SUMPRODUCT(C316:C337,C339:C360)/SUM(C316:C337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D339:D360,0)),IF(SUM(D316:D337)=0,0,IF((SUMPRODUCT(D316:D337,D339:D360)/SUM(D316:D337))<0,1,(SUMPRODUCT(D316:D337,D339:D360)/SUM(D316:D337)))),\"n/a\")","v":15.000000000000002},{"$f":"IF(ISERROR(MATCH(\"n/a\",E339:E360,0)),IF(SUM(E316:E337)=0,0,IF((SUMPRODUCT(E316:E337,E339:E360)/SUM(E316:E337))<0,1,(SUMPRODUCT(E316:E337,E339:E360)/SUM(E316:E337)))),\"n/a\")","v":14.288969404709201},{"$f":"IF(ISERROR(MATCH(\"n/a\",F339:F360,0)),IF(SUM(F316:F337)=0,0,IF((SUMPRODUCT(F316:F337,F339:F360)/SUM(F316:F337))<0,1,(SUMPRODUCT(F316:F337,F339:F360)/SUM(F316:F337)))),\"n/a\")","v":13.943627115411443},{"$f":"IF(ISERROR(MATCH(\"n/a\",G339:G360,0)),IF(SUM(G316:G337)=0,0,IF((SUMPRODUCT(G316:G337,G339:G360)/SUM(G316:G337))<0,1,(SUMPRODUCT(G316:G337,G339:G360)/SUM(G316:G337)))),\"n/a\")","v":12.948149624256899},{"$f":"IF(ISERROR(MATCH(\"n/a\",H339:H360,0)),IF(SUM(H316:H337)=0,0,IF((SUMPRODUCT(H316:H337,H339:H360)/SUM(H316:H337))<0,1,(SUMPRODUCT(H316:H337,H339:H360)/SUM(H316:H337)))),\"n/a\")","v":11.953433155319914},{"$f":"IF(ISERROR(MATCH(\"n/a\",I339:I360,0)),IF(SUM(I316:I337)=0,0,IF((SUMPRODUCT(I316:I337,I339:I360)/SUM(I316:I337))<0,1,(SUMPRODUCT(I316:I337,I339:I360)/SUM(I316:I337)))),\"n/a\")","v":10.959687446094014},{"$f":"IF(ISERROR(MATCH(\"n/a\",J339:J360,0)),IF(SUM(J316:J337)=0,0,IF((SUMPRODUCT(J316:J337,J339:J360)/SUM(J316:J337))<0,1,(SUMPRODUCT(J316:J337,J339:J360)/SUM(J316:J337)))),\"n/a\")","v":9.9672071020561486},{"$f":"IF(ISERROR(MATCH(\"n/a\",K339:K360,0)),IF(SUM(K316:K337)=0,0,IF((SUMPRODUCT(K316:K337,K339:K360)/SUM(K316:K337))<0,1,(SUMPRODUCT(K316:K337,K339:K360)/SUM(K316:K337)))),\"n/a\")","v":8.9764193539046744},{"$f":"IF(ISERROR(MATCH(\"n/a\",L339:L360,0)),IF(SUM(L316:L337)=0,0,IF((SUMPRODUCT(L316:L337,L339:L360)/SUM(L316:L337))<0,1,(SUMPRODUCT(L316:L337,L339:L360)/SUM(L316:L337)))),\"n/a\")","v":7.9879681534910754},{"$f":"IF(ISERROR(MATCH(\"n/a\",M339:M360,0)),IF(SUM(M316:M337)=0,0,IF((SUMPRODUCT(M316:M337,M339:M360)/SUM(M316:M337))<0,1,(SUMPRODUCT(M316:M337,M339:M360)/SUM(M316:M337)))),\"n/a\")","v":7.0028715522095606},{"$f":"IF(ISERROR(MATCH(\"n/a\",N339:N360,0)),IF(SUM(N316:N337)=0,0,IF((SUMPRODUCT(N316:N337,N339:N360)/SUM(N316:N337))<0,1,(SUMPRODUCT(N316:N337,N339:N360)/SUM(N316:N337)))),\"n/a\")","v":6.0228395235160983},{"$f":"IF(ISERROR(MATCH(\"n/a\",O339:O360,0)),IF(SUM(O316:O337)=0,0,IF((SUMPRODUCT(O316:O337,O339:O360)/SUM(O316:O337))<0,1,(SUMPRODUCT(O316:O337,O339:O360)/SUM(O316:O337)))),\"n/a\")","v":5.0509821226692164},{"$f":"IF(ISERROR(MATCH(\"n/a\",P339:P360,0)),IF(SUM(P316:P337)=0,0,IF((SUMPRODUCT(P316:P337,P339:P360)/SUM(P316:P337))<0,1,(SUMPRODUCT(P316:P337,P339:P360)/SUM(P316:P337)))),\"n/a\")","v":4.0936112301047247},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q339:Q360,0)),IF(SUM(Q316:Q337)=0,0,IF((SUMPRODUCT(Q316:Q337,Q339:Q360)/SUM(Q316:Q337))<0,1,(SUMPRODUCT(Q316:Q337,Q339:Q360)/SUM(Q316:Q337)))),\"n/a\")","v":3.1657889629915603},{"$f":"IF(ISERROR(MATCH(\"n/a\",R339:R360,0)),IF(SUM(R316:R337)=0,0,IF((SUMPRODUCT(R316:R337,R339:R360)/SUM(R316:R337))<0,1,(SUMPRODUCT(R316:R337,R339:R360)/SUM(R316:R337)))),\"n/a\")","v":2.3145335066273316},{"$f":"IF(ISERROR(MATCH(\"n/a\",S339:S360,0)),IF(SUM(S316:S337)=0,0,IF((SUMPRODUCT(S316:S337,S339:S360)/SUM(S316:S337))<0,1,(SUMPRODUCT(S316:S337,S339:S360)/SUM(S316:S337)))),\"n/a\")","v":1.7992898893633353},{"$f":"IF(ISERROR(MATCH(\"n/a\",T339:T360,0)),IF(SUM(T316:T337)=0,0,IF((SUMPRODUCT(T316:T337,T339:T360)/SUM(T316:T337))<0,1,(SUMPRODUCT(T316:T337,T339:T360)/SUM(T316:T337)))),\"n/a\")","v":1},{"$f":"IF(ISERROR(MATCH(\"n/a\",U339:U360,0)),IF(SUM(U316:U337)=0,0,IF((SUMPRODUCT(U316:U337,U339:U360)/SUM(U316:U337))<0,1,(SUMPRODUCT(U316:U337,U339:U360)/SUM(U316:U337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V339:V360,0)),IF(SUM(V316:V337)=0,0,IF((SUMPRODUCT(V316:V337,V339:V360)/SUM(V316:V337))<0,1,(SUMPRODUCT(V316:V337,V339:V360)/SUM(V316:V337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W339:W360,0)),IF(SUM(W316:W337)=0,0,IF((SUMPRODUCT(W316:W337,W339:W360)/SUM(W316:W337))<0,1,(SUMPRODUCT(W316:W337,W339:W360)/SUM(W316:W337)))),\"n/a\")","v":0}]
[]
["Asset Class 8",{"$f":"VLOOKUP($A363,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Inventory"}]
[{"$f":"VALUE(REPLACE(A363,1,12,\"\"))","v":8},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A364,0)","v":8.6366927213280285},{"$f":"OFFSET('RFM input'!H$222,$A364,0)-OFFSET('RFM input'!H$276,$A364,0)","v":10.564472620506756},{"$f":"OFFSET('RFM input'!I$222,$A364,0)-OFFSET('RFM input'!I$276,$A364,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A364,0)-OFFSET('RFM input'!J$276,$A364,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A364,0)-OFFSET('RFM input'!K$276,$A364,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A364,0)-OFFSET('RFM input'!L$276,$A364,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A364,0)-OFFSET('RFM input'!M$276,$A364,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A364,0)-OFFSET('RFM input'!N$276,$A364,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A364,0)-OFFSET('RFM input'!O$276,$A364,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A364,0)-OFFSET('RFM input'!P$276,$A364,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A364,0)-OFFSET('RFM input'!Q$276,$A364,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":"n/a"}]
[0,"Depreciated starting RAB",{"$f":"C364/C$10","v":8.6366927213280285},{"$f":"IFERROR(MAX(0,C366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,D366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,E366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,F366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,G366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,H366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,I366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,J366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,K366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,L366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,M366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,N366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,O366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,P366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,R366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,S366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,T366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,U366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,V366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A367)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D364*((1+D$11)^0.5)/D$10)","v":10.664282060167439},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,D367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,D367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,E367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,E367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,F367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,F367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,G367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,G367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,H367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,H367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,I367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,I367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,J367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,J367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,K367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,K367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,L367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,L367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,M367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,M367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,N367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,N367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,O367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,O367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,P367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,P367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,Q367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,Q367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,R367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,R367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,S367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,S367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,T367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,T367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,U367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,U367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,V367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,V367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E364*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C368,0,$A368))<0,\nMIN(0,E368-(OFFSET($C368,0,$A368)/(OFFSET($C366,-$A367,$A368)))),\nMAX(0,E368-(OFFSET($C368,0,$A368)/(OFFSET($C366,-$A367,$A368))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F364*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G364*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H364*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I364*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J364*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K364*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L364*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M364*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N364*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O364*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P364*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q364*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R364*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S364*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T364*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U364*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V364*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C385,0,$A385))<0,\nMIN(0,V385-(OFFSET($C385,0,$A385)/(OFFSET($C383,-$A384,$A385)))),\nMAX(0,V385-(OFFSET($C385,0,$A385)/(OFFSET($C383,-$A384,$A385))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W364*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C365","v":0},{"$f":"IF(C389=\"n/a\",\"n/a\",MAX(0,C389-1))","v":0},{"$f":"IF(D389=\"n/a\",\"n/a\",MAX(0,D389-1))","v":0},{"$f":"IF(E389=\"n/a\",\"n/a\",MAX(0,E389-1))","v":0},{"$f":"IF(F389=\"n/a\",\"n/a\",MAX(0,F389-1))","v":0},{"$f":"IF(G389=\"n/a\",\"n/a\",MAX(0,G389-1))","v":0},{"$f":"IF(H389=\"n/a\",\"n/a\",MAX(0,H389-1))","v":0},{"$f":"IF(I389=\"n/a\",\"n/a\",MAX(0,I389-1))","v":0},{"$f":"IF(J389=\"n/a\",\"n/a\",MAX(0,J389-1))","v":0},{"$f":"IF(K389=\"n/a\",\"n/a\",MAX(0,K389-1))","v":0},{"$f":"IF(L389=\"n/a\",\"n/a\",MAX(0,L389-1))","v":0},{"$f":"IF(M389=\"n/a\",\"n/a\",MAX(0,M389-1))","v":0},{"$f":"IF(N389=\"n/a\",\"n/a\",MAX(0,N389-1))","v":0},{"$f":"IF(O389=\"n/a\",\"n/a\",MAX(0,O389-1))","v":0},{"$f":"IF(P389=\"n/a\",\"n/a\",MAX(0,P389-1))","v":0},{"$f":"IF(Q389=\"n/a\",\"n/a\",MAX(0,Q389-1))","v":0},{"$f":"IF(R389=\"n/a\",\"n/a\",MAX(0,R389-1))","v":0},{"$f":"IF(S389=\"n/a\",\"n/a\",MAX(0,S389-1))","v":0},{"$f":"IF(T389=\"n/a\",\"n/a\",MAX(0,T389-1))","v":0},{"$f":"IF(U389=\"n/a\",\"n/a\",MAX(0,U389-1))","v":0},{"$f":"IF(V389=\"n/a\",\"n/a\",MAX(0,V389-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A367)","v":"RL Capex 2014-15"},null,{"$f":"D365","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"E365","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F365","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G365","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H365","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I365","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J365","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K365","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L365","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M365","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N365","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O365","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P365","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q365","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R365","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S365","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T365","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U365","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V365","v":0},{"$f":"IF(V408=\"n/a\",\"n/a\",MAX(0,V408-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W365","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C389:C410,0)),IF(SUM(C366:C387)=0,0,IF((SUMPRODUCT(C366:C387,C389:C410)/SUM(C366:C387))<0,1,(SUMPRODUCT(C366:C387,C389:C410)/SUM(C366:C387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D389:D410,0)),IF(SUM(D366:D387)=0,0,IF((SUMPRODUCT(D366:D387,D389:D410)/SUM(D366:D387))<0,1,(SUMPRODUCT(D366:D387,D389:D410)/SUM(D366:D387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",E389:E410,0)),IF(SUM(E366:E387)=0,0,IF((SUMPRODUCT(E366:E387,E389:E410)/SUM(E366:E387))<0,1,(SUMPRODUCT(E366:E387,E389:E410)/SUM(E366:E387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",F389:F410,0)),IF(SUM(F366:F387)=0,0,IF((SUMPRODUCT(F366:F387,F389:F410)/SUM(F366:F387))<0,1,(SUMPRODUCT(F366:F387,F389:F410)/SUM(F366:F387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",G389:G410,0)),IF(SUM(G366:G387)=0,0,IF((SUMPRODUCT(G366:G387,G389:G410)/SUM(G366:G387))<0,1,(SUMPRODUCT(G366:G387,G389:G410)/SUM(G366:G387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",H389:H410,0)),IF(SUM(H366:H387)=0,0,IF((SUMPRODUCT(H366:H387,H389:H410)/SUM(H366:H387))<0,1,(SUMPRODUCT(H366:H387,H389:H410)/SUM(H366:H387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",I389:I410,0)),IF(SUM(I366:I387)=0,0,IF((SUMPRODUCT(I366:I387,I389:I410)/SUM(I366:I387))<0,1,(SUMPRODUCT(I366:I387,I389:I410)/SUM(I366:I387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",J389:J410,0)),IF(SUM(J366:J387)=0,0,IF((SUMPRODUCT(J366:J387,J389:J410)/SUM(J366:J387))<0,1,(SUMPRODUCT(J366:J387,J389:J410)/SUM(J366:J387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",K389:K410,0)),IF(SUM(K366:K387)=0,0,IF((SUMPRODUCT(K366:K387,K389:K410)/SUM(K366:K387))<0,1,(SUMPRODUCT(K366:K387,K389:K410)/SUM(K366:K387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",L389:L410,0)),IF(SUM(L366:L387)=0,0,IF((SUMPRODUCT(L366:L387,L389:L410)/SUM(L366:L387))<0,1,(SUMPRODUCT(L366:L387,L389:L410)/SUM(L366:L387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",M389:M410,0)),IF(SUM(M366:M387)=0,0,IF((SUMPRODUCT(M366:M387,M389:M410)/SUM(M366:M387))<0,1,(SUMPRODUCT(M366:M387,M389:M410)/SUM(M366:M387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",N389:N410,0)),IF(SUM(N366:N387)=0,0,IF((SUMPRODUCT(N366:N387,N389:N410)/SUM(N366:N387))<0,1,(SUMPRODUCT(N366:N387,N389:N410)/SUM(N366:N387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",O389:O410,0)),IF(SUM(O366:O387)=0,0,IF((SUMPRODUCT(O366:O387,O389:O410)/SUM(O366:O387))<0,1,(SUMPRODUCT(O366:O387,O389:O410)/SUM(O366:O387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",P389:P410,0)),IF(SUM(P366:P387)=0,0,IF((SUMPRODUCT(P366:P387,P389:P410)/SUM(P366:P387))<0,1,(SUMPRODUCT(P366:P387,P389:P410)/SUM(P366:P387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q389:Q410,0)),IF(SUM(Q366:Q387)=0,0,IF((SUMPRODUCT(Q366:Q387,Q389:Q410)/SUM(Q366:Q387))<0,1,(SUMPRODUCT(Q366:Q387,Q389:Q410)/SUM(Q366:Q387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",R389:R410,0)),IF(SUM(R366:R387)=0,0,IF((SUMPRODUCT(R366:R387,R389:R410)/SUM(R366:R387))<0,1,(SUMPRODUCT(R366:R387,R389:R410)/SUM(R366:R387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",S389:S410,0)),IF(SUM(S366:S387)=0,0,IF((SUMPRODUCT(S366:S387,S389:S410)/SUM(S366:S387))<0,1,(SUMPRODUCT(S366:S387,S389:S410)/SUM(S366:S387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",T389:T410,0)),IF(SUM(T366:T387)=0,0,IF((SUMPRODUCT(T366:T387,T389:T410)/SUM(T366:T387))<0,1,(SUMPRODUCT(T366:T387,T389:T410)/SUM(T366:T387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",U389:U410,0)),IF(SUM(U366:U387)=0,0,IF((SUMPRODUCT(U366:U387,U389:U410)/SUM(U366:U387))<0,1,(SUMPRODUCT(U366:U387,U389:U410)/SUM(U366:U387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",V389:V410,0)),IF(SUM(V366:V387)=0,0,IF((SUMPRODUCT(V366:V387,V389:V410)/SUM(V366:V387))<0,1,(SUMPRODUCT(V366:V387,V389:V410)/SUM(V366:V387)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",W389:W410,0)),IF(SUM(W366:W387)=0,0,IF((SUMPRODUCT(W366:W387,W389:W410)/SUM(W366:W387))<0,1,(SUMPRODUCT(W366:W387,W389:W410)/SUM(W366:W387)))),\"n/a\")","v":"n/a"}]
[]
["Asset Class 9",{"$f":"VLOOKUP($A413,'RFM input'!$E$7:$F$56,2,FALSE)","v":"IT"}]
[{"$f":"VALUE(REPLACE(A413,1,12,\"\"))","v":9},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A414,0)","v":51.980009809686841},{"$f":"OFFSET('RFM input'!H$222,$A414,0)-OFFSET('RFM input'!H$276,$A414,0)","v":3.8324488043039446},{"$f":"OFFSET('RFM input'!I$222,$A414,0)-OFFSET('RFM input'!I$276,$A414,0)","v":32.908704547772217},{"$f":"OFFSET('RFM input'!J$222,$A414,0)-OFFSET('RFM input'!J$276,$A414,0)","v":19.65072777582315},{"$f":"OFFSET('RFM input'!K$222,$A414,0)-OFFSET('RFM input'!K$276,$A414,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A414,0)-OFFSET('RFM input'!L$276,$A414,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A414,0)-OFFSET('RFM input'!M$276,$A414,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A414,0)-OFFSET('RFM input'!N$276,$A414,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A414,0)-OFFSET('RFM input'!O$276,$A414,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A414,0)-OFFSET('RFM input'!P$276,$A414,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A414,0)-OFFSET('RFM input'!Q$276,$A414,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":5}]
[0,"Depreciated starting RAB",{"$f":"C414/C$10","v":51.980009809686841},{"$f":"IFERROR(MAX(0,C416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,D416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,E416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,F416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,G416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,H416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,I416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,J416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,K416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,L416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,M416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,N416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,O416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,P416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,R416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,S416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,T416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,U416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,V416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A417)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D414*((1+D$11)^0.5)/D$10)","v":3.86865643921639},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,D417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,D417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":3.0949251513731122},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,E417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,E417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":2.3211938635298344},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,F417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,F417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":1.5474625756865563},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,G417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,G417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0.77373128784327827},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,H417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,H417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":2.2204460492503131E-16},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,I417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,I417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,J417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,J417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,K417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,K417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,L417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,L417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,M417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,M417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,N417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,N417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,O417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,O417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,P417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,P417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,Q417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,Q417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,R417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,R417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,S417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,S417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,T417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,T417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,U417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,U417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,V417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,V417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E414*((1+E$11)^0.5)/E$10)","v":32.540212920150665},{"$f":"IFERROR(IF((OFFSET($C418,0,$A418))<0,\nMIN(0,E418-(OFFSET($C418,0,$A418)/(OFFSET($C416,-$A417,$A418)))),\nMAX(0,E418-(OFFSET($C418,0,$A418)/(OFFSET($C416,-$A417,$A418))))),0)","v":26.032170336120533},19.524127752090401,13.016085168060268,6.508042584030135,1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F414*((1+F$11)^0.5)/F$10)","v":18.996331230411275},15.197064984329021,11.397798738246767,7.5985324921645114,3.7992662460822562,8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G414*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H414*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I414*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J414*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K414*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L414*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M414*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N414*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O414*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P414*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q414*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R414*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S414*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T414*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U414*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V414*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C435,0,$A435))<0,\nMIN(0,V435-(OFFSET($C435,0,$A435)/(OFFSET($C433,-$A434,$A435)))),\nMAX(0,V435-(OFFSET($C435,0,$A435)/(OFFSET($C433,-$A434,$A435))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W414*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C415","v":0},{"$f":"IF(C439=\"n/a\",\"n/a\",MAX(0,C439-1))","v":0},{"$f":"IF(D439=\"n/a\",\"n/a\",MAX(0,D439-1))","v":0},{"$f":"IF(E439=\"n/a\",\"n/a\",MAX(0,E439-1))","v":0},{"$f":"IF(F439=\"n/a\",\"n/a\",MAX(0,F439-1))","v":0},{"$f":"IF(G439=\"n/a\",\"n/a\",MAX(0,G439-1))","v":0},{"$f":"IF(H439=\"n/a\",\"n/a\",MAX(0,H439-1))","v":0},{"$f":"IF(I439=\"n/a\",\"n/a\",MAX(0,I439-1))","v":0},{"$f":"IF(J439=\"n/a\",\"n/a\",MAX(0,J439-1))","v":0},{"$f":"IF(K439=\"n/a\",\"n/a\",MAX(0,K439-1))","v":0},{"$f":"IF(L439=\"n/a\",\"n/a\",MAX(0,L439-1))","v":0},{"$f":"IF(M439=\"n/a\",\"n/a\",MAX(0,M439-1))","v":0},{"$f":"IF(N439=\"n/a\",\"n/a\",MAX(0,N439-1))","v":0},{"$f":"IF(O439=\"n/a\",\"n/a\",MAX(0,O439-1))","v":0},{"$f":"IF(P439=\"n/a\",\"n/a\",MAX(0,P439-1))","v":0},{"$f":"IF(Q439=\"n/a\",\"n/a\",MAX(0,Q439-1))","v":0},{"$f":"IF(R439=\"n/a\",\"n/a\",MAX(0,R439-1))","v":0},{"$f":"IF(S439=\"n/a\",\"n/a\",MAX(0,S439-1))","v":0},{"$f":"IF(T439=\"n/a\",\"n/a\",MAX(0,T439-1))","v":0},{"$f":"IF(U439=\"n/a\",\"n/a\",MAX(0,U439-1))","v":0},{"$f":"IF(V439=\"n/a\",\"n/a\",MAX(0,V439-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A417)","v":"RL Capex 2014-15"},null,{"$f":"D415","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E415","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F415","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G415","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H415","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I415","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J415","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K415","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L415","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M415","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N415","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O415","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P415","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q415","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R415","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S415","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T415","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U415","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V415","v":0},{"$f":"IF(V458=\"n/a\",\"n/a\",MAX(0,V458-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W415","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C439:C460,0)),IF(SUM(C416:C437)=0,0,IF((SUMPRODUCT(C416:C437,C439:C460)/SUM(C416:C437))<0,1,(SUMPRODUCT(C416:C437,C439:C460)/SUM(C416:C437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D439:D460,0)),IF(SUM(D416:D437)=0,0,IF((SUMPRODUCT(D416:D437,D439:D460)/SUM(D416:D437))<0,1,(SUMPRODUCT(D416:D437,D439:D460)/SUM(D416:D437)))),\"n/a\")","v":5},{"$f":"IF(ISERROR(MATCH(\"n/a\",E439:E460,0)),IF(SUM(E416:E437)=0,0,IF((SUMPRODUCT(E416:E437,E439:E460)/SUM(E416:E437))<0,1,(SUMPRODUCT(E416:E437,E439:E460)/SUM(E416:E437)))),\"n/a\")","v":4.9131496236899315},{"$f":"IF(ISERROR(MATCH(\"n/a\",F439:F460,0)),IF(SUM(F416:F437)=0,0,IF((SUMPRODUCT(F416:F437,F439:F460)/SUM(F416:F437))<0,1,(SUMPRODUCT(F416:F437,F439:F460)/SUM(F416:F437)))),\"n/a\")","v":4.3521698970907128},{"$f":"IF(ISERROR(MATCH(\"n/a\",G439:G460,0)),IF(SUM(G416:G437)=0,0,IF((SUMPRODUCT(G416:G437,G439:G460)/SUM(G416:G437))<0,1,(SUMPRODUCT(G416:G437,G439:G460)/SUM(G416:G437)))),\"n/a\")","v":3.3763470768679538},{"$f":"IF(ISERROR(MATCH(\"n/a\",H439:H460,0)),IF(SUM(H416:H437)=0,0,IF((SUMPRODUCT(H416:H437,H439:H460)/SUM(H416:H437))<0,1,(SUMPRODUCT(H416:H437,H439:H460)/SUM(H416:H437)))),\"n/a\")","v":2.4217972749111589},{"$f":"IF(ISERROR(MATCH(\"n/a\",I439:I460,0)),IF(SUM(I416:I437)=0,0,IF((SUMPRODUCT(I416:I437,I439:I460)/SUM(I416:I437))<0,1,(SUMPRODUCT(I416:I437,I439:I460)/SUM(I416:I437)))),\"n/a\")","v":1.5386518308747605},{"$f":"IF(ISERROR(MATCH(\"n/a\",J439:J460,0)),IF(SUM(J416:J437)=0,0,IF((SUMPRODUCT(J416:J437,J439:J460)/SUM(J416:J437))<0,1,(SUMPRODUCT(J416:J437,J439:J460)/SUM(J416:J437)))),\"n/a\")","v":0.99999999999999956},{"$f":"IF(ISERROR(MATCH(\"n/a\",K439:K460,0)),IF(SUM(K416:K437)=0,0,IF((SUMPRODUCT(K416:K437,K439:K460)/SUM(K416:K437))<0,1,(SUMPRODUCT(K416:K437,K439:K460)/SUM(K416:K437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L439:L460,0)),IF(SUM(L416:L437)=0,0,IF((SUMPRODUCT(L416:L437,L439:L460)/SUM(L416:L437))<0,1,(SUMPRODUCT(L416:L437,L439:L460)/SUM(L416:L437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M439:M460,0)),IF(SUM(M416:M437)=0,0,IF((SUMPRODUCT(M416:M437,M439:M460)/SUM(M416:M437))<0,1,(SUMPRODUCT(M416:M437,M439:M460)/SUM(M416:M437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N439:N460,0)),IF(SUM(N416:N437)=0,0,IF((SUMPRODUCT(N416:N437,N439:N460)/SUM(N416:N437))<0,1,(SUMPRODUCT(N416:N437,N439:N460)/SUM(N416:N437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O439:O460,0)),IF(SUM(O416:O437)=0,0,IF((SUMPRODUCT(O416:O437,O439:O460)/SUM(O416:O437))<0,1,(SUMPRODUCT(O416:O437,O439:O460)/SUM(O416:O437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P439:P460,0)),IF(SUM(P416:P437)=0,0,IF((SUMPRODUCT(P416:P437,P439:P460)/SUM(P416:P437))<0,1,(SUMPRODUCT(P416:P437,P439:P460)/SUM(P416:P437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q439:Q460,0)),IF(SUM(Q416:Q437)=0,0,IF((SUMPRODUCT(Q416:Q437,Q439:Q460)/SUM(Q416:Q437))<0,1,(SUMPRODUCT(Q416:Q437,Q439:Q460)/SUM(Q416:Q437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R439:R460,0)),IF(SUM(R416:R437)=0,0,IF((SUMPRODUCT(R416:R437,R439:R460)/SUM(R416:R437))<0,1,(SUMPRODUCT(R416:R437,R439:R460)/SUM(R416:R437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S439:S460,0)),IF(SUM(S416:S437)=0,0,IF((SUMPRODUCT(S416:S437,S439:S460)/SUM(S416:S437))<0,1,(SUMPRODUCT(S416:S437,S439:S460)/SUM(S416:S437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T439:T460,0)),IF(SUM(T416:T437)=0,0,IF((SUMPRODUCT(T416:T437,T439:T460)/SUM(T416:T437))<0,1,(SUMPRODUCT(T416:T437,T439:T460)/SUM(T416:T437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U439:U460,0)),IF(SUM(U416:U437)=0,0,IF((SUMPRODUCT(U416:U437,U439:U460)/SUM(U416:U437))<0,1,(SUMPRODUCT(U416:U437,U439:U460)/SUM(U416:U437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V439:V460,0)),IF(SUM(V416:V437)=0,0,IF((SUMPRODUCT(V416:V437,V439:V460)/SUM(V416:V437))<0,1,(SUMPRODUCT(V416:V437,V439:V460)/SUM(V416:V437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W439:W460,0)),IF(SUM(W416:W437)=0,0,IF((SUMPRODUCT(W416:W437,W439:W460)/SUM(W416:W437))<0,1,(SUMPRODUCT(W416:W437,W439:W460)/SUM(W416:W437)))),\"n/a\")","v":0}]
[]
["Asset Class 10",{"$f":"VLOOKUP($A463,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Vehicles"}]
[{"$f":"VALUE(REPLACE(A463,1,12,\"\"))","v":10},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A464,0)","v":4.2031665495994881},{"$f":"OFFSET('RFM input'!H$222,$A464,0)-OFFSET('RFM input'!H$276,$A464,0)","v":0.67264575391744719},{"$f":"OFFSET('RFM input'!I$222,$A464,0)-OFFSET('RFM input'!I$276,$A464,0)","v":1.3747690869274809},{"$f":"OFFSET('RFM input'!J$222,$A464,0)-OFFSET('RFM input'!J$276,$A464,0)","v":0.89924213242284523},{"$f":"OFFSET('RFM input'!K$222,$A464,0)-OFFSET('RFM input'!K$276,$A464,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A464,0)-OFFSET('RFM input'!L$276,$A464,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A464,0)-OFFSET('RFM input'!M$276,$A464,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A464,0)-OFFSET('RFM input'!N$276,$A464,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A464,0)-OFFSET('RFM input'!O$276,$A464,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A464,0)-OFFSET('RFM input'!P$276,$A464,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A464,0)-OFFSET('RFM input'!Q$276,$A464,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":7},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":7},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":7},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":7},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":7},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":7},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":7},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":7},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":7},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":7}]
[0,"Depreciated starting RAB",{"$f":"C464/C$10","v":4.2031665495994881},{"$f":"IFERROR(MAX(0,C466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,D466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,E466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,F466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,G466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,H466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,I466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,J466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,K466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,L466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,M466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,N466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,O466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,P466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,R466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,S466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,T466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,U466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,V466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A467)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D464*((1+D$11)^0.5)/D$10)","v":0.67900067556855914},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,D467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,D467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0.58200057905876501},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,E467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,E467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0.48500048254897088},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,F467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,F467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0.38800038603917675},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,G467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,G467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0.29100028952938262},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,H467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,H467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0.19400019301958846},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,I467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,I467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":9.7000096509794298E-2},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,J467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,J467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":1.3877787807814457E-16},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,K467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,K467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,L467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,L467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,M467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,M467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,N467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,N467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,O467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,O467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,P467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,P467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,Q467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,Q467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,R467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,R467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,S467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,S467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,T467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,T467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,U467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,U467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,V467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,V467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E464*((1+E$11)^0.5)/E$10)","v":1.3593752601145686},{"$f":"IFERROR(IF((OFFSET($C468,0,$A468))<0,\nMIN(0,E468-(OFFSET($C468,0,$A468)/(OFFSET($C466,-$A467,$A468)))),\nMAX(0,E468-(OFFSET($C468,0,$A468)/(OFFSET($C466,-$A467,$A468))))),0)","v":1.1651787943839158},0.97098232865326317,0.77678586292261054,0.5825893971919579,0.38839293146130527,0.19419646573065261,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F464*((1+F$11)^0.5)/F$10)","v":0.86929611965123088},0.74511095970105501,0.62092579975087914,0.49674063980070327,0.37255547985052739,0.24837031990035155,0.12418515995017571,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G464*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H464*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I464*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J464*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K464*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L464*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M464*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N464*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O464*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P464*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q464*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R464*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S464*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T464*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U464*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V464*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C485,0,$A485))<0,\nMIN(0,V485-(OFFSET($C485,0,$A485)/(OFFSET($C483,-$A484,$A485)))),\nMAX(0,V485-(OFFSET($C485,0,$A485)/(OFFSET($C483,-$A484,$A485))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W464*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C465","v":0},{"$f":"IF(C489=\"n/a\",\"n/a\",MAX(0,C489-1))","v":0},{"$f":"IF(D489=\"n/a\",\"n/a\",MAX(0,D489-1))","v":0},{"$f":"IF(E489=\"n/a\",\"n/a\",MAX(0,E489-1))","v":0},{"$f":"IF(F489=\"n/a\",\"n/a\",MAX(0,F489-1))","v":0},{"$f":"IF(G489=\"n/a\",\"n/a\",MAX(0,G489-1))","v":0},{"$f":"IF(H489=\"n/a\",\"n/a\",MAX(0,H489-1))","v":0},{"$f":"IF(I489=\"n/a\",\"n/a\",MAX(0,I489-1))","v":0},{"$f":"IF(J489=\"n/a\",\"n/a\",MAX(0,J489-1))","v":0},{"$f":"IF(K489=\"n/a\",\"n/a\",MAX(0,K489-1))","v":0},{"$f":"IF(L489=\"n/a\",\"n/a\",MAX(0,L489-1))","v":0},{"$f":"IF(M489=\"n/a\",\"n/a\",MAX(0,M489-1))","v":0},{"$f":"IF(N489=\"n/a\",\"n/a\",MAX(0,N489-1))","v":0},{"$f":"IF(O489=\"n/a\",\"n/a\",MAX(0,O489-1))","v":0},{"$f":"IF(P489=\"n/a\",\"n/a\",MAX(0,P489-1))","v":0},{"$f":"IF(Q489=\"n/a\",\"n/a\",MAX(0,Q489-1))","v":0},{"$f":"IF(R489=\"n/a\",\"n/a\",MAX(0,R489-1))","v":0},{"$f":"IF(S489=\"n/a\",\"n/a\",MAX(0,S489-1))","v":0},{"$f":"IF(T489=\"n/a\",\"n/a\",MAX(0,T489-1))","v":0},{"$f":"IF(U489=\"n/a\",\"n/a\",MAX(0,U489-1))","v":0},{"$f":"IF(V489=\"n/a\",\"n/a\",MAX(0,V489-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A467)","v":"RL Capex 2014-15"},null,{"$f":"D465","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E465","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F465","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G465","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H465","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I465","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J465","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K465","v":7},6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L465","v":7},6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M465","v":7},6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N465","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O465","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P465","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q465","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R465","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S465","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T465","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U465","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V465","v":0},{"$f":"IF(V508=\"n/a\",\"n/a\",MAX(0,V508-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W465","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C489:C510,0)),IF(SUM(C466:C487)=0,0,IF((SUMPRODUCT(C466:C487,C489:C510)/SUM(C466:C487))<0,1,(SUMPRODUCT(C466:C487,C489:C510)/SUM(C466:C487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D489:D510,0)),IF(SUM(D466:D487)=0,0,IF((SUMPRODUCT(D466:D487,D489:D510)/SUM(D466:D487))<0,1,(SUMPRODUCT(D466:D487,D489:D510)/SUM(D466:D487)))),\"n/a\")","v":6.9999999999999991},{"$f":"IF(ISERROR(MATCH(\"n/a\",E489:E510,0)),IF(SUM(E466:E487)=0,0,IF((SUMPRODUCT(E466:E487,E489:E510)/SUM(E466:E487))<0,1,(SUMPRODUCT(E466:E487,E489:E510)/SUM(E466:E487)))),\"n/a\")","v":6.7002123095821622},{"$f":"IF(ISERROR(MATCH(\"n/a\",F489:F510,0)),IF(SUM(F466:F487)=0,0,IF((SUMPRODUCT(F466:F487,F489:F510)/SUM(F466:F487))<0,1,(SUMPRODUCT(F466:F487,F489:F510)/SUM(F466:F487)))),\"n/a\")","v":6.1525300217748846},{"$f":"IF(ISERROR(MATCH(\"n/a\",G489:G510,0)),IF(SUM(G466:G487)=0,0,IF((SUMPRODUCT(G466:G487,G489:G510)/SUM(G466:G487))<0,1,(SUMPRODUCT(G466:G487,G489:G510)/SUM(G466:G487)))),\"n/a\")","v":5.1697218037427985},{"$f":"IF(ISERROR(MATCH(\"n/a\",H489:H510,0)),IF(SUM(H466:H487)=0,0,IF((SUMPRODUCT(H466:H487,H489:H510)/SUM(H466:H487))<0,1,(SUMPRODUCT(H466:H487,H489:H510)/SUM(H466:H487)))),\"n/a\")","v":4.1953710991333475},{"$f":"IF(ISERROR(MATCH(\"n/a\",I489:I510,0)),IF(SUM(I466:I487)=0,0,IF((SUMPRODUCT(I466:I487,I489:I510)/SUM(I466:I487))<0,1,(SUMPRODUCT(I466:I487,I489:I510)/SUM(I466:I487)))),\"n/a\")","v":3.2377548570241688},{"$f":"IF(ISERROR(MATCH(\"n/a\",J489:J510,0)),IF(SUM(J466:J487)=0,0,IF((SUMPRODUCT(J466:J487,J489:J510)/SUM(J466:J487))<0,1,(SUMPRODUCT(J466:J487,J489:J510)/SUM(J466:J487)))),\"n/a\")","v":2.3211793957662818},{"$f":"IF(ISERROR(MATCH(\"n/a\",K489:K510,0)),IF(SUM(K466:K487)=0,0,IF((SUMPRODUCT(K466:K487,K489:K510)/SUM(K466:K487))<0,1,(SUMPRODUCT(K466:K487,K489:K510)/SUM(K466:K487)))),\"n/a\")","v":1.5612041571222504},{"$f":"IF(ISERROR(MATCH(\"n/a\",L489:L510,0)),IF(SUM(L466:L487)=0,0,IF((SUMPRODUCT(L466:L487,L489:L510)/SUM(L466:L487))<0,1,(SUMPRODUCT(L466:L487,L489:L510)/SUM(L466:L487)))),\"n/a\")","v":1},{"$f":"IF(ISERROR(MATCH(\"n/a\",M489:M510,0)),IF(SUM(M466:M487)=0,0,IF((SUMPRODUCT(M466:M487,M489:M510)/SUM(M466:M487))<0,1,(SUMPRODUCT(M466:M487,M489:M510)/SUM(M466:M487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N489:N510,0)),IF(SUM(N466:N487)=0,0,IF((SUMPRODUCT(N466:N487,N489:N510)/SUM(N466:N487))<0,1,(SUMPRODUCT(N466:N487,N489:N510)/SUM(N466:N487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O489:O510,0)),IF(SUM(O466:O487)=0,0,IF((SUMPRODUCT(O466:O487,O489:O510)/SUM(O466:O487))<0,1,(SUMPRODUCT(O466:O487,O489:O510)/SUM(O466:O487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P489:P510,0)),IF(SUM(P466:P487)=0,0,IF((SUMPRODUCT(P466:P487,P489:P510)/SUM(P466:P487))<0,1,(SUMPRODUCT(P466:P487,P489:P510)/SUM(P466:P487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q489:Q510,0)),IF(SUM(Q466:Q487)=0,0,IF((SUMPRODUCT(Q466:Q487,Q489:Q510)/SUM(Q466:Q487))<0,1,(SUMPRODUCT(Q466:Q487,Q489:Q510)/SUM(Q466:Q487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R489:R510,0)),IF(SUM(R466:R487)=0,0,IF((SUMPRODUCT(R466:R487,R489:R510)/SUM(R466:R487))<0,1,(SUMPRODUCT(R466:R487,R489:R510)/SUM(R466:R487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S489:S510,0)),IF(SUM(S466:S487)=0,0,IF((SUMPRODUCT(S466:S487,S489:S510)/SUM(S466:S487))<0,1,(SUMPRODUCT(S466:S487,S489:S510)/SUM(S466:S487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T489:T510,0)),IF(SUM(T466:T487)=0,0,IF((SUMPRODUCT(T466:T487,T489:T510)/SUM(T466:T487))<0,1,(SUMPRODUCT(T466:T487,T489:T510)/SUM(T466:T487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U489:U510,0)),IF(SUM(U466:U487)=0,0,IF((SUMPRODUCT(U466:U487,U489:U510)/SUM(U466:U487))<0,1,(SUMPRODUCT(U466:U487,U489:U510)/SUM(U466:U487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V489:V510,0)),IF(SUM(V466:V487)=0,0,IF((SUMPRODUCT(V466:V487,V489:V510)/SUM(V466:V487))<0,1,(SUMPRODUCT(V466:V487,V489:V510)/SUM(V466:V487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W489:W510,0)),IF(SUM(W466:W487)=0,0,IF((SUMPRODUCT(W466:W487,W489:W510)/SUM(W466:W487))<0,1,(SUMPRODUCT(W466:W487,W489:W510)/SUM(W466:W487)))),\"n/a\")","v":0}]
[]
["Asset Class 11",{"$f":"VLOOKUP($A513,'RFM input'!$E$7:$F$56,2,FALSE)","v":"other"}]
[{"$f":"VALUE(REPLACE(A513,1,12,\"\"))","v":11},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A514,0)","v":17.672810738957299},{"$f":"OFFSET('RFM input'!H$222,$A514,0)-OFFSET('RFM input'!H$276,$A514,0)","v":3.1856047829196399},{"$f":"OFFSET('RFM input'!I$222,$A514,0)-OFFSET('RFM input'!I$276,$A514,0)","v":2.0243370101221263},{"$f":"OFFSET('RFM input'!J$222,$A514,0)-OFFSET('RFM input'!J$276,$A514,0)","v":2.6043112322455402},{"$f":"OFFSET('RFM input'!K$222,$A514,0)-OFFSET('RFM input'!K$276,$A514,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A514,0)-OFFSET('RFM input'!L$276,$A514,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A514,0)-OFFSET('RFM input'!M$276,$A514,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A514,0)-OFFSET('RFM input'!N$276,$A514,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A514,0)-OFFSET('RFM input'!O$276,$A514,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A514,0)-OFFSET('RFM input'!P$276,$A514,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A514,0)-OFFSET('RFM input'!Q$276,$A514,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":10}]
[0,"Depreciated starting RAB",{"$f":"C514/C$10","v":17.672810738957299},{"$f":"IFERROR(MAX(0,C516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,D516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,E516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,F516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,G516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,H516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,I516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,J516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,K516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,L516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,M516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,N516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,O516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,P516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,R516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,S516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,T516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,U516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,V516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A517)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D514*((1+D$11)^0.5)/D$10)","v":3.2157012619191141},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,D517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,D517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":2.8941311357272026},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,E517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,E517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":2.5725610095352911},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,F517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,F517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":2.2509908833433796},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,G517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,G517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":1.9294207571514681},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,H517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,H517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":1.6078506309595566},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,I517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,I517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":1.2862805047676451},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,J517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,J517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0.96471037857573372},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,K517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,K517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0.64314025238382233},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,L517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,L517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0.32157012619191094},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,M517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,M517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,N517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,N517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,O517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,O517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,P517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,P517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,Q517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,Q517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,R517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,R517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,S517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,S517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,T517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,T517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,U517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,U517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,V517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,V517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E514*((1+E$11)^0.5)/E$10)","v":2.0016697173810343},{"$f":"IFERROR(IF((OFFSET($C518,0,$A518))<0,\nMIN(0,E518-(OFFSET($C518,0,$A518)/(OFFSET($C516,-$A517,$A518)))),\nMAX(0,E518-(OFFSET($C518,0,$A518)/(OFFSET($C516,-$A517,$A518))))),0)","v":1.8015027456429309},1.6013357739048275,1.4011688021667241,1.2010018304286207,1.0008348586905174,0.80066788695241398,0.60050091521431059,0.40033394347620715,0.20016697173810372,2.7755575615628914E-16,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F514*((1+F$11)^0.5)/F$10)","v":2.5175840487538625},2.2658256438784763,2.01406723900309,1.7623088341277038,1.5105504292523175,1.2587920243769313,1.007033619501545,0.75527521462615876,0.50351680975077251,0.25175840487538625,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G514*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H514*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I514*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J514*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K514*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L514*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M514*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N514*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O514*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P514*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q514*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R514*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S514*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T514*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U514*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V514*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C535,0,$A535))<0,\nMIN(0,V535-(OFFSET($C535,0,$A535)/(OFFSET($C533,-$A534,$A535)))),\nMAX(0,V535-(OFFSET($C535,0,$A535)/(OFFSET($C533,-$A534,$A535))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W514*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C515","v":0},{"$f":"IF(C539=\"n/a\",\"n/a\",MAX(0,C539-1))","v":0},{"$f":"IF(D539=\"n/a\",\"n/a\",MAX(0,D539-1))","v":0},{"$f":"IF(E539=\"n/a\",\"n/a\",MAX(0,E539-1))","v":0},{"$f":"IF(F539=\"n/a\",\"n/a\",MAX(0,F539-1))","v":0},{"$f":"IF(G539=\"n/a\",\"n/a\",MAX(0,G539-1))","v":0},{"$f":"IF(H539=\"n/a\",\"n/a\",MAX(0,H539-1))","v":0},{"$f":"IF(I539=\"n/a\",\"n/a\",MAX(0,I539-1))","v":0},{"$f":"IF(J539=\"n/a\",\"n/a\",MAX(0,J539-1))","v":0},{"$f":"IF(K539=\"n/a\",\"n/a\",MAX(0,K539-1))","v":0},{"$f":"IF(L539=\"n/a\",\"n/a\",MAX(0,L539-1))","v":0},{"$f":"IF(M539=\"n/a\",\"n/a\",MAX(0,M539-1))","v":0},{"$f":"IF(N539=\"n/a\",\"n/a\",MAX(0,N539-1))","v":0},{"$f":"IF(O539=\"n/a\",\"n/a\",MAX(0,O539-1))","v":0},{"$f":"IF(P539=\"n/a\",\"n/a\",MAX(0,P539-1))","v":0},{"$f":"IF(Q539=\"n/a\",\"n/a\",MAX(0,Q539-1))","v":0},{"$f":"IF(R539=\"n/a\",\"n/a\",MAX(0,R539-1))","v":0},{"$f":"IF(S539=\"n/a\",\"n/a\",MAX(0,S539-1))","v":0},{"$f":"IF(T539=\"n/a\",\"n/a\",MAX(0,T539-1))","v":0},{"$f":"IF(U539=\"n/a\",\"n/a\",MAX(0,U539-1))","v":0},{"$f":"IF(V539=\"n/a\",\"n/a\",MAX(0,V539-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A517)","v":"RL Capex 2014-15"},null,{"$f":"D515","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E515","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F515","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G515","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H515","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I515","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J515","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K515","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L515","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M515","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N515","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O515","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P515","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q515","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R515","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S515","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T515","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U515","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V515","v":0},{"$f":"IF(V558=\"n/a\",\"n/a\",MAX(0,V558-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W515","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C539:C560,0)),IF(SUM(C516:C537)=0,0,IF((SUMPRODUCT(C516:C537,C539:C560)/SUM(C516:C537))<0,1,(SUMPRODUCT(C516:C537,C539:C560)/SUM(C516:C537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D539:D560,0)),IF(SUM(D516:D537)=0,0,IF((SUMPRODUCT(D516:D537,D539:D560)/SUM(D516:D537))<0,1,(SUMPRODUCT(D516:D537,D539:D560)/SUM(D516:D537)))),\"n/a\")","v":10},{"$f":"IF(ISERROR(MATCH(\"n/a\",E539:E560,0)),IF(SUM(E516:E537)=0,0,IF((SUMPRODUCT(E516:E537,E539:E560)/SUM(E516:E537))<0,1,(SUMPRODUCT(E516:E537,E539:E560)/SUM(E516:E537)))),\"n/a\")","v":9.4088543994002976},{"$f":"IF(ISERROR(MATCH(\"n/a\",F539:F560,0)),IF(SUM(F516:F537)=0,0,IF((SUMPRODUCT(F516:F537,F539:F560)/SUM(F516:F537))<0,1,(SUMPRODUCT(F516:F537,F539:F560)/SUM(F516:F537)))),\"n/a\")","v":8.9920226682579365},{"$f":"IF(ISERROR(MATCH(\"n/a\",G539:G560,0)),IF(SUM(G516:G537)=0,0,IF((SUMPRODUCT(G516:G537,G539:G560)/SUM(G516:G537))<0,1,(SUMPRODUCT(G516:G537,G539:G560)/SUM(G516:G537)))),\"n/a\")","v":8.0024247125283825},{"$f":"IF(ISERROR(MATCH(\"n/a\",H539:H560,0)),IF(SUM(H516:H537)=0,0,IF((SUMPRODUCT(H516:H537,H539:H560)/SUM(H516:H537))<0,1,(SUMPRODUCT(H516:H537,H539:H560)/SUM(H516:H537)))),\"n/a\")","v":7.0158375897734366},{"$f":"IF(ISERROR(MATCH(\"n/a\",I539:I560,0)),IF(SUM(I516:I537)=0,0,IF((SUMPRODUCT(I516:I537,I539:I560)/SUM(I516:I537))<0,1,(SUMPRODUCT(I516:I537,I539:I560)/SUM(I516:I537)))),\"n/a\")","v":6.0337897075125442},{"$f":"IF(ISERROR(MATCH(\"n/a\",J539:J560,0)),IF(SUM(J516:J537)=0,0,IF((SUMPRODUCT(J516:J537,J539:J560)/SUM(J516:J537))<0,1,(SUMPRODUCT(J516:J537,J539:J560)/SUM(J516:J537)))),\"n/a\")","v":5.0590546764054789},{"$f":"IF(ISERROR(MATCH(\"n/a\",K539:K560,0)),IF(SUM(K516:K537)=0,0,IF((SUMPRODUCT(K516:K537,K539:K560)/SUM(K516:K537))<0,1,(SUMPRODUCT(K516:K537,K539:K560)/SUM(K516:K537)))),\"n/a\")","v":4.0972437454275861},{"$f":"IF(ISERROR(MATCH(\"n/a\",L539:L560,0)),IF(SUM(L516:L537)=0,0,IF((SUMPRODUCT(L516:L537,L539:L560)/SUM(L516:L537))<0,1,(SUMPRODUCT(L516:L537,L539:L560)/SUM(L516:L537)))),\"n/a\")","v":3.1616818961155433},{"$f":"IF(ISERROR(MATCH(\"n/a\",M539:M560,0)),IF(SUM(M516:M537)=0,0,IF((SUMPRODUCT(M516:M537,M539:M560)/SUM(M516:M537))<0,1,(SUMPRODUCT(M516:M537,M539:M560)/SUM(M516:M537)))),\"n/a\")","v":2.293603554453751},{"$f":"IF(ISERROR(MATCH(\"n/a\",N539:N560,0)),IF(SUM(N516:N537)=0,0,IF((SUMPRODUCT(N516:N537,N539:N560)/SUM(N516:N537))<0,1,(SUMPRODUCT(N516:N537,N539:N560)/SUM(N516:N537)))),\"n/a\")","v":1.7155441449643982},{"$f":"IF(ISERROR(MATCH(\"n/a\",O539:O560,0)),IF(SUM(O516:O537)=0,0,IF((SUMPRODUCT(O516:O537,O539:O560)/SUM(O516:O537))<0,1,(SUMPRODUCT(O516:O537,O539:O560)/SUM(O516:O537)))),\"n/a\")","v":0.99999999999999889},{"$f":"IF(ISERROR(MATCH(\"n/a\",P539:P560,0)),IF(SUM(P516:P537)=0,0,IF((SUMPRODUCT(P516:P537,P539:P560)/SUM(P516:P537))<0,1,(SUMPRODUCT(P516:P537,P539:P560)/SUM(P516:P537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q539:Q560,0)),IF(SUM(Q516:Q537)=0,0,IF((SUMPRODUCT(Q516:Q537,Q539:Q560)/SUM(Q516:Q537))<0,1,(SUMPRODUCT(Q516:Q537,Q539:Q560)/SUM(Q516:Q537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R539:R560,0)),IF(SUM(R516:R537)=0,0,IF((SUMPRODUCT(R516:R537,R539:R560)/SUM(R516:R537))<0,1,(SUMPRODUCT(R516:R537,R539:R560)/SUM(R516:R537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S539:S560,0)),IF(SUM(S516:S537)=0,0,IF((SUMPRODUCT(S516:S537,S539:S560)/SUM(S516:S537))<0,1,(SUMPRODUCT(S516:S537,S539:S560)/SUM(S516:S537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T539:T560,0)),IF(SUM(T516:T537)=0,0,IF((SUMPRODUCT(T516:T537,T539:T560)/SUM(T516:T537))<0,1,(SUMPRODUCT(T516:T537,T539:T560)/SUM(T516:T537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U539:U560,0)),IF(SUM(U516:U537)=0,0,IF((SUMPRODUCT(U516:U537,U539:U560)/SUM(U516:U537))<0,1,(SUMPRODUCT(U516:U537,U539:U560)/SUM(U516:U537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V539:V560,0)),IF(SUM(V516:V537)=0,0,IF((SUMPRODUCT(V516:V537,V539:V560)/SUM(V516:V537))<0,1,(SUMPRODUCT(V516:V537,V539:V560)/SUM(V516:V537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W539:W560,0)),IF(SUM(W516:W537)=0,0,IF((SUMPRODUCT(W516:W537,W539:W560)/SUM(W516:W537))<0,1,(SUMPRODUCT(W516:W537,W539:W560)/SUM(W516:W537)))),\"n/a\")","v":0}]
[]
["Asset Class 12",{"$f":"VLOOKUP($A563,'RFM input'!$E$7:$F$56,2,FALSE)","v":"premises"}]
[{"$f":"VALUE(REPLACE(A563,1,12,\"\"))","v":12},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A564,0)","v":2.5733450091456369},{"$f":"OFFSET('RFM input'!H$222,$A564,0)-OFFSET('RFM input'!H$276,$A564,0)","v":0.44486737042457036},{"$f":"OFFSET('RFM input'!I$222,$A564,0)-OFFSET('RFM input'!I$276,$A564,0)","v":2.7199622810353037},{"$f":"OFFSET('RFM input'!J$222,$A564,0)-OFFSET('RFM input'!J$276,$A564,0)","v":0.53346648648394868},{"$f":"OFFSET('RFM input'!K$222,$A564,0)-OFFSET('RFM input'!K$276,$A564,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A564,0)-OFFSET('RFM input'!L$276,$A564,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A564,0)-OFFSET('RFM input'!M$276,$A564,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A564,0)-OFFSET('RFM input'!N$276,$A564,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A564,0)-OFFSET('RFM input'!O$276,$A564,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A564,0)-OFFSET('RFM input'!P$276,$A564,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A564,0)-OFFSET('RFM input'!Q$276,$A564,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":10}]
[0,"Depreciated starting RAB",{"$f":"C564/C$10","v":2.5733450091456369},{"$f":"IFERROR(MAX(0,C566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,D566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,E566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,F566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,G566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,H566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,I566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,J566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,K566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,L566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,M566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,N566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,O566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,P566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,R566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,S566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,T566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,U566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,V566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A567)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D564*((1+D$11)^0.5)/D$10)","v":0.44907032163286914},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,D567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,D567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0.40416328946958224},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,E567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,E567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0.35925625730629535},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,F567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,F567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0.31434922514300845},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,G567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,G567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0.26944219297972155},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,H567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,H567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0.22453516081643465},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,I567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,I567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0.17962812865314776},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,J567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,J567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0.13472109648986086},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,K567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,K567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":8.9814064326573947E-2},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,L567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,L567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":4.4907032163287036E-2},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,M567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,M567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":1.2490009027033011E-16},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,N567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,N567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,O567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,O567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,P567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,P567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,Q567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,Q567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,R567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,R567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,S567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,S567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,T567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,T567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,U567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,U567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,V567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,V567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E564*((1+E$11)^0.5)/E$10)","v":2.6895058002415078},{"$f":"IFERROR(IF((OFFSET($C568,0,$A568))<0,\nMIN(0,E568-(OFFSET($C568,0,$A568)/(OFFSET($C566,-$A567,$A568)))),\nMAX(0,E568-(OFFSET($C568,0,$A568)/(OFFSET($C566,-$A567,$A568))))),0)","v":2.420555220217357},2.1516046401932063,1.8826540601690556,1.6137034801449048,1.3447529001207541,1.0758023200966034,0.80685174007245264,0.53790116004830191,0.26895058002415112,3.3306690738754696E-16,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F564*((1+F$11)^0.5)/F$10)","v":0.51570131107514716},0.46413117996763242,0.41256104886011769,0.36099091775260295,0.30942078664508821,0.25785065553757347,0.20628052443005876,0.15471039332254405,0.10314026221502934,5.157013110751462E-2,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G564*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H564*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I564*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J564*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K564*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L564*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M564*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N564*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O564*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P564*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q564*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R564*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S564*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T564*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U564*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V564*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C585,0,$A585))<0,\nMIN(0,V585-(OFFSET($C585,0,$A585)/(OFFSET($C583,-$A584,$A585)))),\nMAX(0,V585-(OFFSET($C585,0,$A585)/(OFFSET($C583,-$A584,$A585))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W564*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C565","v":0},{"$f":"IF(C589=\"n/a\",\"n/a\",MAX(0,C589-1))","v":0},{"$f":"IF(D589=\"n/a\",\"n/a\",MAX(0,D589-1))","v":0},{"$f":"IF(E589=\"n/a\",\"n/a\",MAX(0,E589-1))","v":0},{"$f":"IF(F589=\"n/a\",\"n/a\",MAX(0,F589-1))","v":0},{"$f":"IF(G589=\"n/a\",\"n/a\",MAX(0,G589-1))","v":0},{"$f":"IF(H589=\"n/a\",\"n/a\",MAX(0,H589-1))","v":0},{"$f":"IF(I589=\"n/a\",\"n/a\",MAX(0,I589-1))","v":0},{"$f":"IF(J589=\"n/a\",\"n/a\",MAX(0,J589-1))","v":0},{"$f":"IF(K589=\"n/a\",\"n/a\",MAX(0,K589-1))","v":0},{"$f":"IF(L589=\"n/a\",\"n/a\",MAX(0,L589-1))","v":0},{"$f":"IF(M589=\"n/a\",\"n/a\",MAX(0,M589-1))","v":0},{"$f":"IF(N589=\"n/a\",\"n/a\",MAX(0,N589-1))","v":0},{"$f":"IF(O589=\"n/a\",\"n/a\",MAX(0,O589-1))","v":0},{"$f":"IF(P589=\"n/a\",\"n/a\",MAX(0,P589-1))","v":0},{"$f":"IF(Q589=\"n/a\",\"n/a\",MAX(0,Q589-1))","v":0},{"$f":"IF(R589=\"n/a\",\"n/a\",MAX(0,R589-1))","v":0},{"$f":"IF(S589=\"n/a\",\"n/a\",MAX(0,S589-1))","v":0},{"$f":"IF(T589=\"n/a\",\"n/a\",MAX(0,T589-1))","v":0},{"$f":"IF(U589=\"n/a\",\"n/a\",MAX(0,U589-1))","v":0},{"$f":"IF(V589=\"n/a\",\"n/a\",MAX(0,V589-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A567)","v":"RL Capex 2014-15"},null,{"$f":"D565","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E565","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F565","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G565","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H565","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I565","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J565","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K565","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L565","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M565","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N565","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O565","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P565","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q565","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R565","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S565","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T565","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U565","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V565","v":0},{"$f":"IF(V608=\"n/a\",\"n/a\",MAX(0,V608-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W565","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C589:C610,0)),IF(SUM(C566:C587)=0,0,IF((SUMPRODUCT(C566:C587,C589:C610)/SUM(C566:C587))<0,1,(SUMPRODUCT(C566:C587,C589:C610)/SUM(C566:C587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D589:D610,0)),IF(SUM(D566:D587)=0,0,IF((SUMPRODUCT(D566:D587,D589:D610)/SUM(D566:D587))<0,1,(SUMPRODUCT(D566:D587,D589:D610)/SUM(D566:D587)))),\"n/a\")","v":10},{"$f":"IF(ISERROR(MATCH(\"n/a\",E589:E610,0)),IF(SUM(E566:E587)=0,0,IF((SUMPRODUCT(E566:E587,E589:E610)/SUM(E566:E587))<0,1,(SUMPRODUCT(E566:E587,E589:E610)/SUM(E566:E587)))),\"n/a\")","v":9.8693579443212762},{"$f":"IF(ISERROR(MATCH(\"n/a\",F589:F610,0)),IF(SUM(F566:F587)=0,0,IF((SUMPRODUCT(F566:F587,F589:F610)/SUM(F566:F587))<0,1,(SUMPRODUCT(F566:F587,F589:F610)/SUM(F566:F587)))),\"n/a\")","v":9.0474721428210181},{"$f":"IF(ISERROR(MATCH(\"n/a\",G589:G610,0)),IF(SUM(G566:G587)=0,0,IF((SUMPRODUCT(G566:G587,G589:G610)/SUM(G566:G587))<0,1,(SUMPRODUCT(G566:G587,G589:G610)/SUM(G566:G587)))),\"n/a\")","v":8.0511186373462724},{"$f":"IF(ISERROR(MATCH(\"n/a\",H589:H610,0)),IF(SUM(H566:H587)=0,0,IF((SUMPRODUCT(H566:H587,H589:H610)/SUM(H566:H587))<0,1,(SUMPRODUCT(H566:H587,H589:H610)/SUM(H566:H587)))),\"n/a\")","v":7.055804280660924},{"$f":"IF(ISERROR(MATCH(\"n/a\",I589:I610,0)),IF(SUM(I566:I587)=0,0,IF((SUMPRODUCT(I566:I587,I589:I610)/SUM(I566:I587))<0,1,(SUMPRODUCT(I566:I587,I589:I610)/SUM(I566:I587)))),\"n/a\")","v":6.0620470729831251},{"$f":"IF(ISERROR(MATCH(\"n/a\",J589:J610,0)),IF(SUM(J566:J587)=0,0,IF((SUMPRODUCT(J566:J587,J589:J610)/SUM(J566:J587))<0,1,(SUMPRODUCT(J566:J587,J589:J610)/SUM(J566:J587)))),\"n/a\")","v":5.0707779089870115},{"$f":"IF(ISERROR(MATCH(\"n/a\",K589:K610,0)),IF(SUM(K566:K587)=0,0,IF((SUMPRODUCT(K566:K587,K589:K610)/SUM(K566:K587))<0,1,(SUMPRODUCT(K566:K587,K589:K610)/SUM(K566:K587)))),\"n/a\")","v":4.083854353863388},{"$f":"IF(ISERROR(MATCH(\"n/a\",L589:L610,0)),IF(SUM(L566:L587)=0,0,IF((SUMPRODUCT(L566:L587,L589:L610)/SUM(L566:L587))<0,1,(SUMPRODUCT(L566:L587,L589:L610)/SUM(L566:L587)))),\"n/a\")","v":3.10559576387287},{"$f":"IF(ISERROR(MATCH(\"n/a\",M589:M610,0)),IF(SUM(M566:M587)=0,0,IF((SUMPRODUCT(M566:M587,M589:M610)/SUM(M566:M587))<0,1,(SUMPRODUCT(M566:M587,M589:M610)/SUM(M566:M587)))),\"n/a\")","v":2.1488821614979829},{"$f":"IF(ISERROR(MATCH(\"n/a\",N589:N610,0)),IF(SUM(N566:N587)=0,0,IF((SUMPRODUCT(N566:N587,N589:N610)/SUM(N566:N587))<0,1,(SUMPRODUCT(N566:N587,N589:N610)/SUM(N566:N587)))),\"n/a\")","v":1.27719107945347},{"$f":"IF(ISERROR(MATCH(\"n/a\",O589:O610,0)),IF(SUM(O566:O587)=0,0,IF((SUMPRODUCT(O566:O587,O589:O610)/SUM(O566:O587))<0,1,(SUMPRODUCT(O566:O587,O589:O610)/SUM(O566:O587)))),\"n/a\")","v":0.99999999999999356},{"$f":"IF(ISERROR(MATCH(\"n/a\",P589:P610,0)),IF(SUM(P566:P587)=0,0,IF((SUMPRODUCT(P566:P587,P589:P610)/SUM(P566:P587))<0,1,(SUMPRODUCT(P566:P587,P589:P610)/SUM(P566:P587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q589:Q610,0)),IF(SUM(Q566:Q587)=0,0,IF((SUMPRODUCT(Q566:Q587,Q589:Q610)/SUM(Q566:Q587))<0,1,(SUMPRODUCT(Q566:Q587,Q589:Q610)/SUM(Q566:Q587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R589:R610,0)),IF(SUM(R566:R587)=0,0,IF((SUMPRODUCT(R566:R587,R589:R610)/SUM(R566:R587))<0,1,(SUMPRODUCT(R566:R587,R589:R610)/SUM(R566:R587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S589:S610,0)),IF(SUM(S566:S587)=0,0,IF((SUMPRODUCT(S566:S587,S589:S610)/SUM(S566:S587))<0,1,(SUMPRODUCT(S566:S587,S589:S610)/SUM(S566:S587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T589:T610,0)),IF(SUM(T566:T587)=0,0,IF((SUMPRODUCT(T566:T587,T589:T610)/SUM(T566:T587))<0,1,(SUMPRODUCT(T566:T587,T589:T610)/SUM(T566:T587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U589:U610,0)),IF(SUM(U566:U587)=0,0,IF((SUMPRODUCT(U566:U587,U589:U610)/SUM(U566:U587))<0,1,(SUMPRODUCT(U566:U587,U589:U610)/SUM(U566:U587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V589:V610,0)),IF(SUM(V566:V587)=0,0,IF((SUMPRODUCT(V566:V587,V589:V610)/SUM(V566:V587))<0,1,(SUMPRODUCT(V566:V587,V589:V610)/SUM(V566:V587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W589:W610,0)),IF(SUM(W566:W587)=0,0,IF((SUMPRODUCT(W566:W587,W589:W610)/SUM(W566:W587))<0,1,(SUMPRODUCT(W566:W587,W589:W610)/SUM(W566:W587)))),\"n/a\")","v":0}]
[]
["Asset Class 13",{"$f":"VLOOKUP($A613,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Land"}]
[{"$f":"VALUE(REPLACE(A613,1,12,\"\"))","v":13},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A614,0)","v":109.02587503640578},{"$f":"OFFSET('RFM input'!H$222,$A614,0)-OFFSET('RFM input'!H$276,$A614,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A614,0)-OFFSET('RFM input'!I$276,$A614,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A614,0)-OFFSET('RFM input'!J$276,$A614,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A614,0)-OFFSET('RFM input'!K$276,$A614,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A614,0)-OFFSET('RFM input'!L$276,$A614,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A614,0)-OFFSET('RFM input'!M$276,$A614,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A614,0)-OFFSET('RFM input'!N$276,$A614,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A614,0)-OFFSET('RFM input'!O$276,$A614,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A614,0)-OFFSET('RFM input'!P$276,$A614,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A614,0)-OFFSET('RFM input'!Q$276,$A614,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":"n/a"}]
[0,"Depreciated starting RAB",{"$f":"C614/C$10","v":109.02587503640578},{"$f":"IFERROR(MAX(0,C616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,D616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,E616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,F616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,G616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,H616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,I616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,J616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,K616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,L616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,M616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,N616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,O616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,P616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,R616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,S616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,T616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,U616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,V616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A617)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D614*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,D617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,D617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,E617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,E617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,F617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,F617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,G617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,G617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,H617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,H617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,I617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,I617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,J617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,J617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,K617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,K617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,L617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,L617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,M617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,M617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,N617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,N617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,O617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,O617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,P617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,P617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,Q617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,Q617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,R617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,R617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,S617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,S617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,T617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,T617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,U617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,U617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,V617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,V617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E614*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C618,0,$A618))<0,\nMIN(0,E618-(OFFSET($C618,0,$A618)/(OFFSET($C616,-$A617,$A618)))),\nMAX(0,E618-(OFFSET($C618,0,$A618)/(OFFSET($C616,-$A617,$A618))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F614*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G614*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H614*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I614*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J614*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K614*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L614*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M614*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N614*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O614*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P614*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q614*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R614*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S614*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T614*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U614*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V614*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C635,0,$A635))<0,\nMIN(0,V635-(OFFSET($C635,0,$A635)/(OFFSET($C633,-$A634,$A635)))),\nMAX(0,V635-(OFFSET($C635,0,$A635)/(OFFSET($C633,-$A634,$A635))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W614*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C615","v":0},{"$f":"IF(C639=\"n/a\",\"n/a\",MAX(0,C639-1))","v":0},{"$f":"IF(D639=\"n/a\",\"n/a\",MAX(0,D639-1))","v":0},{"$f":"IF(E639=\"n/a\",\"n/a\",MAX(0,E639-1))","v":0},{"$f":"IF(F639=\"n/a\",\"n/a\",MAX(0,F639-1))","v":0},{"$f":"IF(G639=\"n/a\",\"n/a\",MAX(0,G639-1))","v":0},{"$f":"IF(H639=\"n/a\",\"n/a\",MAX(0,H639-1))","v":0},{"$f":"IF(I639=\"n/a\",\"n/a\",MAX(0,I639-1))","v":0},{"$f":"IF(J639=\"n/a\",\"n/a\",MAX(0,J639-1))","v":0},{"$f":"IF(K639=\"n/a\",\"n/a\",MAX(0,K639-1))","v":0},{"$f":"IF(L639=\"n/a\",\"n/a\",MAX(0,L639-1))","v":0},{"$f":"IF(M639=\"n/a\",\"n/a\",MAX(0,M639-1))","v":0},{"$f":"IF(N639=\"n/a\",\"n/a\",MAX(0,N639-1))","v":0},{"$f":"IF(O639=\"n/a\",\"n/a\",MAX(0,O639-1))","v":0},{"$f":"IF(P639=\"n/a\",\"n/a\",MAX(0,P639-1))","v":0},{"$f":"IF(Q639=\"n/a\",\"n/a\",MAX(0,Q639-1))","v":0},{"$f":"IF(R639=\"n/a\",\"n/a\",MAX(0,R639-1))","v":0},{"$f":"IF(S639=\"n/a\",\"n/a\",MAX(0,S639-1))","v":0},{"$f":"IF(T639=\"n/a\",\"n/a\",MAX(0,T639-1))","v":0},{"$f":"IF(U639=\"n/a\",\"n/a\",MAX(0,U639-1))","v":0},{"$f":"IF(V639=\"n/a\",\"n/a\",MAX(0,V639-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A617)","v":"RL Capex 2014-15"},null,{"$f":"D615","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"E615","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F615","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G615","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H615","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I615","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J615","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K615","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L615","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M615","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N615","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O615","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P615","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q615","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R615","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S615","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T615","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U615","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V615","v":0},{"$f":"IF(V658=\"n/a\",\"n/a\",MAX(0,V658-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W615","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C639:C660,0)),IF(SUM(C616:C637)=0,0,IF((SUMPRODUCT(C616:C637,C639:C660)/SUM(C616:C637))<0,1,(SUMPRODUCT(C616:C637,C639:C660)/SUM(C616:C637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D639:D660,0)),IF(SUM(D616:D637)=0,0,IF((SUMPRODUCT(D616:D637,D639:D660)/SUM(D616:D637))<0,1,(SUMPRODUCT(D616:D637,D639:D660)/SUM(D616:D637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",E639:E660,0)),IF(SUM(E616:E637)=0,0,IF((SUMPRODUCT(E616:E637,E639:E660)/SUM(E616:E637))<0,1,(SUMPRODUCT(E616:E637,E639:E660)/SUM(E616:E637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",F639:F660,0)),IF(SUM(F616:F637)=0,0,IF((SUMPRODUCT(F616:F637,F639:F660)/SUM(F616:F637))<0,1,(SUMPRODUCT(F616:F637,F639:F660)/SUM(F616:F637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",G639:G660,0)),IF(SUM(G616:G637)=0,0,IF((SUMPRODUCT(G616:G637,G639:G660)/SUM(G616:G637))<0,1,(SUMPRODUCT(G616:G637,G639:G660)/SUM(G616:G637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",H639:H660,0)),IF(SUM(H616:H637)=0,0,IF((SUMPRODUCT(H616:H637,H639:H660)/SUM(H616:H637))<0,1,(SUMPRODUCT(H616:H637,H639:H660)/SUM(H616:H637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",I639:I660,0)),IF(SUM(I616:I637)=0,0,IF((SUMPRODUCT(I616:I637,I639:I660)/SUM(I616:I637))<0,1,(SUMPRODUCT(I616:I637,I639:I660)/SUM(I616:I637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",J639:J660,0)),IF(SUM(J616:J637)=0,0,IF((SUMPRODUCT(J616:J637,J639:J660)/SUM(J616:J637))<0,1,(SUMPRODUCT(J616:J637,J639:J660)/SUM(J616:J637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",K639:K660,0)),IF(SUM(K616:K637)=0,0,IF((SUMPRODUCT(K616:K637,K639:K660)/SUM(K616:K637))<0,1,(SUMPRODUCT(K616:K637,K639:K660)/SUM(K616:K637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",L639:L660,0)),IF(SUM(L616:L637)=0,0,IF((SUMPRODUCT(L616:L637,L639:L660)/SUM(L616:L637))<0,1,(SUMPRODUCT(L616:L637,L639:L660)/SUM(L616:L637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",M639:M660,0)),IF(SUM(M616:M637)=0,0,IF((SUMPRODUCT(M616:M637,M639:M660)/SUM(M616:M637))<0,1,(SUMPRODUCT(M616:M637,M639:M660)/SUM(M616:M637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",N639:N660,0)),IF(SUM(N616:N637)=0,0,IF((SUMPRODUCT(N616:N637,N639:N660)/SUM(N616:N637))<0,1,(SUMPRODUCT(N616:N637,N639:N660)/SUM(N616:N637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",O639:O660,0)),IF(SUM(O616:O637)=0,0,IF((SUMPRODUCT(O616:O637,O639:O660)/SUM(O616:O637))<0,1,(SUMPRODUCT(O616:O637,O639:O660)/SUM(O616:O637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",P639:P660,0)),IF(SUM(P616:P637)=0,0,IF((SUMPRODUCT(P616:P637,P639:P660)/SUM(P616:P637))<0,1,(SUMPRODUCT(P616:P637,P639:P660)/SUM(P616:P637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q639:Q660,0)),IF(SUM(Q616:Q637)=0,0,IF((SUMPRODUCT(Q616:Q637,Q639:Q660)/SUM(Q616:Q637))<0,1,(SUMPRODUCT(Q616:Q637,Q639:Q660)/SUM(Q616:Q637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",R639:R660,0)),IF(SUM(R616:R637)=0,0,IF((SUMPRODUCT(R616:R637,R639:R660)/SUM(R616:R637))<0,1,(SUMPRODUCT(R616:R637,R639:R660)/SUM(R616:R637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",S639:S660,0)),IF(SUM(S616:S637)=0,0,IF((SUMPRODUCT(S616:S637,S639:S660)/SUM(S616:S637))<0,1,(SUMPRODUCT(S616:S637,S639:S660)/SUM(S616:S637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",T639:T660,0)),IF(SUM(T616:T637)=0,0,IF((SUMPRODUCT(T616:T637,T639:T660)/SUM(T616:T637))<0,1,(SUMPRODUCT(T616:T637,T639:T660)/SUM(T616:T637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",U639:U660,0)),IF(SUM(U616:U637)=0,0,IF((SUMPRODUCT(U616:U637,U639:U660)/SUM(U616:U637))<0,1,(SUMPRODUCT(U616:U637,U639:U660)/SUM(U616:U637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",V639:V660,0)),IF(SUM(V616:V637)=0,0,IF((SUMPRODUCT(V616:V637,V639:V660)/SUM(V616:V637))<0,1,(SUMPRODUCT(V616:V637,V639:V660)/SUM(V616:V637)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",W639:W660,0)),IF(SUM(W616:W637)=0,0,IF((SUMPRODUCT(W616:W637,W639:W660)/SUM(W616:W637))<0,1,(SUMPRODUCT(W616:W637,W639:W660)/SUM(W616:W637)))),\"n/a\")","v":"n/a"}]
[]
["Asset Class 14",{"$f":"VLOOKUP($A663,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Easements"}]
[{"$f":"VALUE(REPLACE(A663,1,12,\"\"))","v":14},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A664,0)","v":128.22829305881598},{"$f":"OFFSET('RFM input'!H$222,$A664,0)-OFFSET('RFM input'!H$276,$A664,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A664,0)-OFFSET('RFM input'!I$276,$A664,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A664,0)-OFFSET('RFM input'!J$276,$A664,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A664,0)-OFFSET('RFM input'!K$276,$A664,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A664,0)-OFFSET('RFM input'!L$276,$A664,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A664,0)-OFFSET('RFM input'!M$276,$A664,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A664,0)-OFFSET('RFM input'!N$276,$A664,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A664,0)-OFFSET('RFM input'!O$276,$A664,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A664,0)-OFFSET('RFM input'!P$276,$A664,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A664,0)-OFFSET('RFM input'!Q$276,$A664,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":"n/a"}]
[0,"Depreciated starting RAB",{"$f":"C664/C$10","v":128.22829305881598},{"$f":"IFERROR(MAX(0,C666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,D666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,E666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,F666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,G666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,H666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,I666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,J666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,K666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,L666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,M666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,N666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,O666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,P666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,R666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,S666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,T666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,U666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,V666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A667)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D664*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,D667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,D667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,E667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,E667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,F667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,F667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,G667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,G667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,I667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,I667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,J667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,J667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,K667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,K667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,L667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,L667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,M667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,M667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,N667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,N667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,O667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,O667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,P667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,P667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,Q667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,Q667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,R667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,R667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,S667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,S667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,T667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,T667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,U667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,U667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,V667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,V667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E664*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C668,0,$A668))<0,\nMIN(0,E668-(OFFSET($C668,0,$A668)/(OFFSET($C666,-$A667,$A668)))),\nMAX(0,E668-(OFFSET($C668,0,$A668)/(OFFSET($C666,-$A667,$A668))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F664*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G664*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H664*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I664*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J664*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K664*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L664*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M664*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N664*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O664*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P664*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q664*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R664*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S664*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T664*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U664*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V664*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C685,0,$A685))<0,\nMIN(0,V685-(OFFSET($C685,0,$A685)/(OFFSET($C683,-$A684,$A685)))),\nMAX(0,V685-(OFFSET($C685,0,$A685)/(OFFSET($C683,-$A684,$A685))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W664*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C665","v":0},{"$f":"IF(C689=\"n/a\",\"n/a\",MAX(0,C689-1))","v":0},{"$f":"IF(D689=\"n/a\",\"n/a\",MAX(0,D689-1))","v":0},{"$f":"IF(E689=\"n/a\",\"n/a\",MAX(0,E689-1))","v":0},{"$f":"IF(F689=\"n/a\",\"n/a\",MAX(0,F689-1))","v":0},{"$f":"IF(G689=\"n/a\",\"n/a\",MAX(0,G689-1))","v":0},{"$f":"IF(H689=\"n/a\",\"n/a\",MAX(0,H689-1))","v":0},{"$f":"IF(I689=\"n/a\",\"n/a\",MAX(0,I689-1))","v":0},{"$f":"IF(J689=\"n/a\",\"n/a\",MAX(0,J689-1))","v":0},{"$f":"IF(K689=\"n/a\",\"n/a\",MAX(0,K689-1))","v":0},{"$f":"IF(L689=\"n/a\",\"n/a\",MAX(0,L689-1))","v":0},{"$f":"IF(M689=\"n/a\",\"n/a\",MAX(0,M689-1))","v":0},{"$f":"IF(N689=\"n/a\",\"n/a\",MAX(0,N689-1))","v":0},{"$f":"IF(O689=\"n/a\",\"n/a\",MAX(0,O689-1))","v":0},{"$f":"IF(P689=\"n/a\",\"n/a\",MAX(0,P689-1))","v":0},{"$f":"IF(Q689=\"n/a\",\"n/a\",MAX(0,Q689-1))","v":0},{"$f":"IF(R689=\"n/a\",\"n/a\",MAX(0,R689-1))","v":0},{"$f":"IF(S689=\"n/a\",\"n/a\",MAX(0,S689-1))","v":0},{"$f":"IF(T689=\"n/a\",\"n/a\",MAX(0,T689-1))","v":0},{"$f":"IF(U689=\"n/a\",\"n/a\",MAX(0,U689-1))","v":0},{"$f":"IF(V689=\"n/a\",\"n/a\",MAX(0,V689-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A667)","v":"RL Capex 2014-15"},null,{"$f":"D665","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"E665","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F665","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G665","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H665","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I665","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J665","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K665","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L665","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M665","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N665","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O665","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P665","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q665","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R665","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S665","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T665","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U665","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V665","v":0},{"$f":"IF(V708=\"n/a\",\"n/a\",MAX(0,V708-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W665","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C689:C710,0)),IF(SUM(C666:C687)=0,0,IF((SUMPRODUCT(C666:C687,C689:C710)/SUM(C666:C687))<0,1,(SUMPRODUCT(C666:C687,C689:C710)/SUM(C666:C687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D689:D710,0)),IF(SUM(D666:D687)=0,0,IF((SUMPRODUCT(D666:D687,D689:D710)/SUM(D666:D687))<0,1,(SUMPRODUCT(D666:D687,D689:D710)/SUM(D666:D687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",E689:E710,0)),IF(SUM(E666:E687)=0,0,IF((SUMPRODUCT(E666:E687,E689:E710)/SUM(E666:E687))<0,1,(SUMPRODUCT(E666:E687,E689:E710)/SUM(E666:E687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",F689:F710,0)),IF(SUM(F666:F687)=0,0,IF((SUMPRODUCT(F666:F687,F689:F710)/SUM(F666:F687))<0,1,(SUMPRODUCT(F666:F687,F689:F710)/SUM(F666:F687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",G689:G710,0)),IF(SUM(G666:G687)=0,0,IF((SUMPRODUCT(G666:G687,G689:G710)/SUM(G666:G687))<0,1,(SUMPRODUCT(G666:G687,G689:G710)/SUM(G666:G687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",H689:H710,0)),IF(SUM(H666:H687)=0,0,IF((SUMPRODUCT(H666:H687,H689:H710)/SUM(H666:H687))<0,1,(SUMPRODUCT(H666:H687,H689:H710)/SUM(H666:H687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",I689:I710,0)),IF(SUM(I666:I687)=0,0,IF((SUMPRODUCT(I666:I687,I689:I710)/SUM(I666:I687))<0,1,(SUMPRODUCT(I666:I687,I689:I710)/SUM(I666:I687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",J689:J710,0)),IF(SUM(J666:J687)=0,0,IF((SUMPRODUCT(J666:J687,J689:J710)/SUM(J666:J687))<0,1,(SUMPRODUCT(J666:J687,J689:J710)/SUM(J666:J687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",K689:K710,0)),IF(SUM(K666:K687)=0,0,IF((SUMPRODUCT(K666:K687,K689:K710)/SUM(K666:K687))<0,1,(SUMPRODUCT(K666:K687,K689:K710)/SUM(K666:K687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",L689:L710,0)),IF(SUM(L666:L687)=0,0,IF((SUMPRODUCT(L666:L687,L689:L710)/SUM(L666:L687))<0,1,(SUMPRODUCT(L666:L687,L689:L710)/SUM(L666:L687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",M689:M710,0)),IF(SUM(M666:M687)=0,0,IF((SUMPRODUCT(M666:M687,M689:M710)/SUM(M666:M687))<0,1,(SUMPRODUCT(M666:M687,M689:M710)/SUM(M666:M687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",N689:N710,0)),IF(SUM(N666:N687)=0,0,IF((SUMPRODUCT(N666:N687,N689:N710)/SUM(N666:N687))<0,1,(SUMPRODUCT(N666:N687,N689:N710)/SUM(N666:N687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",O689:O710,0)),IF(SUM(O666:O687)=0,0,IF((SUMPRODUCT(O666:O687,O689:O710)/SUM(O666:O687))<0,1,(SUMPRODUCT(O666:O687,O689:O710)/SUM(O666:O687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",P689:P710,0)),IF(SUM(P666:P687)=0,0,IF((SUMPRODUCT(P666:P687,P689:P710)/SUM(P666:P687))<0,1,(SUMPRODUCT(P666:P687,P689:P710)/SUM(P666:P687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q689:Q710,0)),IF(SUM(Q666:Q687)=0,0,IF((SUMPRODUCT(Q666:Q687,Q689:Q710)/SUM(Q666:Q687))<0,1,(SUMPRODUCT(Q666:Q687,Q689:Q710)/SUM(Q666:Q687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",R689:R710,0)),IF(SUM(R666:R687)=0,0,IF((SUMPRODUCT(R666:R687,R689:R710)/SUM(R666:R687))<0,1,(SUMPRODUCT(R666:R687,R689:R710)/SUM(R666:R687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",S689:S710,0)),IF(SUM(S666:S687)=0,0,IF((SUMPRODUCT(S666:S687,S689:S710)/SUM(S666:S687))<0,1,(SUMPRODUCT(S666:S687,S689:S710)/SUM(S666:S687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",T689:T710,0)),IF(SUM(T666:T687)=0,0,IF((SUMPRODUCT(T666:T687,T689:T710)/SUM(T666:T687))<0,1,(SUMPRODUCT(T666:T687,T689:T710)/SUM(T666:T687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",U689:U710,0)),IF(SUM(U666:U687)=0,0,IF((SUMPRODUCT(U666:U687,U689:U710)/SUM(U666:U687))<0,1,(SUMPRODUCT(U666:U687,U689:U710)/SUM(U666:U687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",V689:V710,0)),IF(SUM(V666:V687)=0,0,IF((SUMPRODUCT(V666:V687,V689:V710)/SUM(V666:V687))<0,1,(SUMPRODUCT(V666:V687,V689:V710)/SUM(V666:V687)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",W689:W710,0)),IF(SUM(W666:W687)=0,0,IF((SUMPRODUCT(W666:W687,W689:W710)/SUM(W666:W687))<0,1,(SUMPRODUCT(W666:W687,W689:W710)/SUM(W666:W687)))),\"n/a\")","v":"n/a"}]
[]
["Asset Class 15",{"$f":"VLOOKUP($A713,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Equity raising costs (2003-08)"}]
[{"$f":"VALUE(REPLACE(A713,1,12,\"\"))","v":15},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A714,0)","v":53.4},{"$f":"OFFSET('RFM input'!H$222,$A714,0)-OFFSET('RFM input'!H$276,$A714,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A714,0)-OFFSET('RFM input'!I$276,$A714,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A714,0)-OFFSET('RFM input'!J$276,$A714,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A714,0)-OFFSET('RFM input'!K$276,$A714,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A714,0)-OFFSET('RFM input'!L$276,$A714,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A714,0)-OFFSET('RFM input'!M$276,$A714,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A714,0)-OFFSET('RFM input'!N$276,$A714,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A714,0)-OFFSET('RFM input'!O$276,$A714,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A714,0)-OFFSET('RFM input'!P$276,$A714,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A714,0)-OFFSET('RFM input'!Q$276,$A714,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":27.570707579950131},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":27.570707579950131},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":27.570707579950131},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":27.570707579950131},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":27.570707579950131},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":27.570707579950131},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":27.570707579950131},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":27.570707579950131},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":27.570707579950131},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":27.570707579950131}]
[0,"Depreciated starting RAB",{"$f":"C714/C$10","v":53.4},{"$f":"IFERROR(MAX(0,C716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,D716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,E716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,F716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,G716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,H716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,I716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,J716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,K716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,L716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,M716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,N716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,O716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,P716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,R716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,S716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,T716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,U716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,V716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A717)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D714*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,D717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,D717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,E717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,E717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,F717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,F717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,G717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,G717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,H717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,H717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,I717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,I717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,J717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,J717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,K717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,K717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,L717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,L717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,M717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,M717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,N717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,N717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,O717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,O717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,P717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,P717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,Q717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,Q717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,R717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,R717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,S717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,S717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,T717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,T717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,U717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,U717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,V717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,V717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E714*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C718,0,$A718))<0,\nMIN(0,E718-(OFFSET($C718,0,$A718)/(OFFSET($C716,-$A717,$A718)))),\nMAX(0,E718-(OFFSET($C718,0,$A718)/(OFFSET($C716,-$A717,$A718))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F714*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G714*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H714*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I714*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J714*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K714*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L714*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M714*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N714*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O714*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P714*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q714*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R714*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S714*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T714*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U714*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V714*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C735,0,$A735))<0,\nMIN(0,V735-(OFFSET($C735,0,$A735)/(OFFSET($C733,-$A734,$A735)))),\nMAX(0,V735-(OFFSET($C735,0,$A735)/(OFFSET($C733,-$A734,$A735))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W714*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C715","v":0},{"$f":"IF(C739=\"n/a\",\"n/a\",MAX(0,C739-1))","v":0},{"$f":"IF(D739=\"n/a\",\"n/a\",MAX(0,D739-1))","v":0},{"$f":"IF(E739=\"n/a\",\"n/a\",MAX(0,E739-1))","v":0},{"$f":"IF(F739=\"n/a\",\"n/a\",MAX(0,F739-1))","v":0},{"$f":"IF(G739=\"n/a\",\"n/a\",MAX(0,G739-1))","v":0},{"$f":"IF(H739=\"n/a\",\"n/a\",MAX(0,H739-1))","v":0},{"$f":"IF(I739=\"n/a\",\"n/a\",MAX(0,I739-1))","v":0},{"$f":"IF(J739=\"n/a\",\"n/a\",MAX(0,J739-1))","v":0},{"$f":"IF(K739=\"n/a\",\"n/a\",MAX(0,K739-1))","v":0},{"$f":"IF(L739=\"n/a\",\"n/a\",MAX(0,L739-1))","v":0},{"$f":"IF(M739=\"n/a\",\"n/a\",MAX(0,M739-1))","v":0},{"$f":"IF(N739=\"n/a\",\"n/a\",MAX(0,N739-1))","v":0},{"$f":"IF(O739=\"n/a\",\"n/a\",MAX(0,O739-1))","v":0},{"$f":"IF(P739=\"n/a\",\"n/a\",MAX(0,P739-1))","v":0},{"$f":"IF(Q739=\"n/a\",\"n/a\",MAX(0,Q739-1))","v":0},{"$f":"IF(R739=\"n/a\",\"n/a\",MAX(0,R739-1))","v":0},{"$f":"IF(S739=\"n/a\",\"n/a\",MAX(0,S739-1))","v":0},{"$f":"IF(T739=\"n/a\",\"n/a\",MAX(0,T739-1))","v":0},{"$f":"IF(U739=\"n/a\",\"n/a\",MAX(0,U739-1))","v":0},{"$f":"IF(V739=\"n/a\",\"n/a\",MAX(0,V739-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A717)","v":"RL Capex 2014-15"},null,{"$f":"D715","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131,16.570707579950131,15.570707579950131,14.570707579950131,13.570707579950131,12.570707579950131,11.570707579950131,10.570707579950131,9.5707075799501311,8.5707075799501311]
[null,"RL Capex 2015-16",null,null,{"$f":"E715","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131,16.570707579950131,15.570707579950131,14.570707579950131,13.570707579950131,12.570707579950131,11.570707579950131,10.570707579950131,9.5707075799501311]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F715","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131,16.570707579950131,15.570707579950131,14.570707579950131,13.570707579950131,12.570707579950131,11.570707579950131,10.570707579950131]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G715","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131,16.570707579950131,15.570707579950131,14.570707579950131,13.570707579950131,12.570707579950131,11.570707579950131]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H715","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131,16.570707579950131,15.570707579950131,14.570707579950131,13.570707579950131,12.570707579950131]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I715","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131,16.570707579950131,15.570707579950131,14.570707579950131,13.570707579950131]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J715","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131,16.570707579950131,15.570707579950131,14.570707579950131]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K715","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131,16.570707579950131,15.570707579950131]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L715","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131,16.570707579950131]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M715","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N715","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O715","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P715","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q715","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R715","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S715","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T715","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U715","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V715","v":0},{"$f":"IF(V758=\"n/a\",\"n/a\",MAX(0,V758-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W715","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C739:C760,0)),IF(SUM(C716:C737)=0,0,IF((SUMPRODUCT(C716:C737,C739:C760)/SUM(C716:C737))<0,1,(SUMPRODUCT(C716:C737,C739:C760)/SUM(C716:C737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D739:D760,0)),IF(SUM(D716:D737)=0,0,IF((SUMPRODUCT(D716:D737,D739:D760)/SUM(D716:D737))<0,1,(SUMPRODUCT(D716:D737,D739:D760)/SUM(D716:D737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E739:E760,0)),IF(SUM(E716:E737)=0,0,IF((SUMPRODUCT(E716:E737,E739:E760)/SUM(E716:E737))<0,1,(SUMPRODUCT(E716:E737,E739:E760)/SUM(E716:E737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F739:F760,0)),IF(SUM(F716:F737)=0,0,IF((SUMPRODUCT(F716:F737,F739:F760)/SUM(F716:F737))<0,1,(SUMPRODUCT(F716:F737,F739:F760)/SUM(F716:F737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G739:G760,0)),IF(SUM(G716:G737)=0,0,IF((SUMPRODUCT(G716:G737,G739:G760)/SUM(G716:G737))<0,1,(SUMPRODUCT(G716:G737,G739:G760)/SUM(G716:G737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H739:H760,0)),IF(SUM(H716:H737)=0,0,IF((SUMPRODUCT(H716:H737,H739:H760)/SUM(H716:H737))<0,1,(SUMPRODUCT(H716:H737,H739:H760)/SUM(H716:H737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I739:I760,0)),IF(SUM(I716:I737)=0,0,IF((SUMPRODUCT(I716:I737,I739:I760)/SUM(I716:I737))<0,1,(SUMPRODUCT(I716:I737,I739:I760)/SUM(I716:I737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J739:J760,0)),IF(SUM(J716:J737)=0,0,IF((SUMPRODUCT(J716:J737,J739:J760)/SUM(J716:J737))<0,1,(SUMPRODUCT(J716:J737,J739:J760)/SUM(J716:J737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K739:K760,0)),IF(SUM(K716:K737)=0,0,IF((SUMPRODUCT(K716:K737,K739:K760)/SUM(K716:K737))<0,1,(SUMPRODUCT(K716:K737,K739:K760)/SUM(K716:K737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L739:L760,0)),IF(SUM(L716:L737)=0,0,IF((SUMPRODUCT(L716:L737,L739:L760)/SUM(L716:L737))<0,1,(SUMPRODUCT(L716:L737,L739:L760)/SUM(L716:L737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M739:M760,0)),IF(SUM(M716:M737)=0,0,IF((SUMPRODUCT(M716:M737,M739:M760)/SUM(M716:M737))<0,1,(SUMPRODUCT(M716:M737,M739:M760)/SUM(M716:M737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N739:N760,0)),IF(SUM(N716:N737)=0,0,IF((SUMPRODUCT(N716:N737,N739:N760)/SUM(N716:N737))<0,1,(SUMPRODUCT(N716:N737,N739:N760)/SUM(N716:N737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O739:O760,0)),IF(SUM(O716:O737)=0,0,IF((SUMPRODUCT(O716:O737,O739:O760)/SUM(O716:O737))<0,1,(SUMPRODUCT(O716:O737,O739:O760)/SUM(O716:O737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P739:P760,0)),IF(SUM(P716:P737)=0,0,IF((SUMPRODUCT(P716:P737,P739:P760)/SUM(P716:P737))<0,1,(SUMPRODUCT(P716:P737,P739:P760)/SUM(P716:P737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q739:Q760,0)),IF(SUM(Q716:Q737)=0,0,IF((SUMPRODUCT(Q716:Q737,Q739:Q760)/SUM(Q716:Q737))<0,1,(SUMPRODUCT(Q716:Q737,Q739:Q760)/SUM(Q716:Q737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R739:R760,0)),IF(SUM(R716:R737)=0,0,IF((SUMPRODUCT(R716:R737,R739:R760)/SUM(R716:R737))<0,1,(SUMPRODUCT(R716:R737,R739:R760)/SUM(R716:R737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S739:S760,0)),IF(SUM(S716:S737)=0,0,IF((SUMPRODUCT(S716:S737,S739:S760)/SUM(S716:S737))<0,1,(SUMPRODUCT(S716:S737,S739:S760)/SUM(S716:S737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T739:T760,0)),IF(SUM(T716:T737)=0,0,IF((SUMPRODUCT(T716:T737,T739:T760)/SUM(T716:T737))<0,1,(SUMPRODUCT(T716:T737,T739:T760)/SUM(T716:T737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U739:U760,0)),IF(SUM(U716:U737)=0,0,IF((SUMPRODUCT(U716:U737,U739:U760)/SUM(U716:U737))<0,1,(SUMPRODUCT(U716:U737,U739:U760)/SUM(U716:U737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V739:V760,0)),IF(SUM(V716:V737)=0,0,IF((SUMPRODUCT(V716:V737,V739:V760)/SUM(V716:V737))<0,1,(SUMPRODUCT(V716:V737,V739:V760)/SUM(V716:V737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W739:W760,0)),IF(SUM(W716:W737)=0,0,IF((SUMPRODUCT(W716:W737,W739:W760)/SUM(W716:W737))<0,1,(SUMPRODUCT(W716:W737,W739:W760)/SUM(W716:W737)))),\"n/a\")","v":0}]
[]
["Asset Class 16",{"$f":"VLOOKUP($A763,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A763,1,12,\"\"))","v":16},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A764,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A764,0)-OFFSET('RFM input'!H$276,$A764,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A764,0)-OFFSET('RFM input'!I$276,$A764,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A764,0)-OFFSET('RFM input'!J$276,$A764,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A764,0)-OFFSET('RFM input'!K$276,$A764,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A764,0)-OFFSET('RFM input'!L$276,$A764,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A764,0)-OFFSET('RFM input'!M$276,$A764,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A764,0)-OFFSET('RFM input'!N$276,$A764,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A764,0)-OFFSET('RFM input'!O$276,$A764,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A764,0)-OFFSET('RFM input'!P$276,$A764,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A764,0)-OFFSET('RFM input'!Q$276,$A764,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C764/C$10","v":0},{"$f":"IFERROR(MAX(0,C766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,D766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,E766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,F766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,G766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,H766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,I766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,J766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,K766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,L766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,M766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,N766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,O766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,P766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,R766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,S766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,T766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,U766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,V766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A767)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D764*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,D767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,D767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,E767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,E767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,F767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,F767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,G767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,G767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,H767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,H767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,I767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,I767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,J767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,J767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,K767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,K767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,L767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,L767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,M767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,M767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,N767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,N767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,O767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,O767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,P767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,P767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,Q767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,Q767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,R767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,R767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,S767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,S767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,T767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,T767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,U767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,U767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,V767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,V767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E764*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C768,0,$A768))<0,\nMIN(0,E768-(OFFSET($C768,0,$A768)/(OFFSET($C766,-$A767,$A768)))),\nMAX(0,E768-(OFFSET($C768,0,$A768)/(OFFSET($C766,-$A767,$A768))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F764*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G764*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H764*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I764*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J764*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K764*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L764*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M764*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N764*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O764*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P764*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q764*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R764*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S764*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T764*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U764*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V764*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C785,0,$A785))<0,\nMIN(0,V785-(OFFSET($C785,0,$A785)/(OFFSET($C783,-$A784,$A785)))),\nMAX(0,V785-(OFFSET($C785,0,$A785)/(OFFSET($C783,-$A784,$A785))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W764*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C765","v":0},{"$f":"IF(C789=\"n/a\",\"n/a\",MAX(0,C789-1))","v":0},{"$f":"IF(D789=\"n/a\",\"n/a\",MAX(0,D789-1))","v":0},{"$f":"IF(E789=\"n/a\",\"n/a\",MAX(0,E789-1))","v":0},{"$f":"IF(F789=\"n/a\",\"n/a\",MAX(0,F789-1))","v":0},{"$f":"IF(G789=\"n/a\",\"n/a\",MAX(0,G789-1))","v":0},{"$f":"IF(H789=\"n/a\",\"n/a\",MAX(0,H789-1))","v":0},{"$f":"IF(I789=\"n/a\",\"n/a\",MAX(0,I789-1))","v":0},{"$f":"IF(J789=\"n/a\",\"n/a\",MAX(0,J789-1))","v":0},{"$f":"IF(K789=\"n/a\",\"n/a\",MAX(0,K789-1))","v":0},{"$f":"IF(L789=\"n/a\",\"n/a\",MAX(0,L789-1))","v":0},{"$f":"IF(M789=\"n/a\",\"n/a\",MAX(0,M789-1))","v":0},{"$f":"IF(N789=\"n/a\",\"n/a\",MAX(0,N789-1))","v":0},{"$f":"IF(O789=\"n/a\",\"n/a\",MAX(0,O789-1))","v":0},{"$f":"IF(P789=\"n/a\",\"n/a\",MAX(0,P789-1))","v":0},{"$f":"IF(Q789=\"n/a\",\"n/a\",MAX(0,Q789-1))","v":0},{"$f":"IF(R789=\"n/a\",\"n/a\",MAX(0,R789-1))","v":0},{"$f":"IF(S789=\"n/a\",\"n/a\",MAX(0,S789-1))","v":0},{"$f":"IF(T789=\"n/a\",\"n/a\",MAX(0,T789-1))","v":0},{"$f":"IF(U789=\"n/a\",\"n/a\",MAX(0,U789-1))","v":0},{"$f":"IF(V789=\"n/a\",\"n/a\",MAX(0,V789-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A767)","v":"RL Capex 2014-15"},null,{"$f":"D765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K765","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L765","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M765","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N765","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O765","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P765","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q765","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R765","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S765","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T765","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U765","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V765","v":0},{"$f":"IF(V808=\"n/a\",\"n/a\",MAX(0,V808-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W765","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C789:C810,0)),IF(SUM(C766:C787)=0,0,IF((SUMPRODUCT(C766:C787,C789:C810)/SUM(C766:C787))<0,1,(SUMPRODUCT(C766:C787,C789:C810)/SUM(C766:C787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D789:D810,0)),IF(SUM(D766:D787)=0,0,IF((SUMPRODUCT(D766:D787,D789:D810)/SUM(D766:D787))<0,1,(SUMPRODUCT(D766:D787,D789:D810)/SUM(D766:D787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E789:E810,0)),IF(SUM(E766:E787)=0,0,IF((SUMPRODUCT(E766:E787,E789:E810)/SUM(E766:E787))<0,1,(SUMPRODUCT(E766:E787,E789:E810)/SUM(E766:E787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F789:F810,0)),IF(SUM(F766:F787)=0,0,IF((SUMPRODUCT(F766:F787,F789:F810)/SUM(F766:F787))<0,1,(SUMPRODUCT(F766:F787,F789:F810)/SUM(F766:F787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G789:G810,0)),IF(SUM(G766:G787)=0,0,IF((SUMPRODUCT(G766:G787,G789:G810)/SUM(G766:G787))<0,1,(SUMPRODUCT(G766:G787,G789:G810)/SUM(G766:G787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H789:H810,0)),IF(SUM(H766:H787)=0,0,IF((SUMPRODUCT(H766:H787,H789:H810)/SUM(H766:H787))<0,1,(SUMPRODUCT(H766:H787,H789:H810)/SUM(H766:H787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I789:I810,0)),IF(SUM(I766:I787)=0,0,IF((SUMPRODUCT(I766:I787,I789:I810)/SUM(I766:I787))<0,1,(SUMPRODUCT(I766:I787,I789:I810)/SUM(I766:I787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J789:J810,0)),IF(SUM(J766:J787)=0,0,IF((SUMPRODUCT(J766:J787,J789:J810)/SUM(J766:J787))<0,1,(SUMPRODUCT(J766:J787,J789:J810)/SUM(J766:J787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K789:K810,0)),IF(SUM(K766:K787)=0,0,IF((SUMPRODUCT(K766:K787,K789:K810)/SUM(K766:K787))<0,1,(SUMPRODUCT(K766:K787,K789:K810)/SUM(K766:K787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L789:L810,0)),IF(SUM(L766:L787)=0,0,IF((SUMPRODUCT(L766:L787,L789:L810)/SUM(L766:L787))<0,1,(SUMPRODUCT(L766:L787,L789:L810)/SUM(L766:L787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M789:M810,0)),IF(SUM(M766:M787)=0,0,IF((SUMPRODUCT(M766:M787,M789:M810)/SUM(M766:M787))<0,1,(SUMPRODUCT(M766:M787,M789:M810)/SUM(M766:M787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N789:N810,0)),IF(SUM(N766:N787)=0,0,IF((SUMPRODUCT(N766:N787,N789:N810)/SUM(N766:N787))<0,1,(SUMPRODUCT(N766:N787,N789:N810)/SUM(N766:N787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O789:O810,0)),IF(SUM(O766:O787)=0,0,IF((SUMPRODUCT(O766:O787,O789:O810)/SUM(O766:O787))<0,1,(SUMPRODUCT(O766:O787,O789:O810)/SUM(O766:O787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P789:P810,0)),IF(SUM(P766:P787)=0,0,IF((SUMPRODUCT(P766:P787,P789:P810)/SUM(P766:P787))<0,1,(SUMPRODUCT(P766:P787,P789:P810)/SUM(P766:P787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q789:Q810,0)),IF(SUM(Q766:Q787)=0,0,IF((SUMPRODUCT(Q766:Q787,Q789:Q810)/SUM(Q766:Q787))<0,1,(SUMPRODUCT(Q766:Q787,Q789:Q810)/SUM(Q766:Q787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R789:R810,0)),IF(SUM(R766:R787)=0,0,IF((SUMPRODUCT(R766:R787,R789:R810)/SUM(R766:R787))<0,1,(SUMPRODUCT(R766:R787,R789:R810)/SUM(R766:R787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S789:S810,0)),IF(SUM(S766:S787)=0,0,IF((SUMPRODUCT(S766:S787,S789:S810)/SUM(S766:S787))<0,1,(SUMPRODUCT(S766:S787,S789:S810)/SUM(S766:S787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T789:T810,0)),IF(SUM(T766:T787)=0,0,IF((SUMPRODUCT(T766:T787,T789:T810)/SUM(T766:T787))<0,1,(SUMPRODUCT(T766:T787,T789:T810)/SUM(T766:T787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U789:U810,0)),IF(SUM(U766:U787)=0,0,IF((SUMPRODUCT(U766:U787,U789:U810)/SUM(U766:U787))<0,1,(SUMPRODUCT(U766:U787,U789:U810)/SUM(U766:U787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V789:V810,0)),IF(SUM(V766:V787)=0,0,IF((SUMPRODUCT(V766:V787,V789:V810)/SUM(V766:V787))<0,1,(SUMPRODUCT(V766:V787,V789:V810)/SUM(V766:V787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W789:W810,0)),IF(SUM(W766:W787)=0,0,IF((SUMPRODUCT(W766:W787,W789:W810)/SUM(W766:W787))<0,1,(SUMPRODUCT(W766:W787,W789:W810)/SUM(W766:W787)))),\"n/a\")","v":0}]
[]
["Asset Class 17",{"$f":"VLOOKUP($A813,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A813,1,12,\"\"))","v":17},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A814,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A814,0)-OFFSET('RFM input'!H$276,$A814,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A814,0)-OFFSET('RFM input'!I$276,$A814,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A814,0)-OFFSET('RFM input'!J$276,$A814,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A814,0)-OFFSET('RFM input'!K$276,$A814,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A814,0)-OFFSET('RFM input'!L$276,$A814,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A814,0)-OFFSET('RFM input'!M$276,$A814,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A814,0)-OFFSET('RFM input'!N$276,$A814,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A814,0)-OFFSET('RFM input'!O$276,$A814,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A814,0)-OFFSET('RFM input'!P$276,$A814,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A814,0)-OFFSET('RFM input'!Q$276,$A814,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C814/C$10","v":0},{"$f":"IFERROR(MAX(0,C816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,D816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,E816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,F816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,G816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,H816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,I816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,J816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,K816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,L816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,M816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,N816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,O816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,P816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,R816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,S816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,T816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,U816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,V816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A817)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D814*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,D817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,D817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,E817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,E817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,F817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,F817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,G817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,G817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,H817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,H817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,I817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,I817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,J817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,J817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,K817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,K817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,L817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,L817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,M817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,M817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,N817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,N817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,O817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,O817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,P817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,P817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,Q817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,Q817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,R817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,R817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,S817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,S817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,T817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,T817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,U817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,U817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,V817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,V817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E814*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C818,0,$A818))<0,\nMIN(0,E818-(OFFSET($C818,0,$A818)/(OFFSET($C816,-$A817,$A818)))),\nMAX(0,E818-(OFFSET($C818,0,$A818)/(OFFSET($C816,-$A817,$A818))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F814*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G814*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H814*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I814*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J814*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K814*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L814*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M814*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N814*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O814*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P814*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q814*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R814*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S814*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T814*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U814*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V814*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C835,0,$A835))<0,\nMIN(0,V835-(OFFSET($C835,0,$A835)/(OFFSET($C833,-$A834,$A835)))),\nMAX(0,V835-(OFFSET($C835,0,$A835)/(OFFSET($C833,-$A834,$A835))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W814*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C815","v":0},{"$f":"IF(C839=\"n/a\",\"n/a\",MAX(0,C839-1))","v":0},{"$f":"IF(D839=\"n/a\",\"n/a\",MAX(0,D839-1))","v":0},{"$f":"IF(E839=\"n/a\",\"n/a\",MAX(0,E839-1))","v":0},{"$f":"IF(F839=\"n/a\",\"n/a\",MAX(0,F839-1))","v":0},{"$f":"IF(G839=\"n/a\",\"n/a\",MAX(0,G839-1))","v":0},{"$f":"IF(H839=\"n/a\",\"n/a\",MAX(0,H839-1))","v":0},{"$f":"IF(I839=\"n/a\",\"n/a\",MAX(0,I839-1))","v":0},{"$f":"IF(J839=\"n/a\",\"n/a\",MAX(0,J839-1))","v":0},{"$f":"IF(K839=\"n/a\",\"n/a\",MAX(0,K839-1))","v":0},{"$f":"IF(L839=\"n/a\",\"n/a\",MAX(0,L839-1))","v":0},{"$f":"IF(M839=\"n/a\",\"n/a\",MAX(0,M839-1))","v":0},{"$f":"IF(N839=\"n/a\",\"n/a\",MAX(0,N839-1))","v":0},{"$f":"IF(O839=\"n/a\",\"n/a\",MAX(0,O839-1))","v":0},{"$f":"IF(P839=\"n/a\",\"n/a\",MAX(0,P839-1))","v":0},{"$f":"IF(Q839=\"n/a\",\"n/a\",MAX(0,Q839-1))","v":0},{"$f":"IF(R839=\"n/a\",\"n/a\",MAX(0,R839-1))","v":0},{"$f":"IF(S839=\"n/a\",\"n/a\",MAX(0,S839-1))","v":0},{"$f":"IF(T839=\"n/a\",\"n/a\",MAX(0,T839-1))","v":0},{"$f":"IF(U839=\"n/a\",\"n/a\",MAX(0,U839-1))","v":0},{"$f":"IF(V839=\"n/a\",\"n/a\",MAX(0,V839-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A817)","v":"RL Capex 2014-15"},null,{"$f":"D815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K815","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L815","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M815","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N815","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O815","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P815","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q815","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R815","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S815","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T815","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U815","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V815","v":0},{"$f":"IF(V858=\"n/a\",\"n/a\",MAX(0,V858-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W815","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C839:C860,0)),IF(SUM(C816:C837)=0,0,IF((SUMPRODUCT(C816:C837,C839:C860)/SUM(C816:C837))<0,1,(SUMPRODUCT(C816:C837,C839:C860)/SUM(C816:C837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D839:D860,0)),IF(SUM(D816:D837)=0,0,IF((SUMPRODUCT(D816:D837,D839:D860)/SUM(D816:D837))<0,1,(SUMPRODUCT(D816:D837,D839:D860)/SUM(D816:D837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E839:E860,0)),IF(SUM(E816:E837)=0,0,IF((SUMPRODUCT(E816:E837,E839:E860)/SUM(E816:E837))<0,1,(SUMPRODUCT(E816:E837,E839:E860)/SUM(E816:E837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F839:F860,0)),IF(SUM(F816:F837)=0,0,IF((SUMPRODUCT(F816:F837,F839:F860)/SUM(F816:F837))<0,1,(SUMPRODUCT(F816:F837,F839:F860)/SUM(F816:F837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G839:G860,0)),IF(SUM(G816:G837)=0,0,IF((SUMPRODUCT(G816:G837,G839:G860)/SUM(G816:G837))<0,1,(SUMPRODUCT(G816:G837,G839:G860)/SUM(G816:G837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H839:H860,0)),IF(SUM(H816:H837)=0,0,IF((SUMPRODUCT(H816:H837,H839:H860)/SUM(H816:H837))<0,1,(SUMPRODUCT(H816:H837,H839:H860)/SUM(H816:H837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I839:I860,0)),IF(SUM(I816:I837)=0,0,IF((SUMPRODUCT(I816:I837,I839:I860)/SUM(I816:I837))<0,1,(SUMPRODUCT(I816:I837,I839:I860)/SUM(I816:I837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J839:J860,0)),IF(SUM(J816:J837)=0,0,IF((SUMPRODUCT(J816:J837,J839:J860)/SUM(J816:J837))<0,1,(SUMPRODUCT(J816:J837,J839:J860)/SUM(J816:J837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K839:K860,0)),IF(SUM(K816:K837)=0,0,IF((SUMPRODUCT(K816:K837,K839:K860)/SUM(K816:K837))<0,1,(SUMPRODUCT(K816:K837,K839:K860)/SUM(K816:K837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L839:L860,0)),IF(SUM(L816:L837)=0,0,IF((SUMPRODUCT(L816:L837,L839:L860)/SUM(L816:L837))<0,1,(SUMPRODUCT(L816:L837,L839:L860)/SUM(L816:L837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M839:M860,0)),IF(SUM(M816:M837)=0,0,IF((SUMPRODUCT(M816:M837,M839:M860)/SUM(M816:M837))<0,1,(SUMPRODUCT(M816:M837,M839:M860)/SUM(M816:M837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N839:N860,0)),IF(SUM(N816:N837)=0,0,IF((SUMPRODUCT(N816:N837,N839:N860)/SUM(N816:N837))<0,1,(SUMPRODUCT(N816:N837,N839:N860)/SUM(N816:N837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O839:O860,0)),IF(SUM(O816:O837)=0,0,IF((SUMPRODUCT(O816:O837,O839:O860)/SUM(O816:O837))<0,1,(SUMPRODUCT(O816:O837,O839:O860)/SUM(O816:O837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P839:P860,0)),IF(SUM(P816:P837)=0,0,IF((SUMPRODUCT(P816:P837,P839:P860)/SUM(P816:P837))<0,1,(SUMPRODUCT(P816:P837,P839:P860)/SUM(P816:P837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q839:Q860,0)),IF(SUM(Q816:Q837)=0,0,IF((SUMPRODUCT(Q816:Q837,Q839:Q860)/SUM(Q816:Q837))<0,1,(SUMPRODUCT(Q816:Q837,Q839:Q860)/SUM(Q816:Q837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R839:R860,0)),IF(SUM(R816:R837)=0,0,IF((SUMPRODUCT(R816:R837,R839:R860)/SUM(R816:R837))<0,1,(SUMPRODUCT(R816:R837,R839:R860)/SUM(R816:R837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S839:S860,0)),IF(SUM(S816:S837)=0,0,IF((SUMPRODUCT(S816:S837,S839:S860)/SUM(S816:S837))<0,1,(SUMPRODUCT(S816:S837,S839:S860)/SUM(S816:S837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T839:T860,0)),IF(SUM(T816:T837)=0,0,IF((SUMPRODUCT(T816:T837,T839:T860)/SUM(T816:T837))<0,1,(SUMPRODUCT(T816:T837,T839:T860)/SUM(T816:T837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U839:U860,0)),IF(SUM(U816:U837)=0,0,IF((SUMPRODUCT(U816:U837,U839:U860)/SUM(U816:U837))<0,1,(SUMPRODUCT(U816:U837,U839:U860)/SUM(U816:U837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V839:V860,0)),IF(SUM(V816:V837)=0,0,IF((SUMPRODUCT(V816:V837,V839:V860)/SUM(V816:V837))<0,1,(SUMPRODUCT(V816:V837,V839:V860)/SUM(V816:V837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W839:W860,0)),IF(SUM(W816:W837)=0,0,IF((SUMPRODUCT(W816:W837,W839:W860)/SUM(W816:W837))<0,1,(SUMPRODUCT(W816:W837,W839:W860)/SUM(W816:W837)))),\"n/a\")","v":0}]
[]
["Asset Class 18",{"$f":"VLOOKUP($A863,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A863,1,12,\"\"))","v":18},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A864,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A864,0)-OFFSET('RFM input'!H$276,$A864,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A864,0)-OFFSET('RFM input'!I$276,$A864,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A864,0)-OFFSET('RFM input'!J$276,$A864,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A864,0)-OFFSET('RFM input'!K$276,$A864,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A864,0)-OFFSET('RFM input'!L$276,$A864,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A864,0)-OFFSET('RFM input'!M$276,$A864,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A864,0)-OFFSET('RFM input'!N$276,$A864,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A864,0)-OFFSET('RFM input'!O$276,$A864,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A864,0)-OFFSET('RFM input'!P$276,$A864,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A864,0)-OFFSET('RFM input'!Q$276,$A864,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C864/C$10","v":0},{"$f":"IFERROR(MAX(0,C866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,D866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,E866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,F866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,G866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,H866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,I866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,J866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,K866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,L866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,M866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,N866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,O866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,P866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,R866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,S866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,T866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,U866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,V866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A867)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D864*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,D867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,D867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,E867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,E867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,F867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,F867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,G867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,G867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,H867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,H867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,I867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,I867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,J867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,J867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,K867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,K867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,L867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,L867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,M867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,M867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,N867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,N867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,O867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,O867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,P867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,P867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,Q867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,Q867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,R867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,R867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,S867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,S867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,T867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,T867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,U867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,U867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,V867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,V867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E864*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C868,0,$A868))<0,\nMIN(0,E868-(OFFSET($C868,0,$A868)/(OFFSET($C866,-$A867,$A868)))),\nMAX(0,E868-(OFFSET($C868,0,$A868)/(OFFSET($C866,-$A867,$A868))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F864*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G864*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H864*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I864*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J864*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K864*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L864*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M864*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N864*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O864*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P864*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q864*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R864*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S864*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T864*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U864*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V864*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C885,0,$A885))<0,\nMIN(0,V885-(OFFSET($C885,0,$A885)/(OFFSET($C883,-$A884,$A885)))),\nMAX(0,V885-(OFFSET($C885,0,$A885)/(OFFSET($C883,-$A884,$A885))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W864*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C865","v":0},{"$f":"IF(C889=\"n/a\",\"n/a\",MAX(0,C889-1))","v":0},{"$f":"IF(D889=\"n/a\",\"n/a\",MAX(0,D889-1))","v":0},{"$f":"IF(E889=\"n/a\",\"n/a\",MAX(0,E889-1))","v":0},{"$f":"IF(F889=\"n/a\",\"n/a\",MAX(0,F889-1))","v":0},{"$f":"IF(G889=\"n/a\",\"n/a\",MAX(0,G889-1))","v":0},{"$f":"IF(H889=\"n/a\",\"n/a\",MAX(0,H889-1))","v":0},{"$f":"IF(I889=\"n/a\",\"n/a\",MAX(0,I889-1))","v":0},{"$f":"IF(J889=\"n/a\",\"n/a\",MAX(0,J889-1))","v":0},{"$f":"IF(K889=\"n/a\",\"n/a\",MAX(0,K889-1))","v":0},{"$f":"IF(L889=\"n/a\",\"n/a\",MAX(0,L889-1))","v":0},{"$f":"IF(M889=\"n/a\",\"n/a\",MAX(0,M889-1))","v":0},{"$f":"IF(N889=\"n/a\",\"n/a\",MAX(0,N889-1))","v":0},{"$f":"IF(O889=\"n/a\",\"n/a\",MAX(0,O889-1))","v":0},{"$f":"IF(P889=\"n/a\",\"n/a\",MAX(0,P889-1))","v":0},{"$f":"IF(Q889=\"n/a\",\"n/a\",MAX(0,Q889-1))","v":0},{"$f":"IF(R889=\"n/a\",\"n/a\",MAX(0,R889-1))","v":0},{"$f":"IF(S889=\"n/a\",\"n/a\",MAX(0,S889-1))","v":0},{"$f":"IF(T889=\"n/a\",\"n/a\",MAX(0,T889-1))","v":0},{"$f":"IF(U889=\"n/a\",\"n/a\",MAX(0,U889-1))","v":0},{"$f":"IF(V889=\"n/a\",\"n/a\",MAX(0,V889-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A867)","v":"RL Capex 2014-15"},null,{"$f":"D865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K865","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L865","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M865","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N865","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O865","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P865","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q865","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R865","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S865","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T865","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U865","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V865","v":0},{"$f":"IF(V908=\"n/a\",\"n/a\",MAX(0,V908-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W865","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C889:C910,0)),IF(SUM(C866:C887)=0,0,IF((SUMPRODUCT(C866:C887,C889:C910)/SUM(C866:C887))<0,1,(SUMPRODUCT(C866:C887,C889:C910)/SUM(C866:C887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D889:D910,0)),IF(SUM(D866:D887)=0,0,IF((SUMPRODUCT(D866:D887,D889:D910)/SUM(D866:D887))<0,1,(SUMPRODUCT(D866:D887,D889:D910)/SUM(D866:D887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E889:E910,0)),IF(SUM(E866:E887)=0,0,IF((SUMPRODUCT(E866:E887,E889:E910)/SUM(E866:E887))<0,1,(SUMPRODUCT(E866:E887,E889:E910)/SUM(E866:E887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F889:F910,0)),IF(SUM(F866:F887)=0,0,IF((SUMPRODUCT(F866:F887,F889:F910)/SUM(F866:F887))<0,1,(SUMPRODUCT(F866:F887,F889:F910)/SUM(F866:F887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G889:G910,0)),IF(SUM(G866:G887)=0,0,IF((SUMPRODUCT(G866:G887,G889:G910)/SUM(G866:G887))<0,1,(SUMPRODUCT(G866:G887,G889:G910)/SUM(G866:G887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H889:H910,0)),IF(SUM(H866:H887)=0,0,IF((SUMPRODUCT(H866:H887,H889:H910)/SUM(H866:H887))<0,1,(SUMPRODUCT(H866:H887,H889:H910)/SUM(H866:H887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I889:I910,0)),IF(SUM(I866:I887)=0,0,IF((SUMPRODUCT(I866:I887,I889:I910)/SUM(I866:I887))<0,1,(SUMPRODUCT(I866:I887,I889:I910)/SUM(I866:I887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J889:J910,0)),IF(SUM(J866:J887)=0,0,IF((SUMPRODUCT(J866:J887,J889:J910)/SUM(J866:J887))<0,1,(SUMPRODUCT(J866:J887,J889:J910)/SUM(J866:J887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K889:K910,0)),IF(SUM(K866:K887)=0,0,IF((SUMPRODUCT(K866:K887,K889:K910)/SUM(K866:K887))<0,1,(SUMPRODUCT(K866:K887,K889:K910)/SUM(K866:K887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L889:L910,0)),IF(SUM(L866:L887)=0,0,IF((SUMPRODUCT(L866:L887,L889:L910)/SUM(L866:L887))<0,1,(SUMPRODUCT(L866:L887,L889:L910)/SUM(L866:L887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M889:M910,0)),IF(SUM(M866:M887)=0,0,IF((SUMPRODUCT(M866:M887,M889:M910)/SUM(M866:M887))<0,1,(SUMPRODUCT(M866:M887,M889:M910)/SUM(M866:M887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N889:N910,0)),IF(SUM(N866:N887)=0,0,IF((SUMPRODUCT(N866:N887,N889:N910)/SUM(N866:N887))<0,1,(SUMPRODUCT(N866:N887,N889:N910)/SUM(N866:N887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O889:O910,0)),IF(SUM(O866:O887)=0,0,IF((SUMPRODUCT(O866:O887,O889:O910)/SUM(O866:O887))<0,1,(SUMPRODUCT(O866:O887,O889:O910)/SUM(O866:O887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P889:P910,0)),IF(SUM(P866:P887)=0,0,IF((SUMPRODUCT(P866:P887,P889:P910)/SUM(P866:P887))<0,1,(SUMPRODUCT(P866:P887,P889:P910)/SUM(P866:P887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q889:Q910,0)),IF(SUM(Q866:Q887)=0,0,IF((SUMPRODUCT(Q866:Q887,Q889:Q910)/SUM(Q866:Q887))<0,1,(SUMPRODUCT(Q866:Q887,Q889:Q910)/SUM(Q866:Q887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R889:R910,0)),IF(SUM(R866:R887)=0,0,IF((SUMPRODUCT(R866:R887,R889:R910)/SUM(R866:R887))<0,1,(SUMPRODUCT(R866:R887,R889:R910)/SUM(R866:R887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S889:S910,0)),IF(SUM(S866:S887)=0,0,IF((SUMPRODUCT(S866:S887,S889:S910)/SUM(S866:S887))<0,1,(SUMPRODUCT(S866:S887,S889:S910)/SUM(S866:S887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T889:T910,0)),IF(SUM(T866:T887)=0,0,IF((SUMPRODUCT(T866:T887,T889:T910)/SUM(T866:T887))<0,1,(SUMPRODUCT(T866:T887,T889:T910)/SUM(T866:T887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U889:U910,0)),IF(SUM(U866:U887)=0,0,IF((SUMPRODUCT(U866:U887,U889:U910)/SUM(U866:U887))<0,1,(SUMPRODUCT(U866:U887,U889:U910)/SUM(U866:U887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V889:V910,0)),IF(SUM(V866:V887)=0,0,IF((SUMPRODUCT(V866:V887,V889:V910)/SUM(V866:V887))<0,1,(SUMPRODUCT(V866:V887,V889:V910)/SUM(V866:V887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W889:W910,0)),IF(SUM(W866:W887)=0,0,IF((SUMPRODUCT(W866:W887,W889:W910)/SUM(W866:W887))<0,1,(SUMPRODUCT(W866:W887,W889:W910)/SUM(W866:W887)))),\"n/a\")","v":0}]
[]
["Asset Class 19",{"$f":"VLOOKUP($A913,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A913,1,12,\"\"))","v":19},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A914,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A914,0)-OFFSET('RFM input'!H$276,$A914,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A914,0)-OFFSET('RFM input'!I$276,$A914,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A914,0)-OFFSET('RFM input'!J$276,$A914,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A914,0)-OFFSET('RFM input'!K$276,$A914,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A914,0)-OFFSET('RFM input'!L$276,$A914,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A914,0)-OFFSET('RFM input'!M$276,$A914,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A914,0)-OFFSET('RFM input'!N$276,$A914,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A914,0)-OFFSET('RFM input'!O$276,$A914,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A914,0)-OFFSET('RFM input'!P$276,$A914,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A914,0)-OFFSET('RFM input'!Q$276,$A914,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C914/C$10","v":0},{"$f":"IFERROR(MAX(0,C916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,D916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,E916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,F916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,G916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,H916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,I916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,J916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,K916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,L916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,M916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,N916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,O916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,P916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,R916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,S916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,T916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,U916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,V916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A917)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D914*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,D917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,D917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,E917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,E917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,F917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,F917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,G917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,G917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,H917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,H917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,I917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,I917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,J917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,J917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,K917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,K917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,L917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,L917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,M917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,M917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,N917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,N917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,O917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,O917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,P917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,P917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,Q917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,Q917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,R917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,R917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,S917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,S917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,T917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,T917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,U917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,U917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,V917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,V917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E914*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C918,0,$A918))<0,\nMIN(0,E918-(OFFSET($C918,0,$A918)/(OFFSET($C916,-$A917,$A918)))),\nMAX(0,E918-(OFFSET($C918,0,$A918)/(OFFSET($C916,-$A917,$A918))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F914*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G914*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H914*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I914*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J914*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K914*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L914*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M914*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N914*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O914*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P914*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q914*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R914*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S914*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T914*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U914*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V914*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C935,0,$A935))<0,\nMIN(0,V935-(OFFSET($C935,0,$A935)/(OFFSET($C933,-$A934,$A935)))),\nMAX(0,V935-(OFFSET($C935,0,$A935)/(OFFSET($C933,-$A934,$A935))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W914*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C915","v":0},{"$f":"IF(C939=\"n/a\",\"n/a\",MAX(0,C939-1))","v":0},{"$f":"IF(D939=\"n/a\",\"n/a\",MAX(0,D939-1))","v":0},{"$f":"IF(E939=\"n/a\",\"n/a\",MAX(0,E939-1))","v":0},{"$f":"IF(F939=\"n/a\",\"n/a\",MAX(0,F939-1))","v":0},{"$f":"IF(G939=\"n/a\",\"n/a\",MAX(0,G939-1))","v":0},{"$f":"IF(H939=\"n/a\",\"n/a\",MAX(0,H939-1))","v":0},{"$f":"IF(I939=\"n/a\",\"n/a\",MAX(0,I939-1))","v":0},{"$f":"IF(J939=\"n/a\",\"n/a\",MAX(0,J939-1))","v":0},{"$f":"IF(K939=\"n/a\",\"n/a\",MAX(0,K939-1))","v":0},{"$f":"IF(L939=\"n/a\",\"n/a\",MAX(0,L939-1))","v":0},{"$f":"IF(M939=\"n/a\",\"n/a\",MAX(0,M939-1))","v":0},{"$f":"IF(N939=\"n/a\",\"n/a\",MAX(0,N939-1))","v":0},{"$f":"IF(O939=\"n/a\",\"n/a\",MAX(0,O939-1))","v":0},{"$f":"IF(P939=\"n/a\",\"n/a\",MAX(0,P939-1))","v":0},{"$f":"IF(Q939=\"n/a\",\"n/a\",MAX(0,Q939-1))","v":0},{"$f":"IF(R939=\"n/a\",\"n/a\",MAX(0,R939-1))","v":0},{"$f":"IF(S939=\"n/a\",\"n/a\",MAX(0,S939-1))","v":0},{"$f":"IF(T939=\"n/a\",\"n/a\",MAX(0,T939-1))","v":0},{"$f":"IF(U939=\"n/a\",\"n/a\",MAX(0,U939-1))","v":0},{"$f":"IF(V939=\"n/a\",\"n/a\",MAX(0,V939-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A917)","v":"RL Capex 2014-15"},null,{"$f":"D915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K915","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L915","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M915","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N915","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O915","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P915","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q915","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R915","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S915","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T915","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U915","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V915","v":0},{"$f":"IF(V958=\"n/a\",\"n/a\",MAX(0,V958-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W915","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C939:C960,0)),IF(SUM(C916:C937)=0,0,IF((SUMPRODUCT(C916:C937,C939:C960)/SUM(C916:C937))<0,1,(SUMPRODUCT(C916:C937,C939:C960)/SUM(C916:C937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D939:D960,0)),IF(SUM(D916:D937)=0,0,IF((SUMPRODUCT(D916:D937,D939:D960)/SUM(D916:D937))<0,1,(SUMPRODUCT(D916:D937,D939:D960)/SUM(D916:D937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E939:E960,0)),IF(SUM(E916:E937)=0,0,IF((SUMPRODUCT(E916:E937,E939:E960)/SUM(E916:E937))<0,1,(SUMPRODUCT(E916:E937,E939:E960)/SUM(E916:E937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F939:F960,0)),IF(SUM(F916:F937)=0,0,IF((SUMPRODUCT(F916:F937,F939:F960)/SUM(F916:F937))<0,1,(SUMPRODUCT(F916:F937,F939:F960)/SUM(F916:F937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G939:G960,0)),IF(SUM(G916:G937)=0,0,IF((SUMPRODUCT(G916:G937,G939:G960)/SUM(G916:G937))<0,1,(SUMPRODUCT(G916:G937,G939:G960)/SUM(G916:G937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H939:H960,0)),IF(SUM(H916:H937)=0,0,IF((SUMPRODUCT(H916:H937,H939:H960)/SUM(H916:H937))<0,1,(SUMPRODUCT(H916:H937,H939:H960)/SUM(H916:H937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I939:I960,0)),IF(SUM(I916:I937)=0,0,IF((SUMPRODUCT(I916:I937,I939:I960)/SUM(I916:I937))<0,1,(SUMPRODUCT(I916:I937,I939:I960)/SUM(I916:I937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J939:J960,0)),IF(SUM(J916:J937)=0,0,IF((SUMPRODUCT(J916:J937,J939:J960)/SUM(J916:J937))<0,1,(SUMPRODUCT(J916:J937,J939:J960)/SUM(J916:J937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K939:K960,0)),IF(SUM(K916:K937)=0,0,IF((SUMPRODUCT(K916:K937,K939:K960)/SUM(K916:K937))<0,1,(SUMPRODUCT(K916:K937,K939:K960)/SUM(K916:K937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L939:L960,0)),IF(SUM(L916:L937)=0,0,IF((SUMPRODUCT(L916:L937,L939:L960)/SUM(L916:L937))<0,1,(SUMPRODUCT(L916:L937,L939:L960)/SUM(L916:L937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M939:M960,0)),IF(SUM(M916:M937)=0,0,IF((SUMPRODUCT(M916:M937,M939:M960)/SUM(M916:M937))<0,1,(SUMPRODUCT(M916:M937,M939:M960)/SUM(M916:M937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N939:N960,0)),IF(SUM(N916:N937)=0,0,IF((SUMPRODUCT(N916:N937,N939:N960)/SUM(N916:N937))<0,1,(SUMPRODUCT(N916:N937,N939:N960)/SUM(N916:N937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O939:O960,0)),IF(SUM(O916:O937)=0,0,IF((SUMPRODUCT(O916:O937,O939:O960)/SUM(O916:O937))<0,1,(SUMPRODUCT(O916:O937,O939:O960)/SUM(O916:O937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P939:P960,0)),IF(SUM(P916:P937)=0,0,IF((SUMPRODUCT(P916:P937,P939:P960)/SUM(P916:P937))<0,1,(SUMPRODUCT(P916:P937,P939:P960)/SUM(P916:P937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q939:Q960,0)),IF(SUM(Q916:Q937)=0,0,IF((SUMPRODUCT(Q916:Q937,Q939:Q960)/SUM(Q916:Q937))<0,1,(SUMPRODUCT(Q916:Q937,Q939:Q960)/SUM(Q916:Q937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R939:R960,0)),IF(SUM(R916:R937)=0,0,IF((SUMPRODUCT(R916:R937,R939:R960)/SUM(R916:R937))<0,1,(SUMPRODUCT(R916:R937,R939:R960)/SUM(R916:R937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S939:S960,0)),IF(SUM(S916:S937)=0,0,IF((SUMPRODUCT(S916:S937,S939:S960)/SUM(S916:S937))<0,1,(SUMPRODUCT(S916:S937,S939:S960)/SUM(S916:S937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T939:T960,0)),IF(SUM(T916:T937)=0,0,IF((SUMPRODUCT(T916:T937,T939:T960)/SUM(T916:T937))<0,1,(SUMPRODUCT(T916:T937,T939:T960)/SUM(T916:T937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U939:U960,0)),IF(SUM(U916:U937)=0,0,IF((SUMPRODUCT(U916:U937,U939:U960)/SUM(U916:U937))<0,1,(SUMPRODUCT(U916:U937,U939:U960)/SUM(U916:U937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V939:V960,0)),IF(SUM(V916:V937)=0,0,IF((SUMPRODUCT(V916:V937,V939:V960)/SUM(V916:V937))<0,1,(SUMPRODUCT(V916:V937,V939:V960)/SUM(V916:V937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W939:W960,0)),IF(SUM(W916:W937)=0,0,IF((SUMPRODUCT(W916:W937,W939:W960)/SUM(W916:W937))<0,1,(SUMPRODUCT(W916:W937,W939:W960)/SUM(W916:W937)))),\"n/a\")","v":0}]
[]
["Asset Class 20",{"$f":"VLOOKUP($A963,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A963,1,12,\"\"))","v":20},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A964,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A964,0)-OFFSET('RFM input'!H$276,$A964,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A964,0)-OFFSET('RFM input'!I$276,$A964,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A964,0)-OFFSET('RFM input'!J$276,$A964,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A964,0)-OFFSET('RFM input'!K$276,$A964,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A964,0)-OFFSET('RFM input'!L$276,$A964,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A964,0)-OFFSET('RFM input'!M$276,$A964,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A964,0)-OFFSET('RFM input'!N$276,$A964,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A964,0)-OFFSET('RFM input'!O$276,$A964,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A964,0)-OFFSET('RFM input'!P$276,$A964,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A964,0)-OFFSET('RFM input'!Q$276,$A964,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C964/C$10","v":0},{"$f":"IFERROR(MAX(0,C966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,D966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,E966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,F966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,G966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,H966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,I966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,J966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,K966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,L966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,M966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,N966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,O966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,P966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,R966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,S966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,T966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,U966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,V966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A967)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D964*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,D967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,D967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,E967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,E967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,F967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,F967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,G967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,G967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,H967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,H967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,I967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,I967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,J967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,J967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,K967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,K967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,L967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,L967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,M967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,M967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,N967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,N967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,O967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,O967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,P967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,P967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,Q967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,Q967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,R967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,R967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,S967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,S967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,T967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,T967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,U967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,U967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,V967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,V967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E964*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C968,0,$A968))<0,\nMIN(0,E968-(OFFSET($C968,0,$A968)/(OFFSET($C966,-$A967,$A968)))),\nMAX(0,E968-(OFFSET($C968,0,$A968)/(OFFSET($C966,-$A967,$A968))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F964*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G964*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H964*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I964*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J964*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K964*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L964*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M964*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N964*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O964*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P964*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q964*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R964*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S964*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T964*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U964*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V964*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C985,0,$A985))<0,\nMIN(0,V985-(OFFSET($C985,0,$A985)/(OFFSET($C983,-$A984,$A985)))),\nMAX(0,V985-(OFFSET($C985,0,$A985)/(OFFSET($C983,-$A984,$A985))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W964*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C965","v":0},{"$f":"IF(C989=\"n/a\",\"n/a\",MAX(0,C989-1))","v":0},{"$f":"IF(D989=\"n/a\",\"n/a\",MAX(0,D989-1))","v":0},{"$f":"IF(E989=\"n/a\",\"n/a\",MAX(0,E989-1))","v":0},{"$f":"IF(F989=\"n/a\",\"n/a\",MAX(0,F989-1))","v":0},{"$f":"IF(G989=\"n/a\",\"n/a\",MAX(0,G989-1))","v":0},{"$f":"IF(H989=\"n/a\",\"n/a\",MAX(0,H989-1))","v":0},{"$f":"IF(I989=\"n/a\",\"n/a\",MAX(0,I989-1))","v":0},{"$f":"IF(J989=\"n/a\",\"n/a\",MAX(0,J989-1))","v":0},{"$f":"IF(K989=\"n/a\",\"n/a\",MAX(0,K989-1))","v":0},{"$f":"IF(L989=\"n/a\",\"n/a\",MAX(0,L989-1))","v":0},{"$f":"IF(M989=\"n/a\",\"n/a\",MAX(0,M989-1))","v":0},{"$f":"IF(N989=\"n/a\",\"n/a\",MAX(0,N989-1))","v":0},{"$f":"IF(O989=\"n/a\",\"n/a\",MAX(0,O989-1))","v":0},{"$f":"IF(P989=\"n/a\",\"n/a\",MAX(0,P989-1))","v":0},{"$f":"IF(Q989=\"n/a\",\"n/a\",MAX(0,Q989-1))","v":0},{"$f":"IF(R989=\"n/a\",\"n/a\",MAX(0,R989-1))","v":0},{"$f":"IF(S989=\"n/a\",\"n/a\",MAX(0,S989-1))","v":0},{"$f":"IF(T989=\"n/a\",\"n/a\",MAX(0,T989-1))","v":0},{"$f":"IF(U989=\"n/a\",\"n/a\",MAX(0,U989-1))","v":0},{"$f":"IF(V989=\"n/a\",\"n/a\",MAX(0,V989-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A967)","v":"RL Capex 2014-15"},null,{"$f":"D965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K965","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L965","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M965","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N965","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O965","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P965","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q965","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R965","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S965","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T965","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U965","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V965","v":0},{"$f":"IF(V1008=\"n/a\",\"n/a\",MAX(0,V1008-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W965","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C989:C1010,0)),IF(SUM(C966:C987)=0,0,IF((SUMPRODUCT(C966:C987,C989:C1010)/SUM(C966:C987))<0,1,(SUMPRODUCT(C966:C987,C989:C1010)/SUM(C966:C987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D989:D1010,0)),IF(SUM(D966:D987)=0,0,IF((SUMPRODUCT(D966:D987,D989:D1010)/SUM(D966:D987))<0,1,(SUMPRODUCT(D966:D987,D989:D1010)/SUM(D966:D987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E989:E1010,0)),IF(SUM(E966:E987)=0,0,IF((SUMPRODUCT(E966:E987,E989:E1010)/SUM(E966:E987))<0,1,(SUMPRODUCT(E966:E987,E989:E1010)/SUM(E966:E987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F989:F1010,0)),IF(SUM(F966:F987)=0,0,IF((SUMPRODUCT(F966:F987,F989:F1010)/SUM(F966:F987))<0,1,(SUMPRODUCT(F966:F987,F989:F1010)/SUM(F966:F987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G989:G1010,0)),IF(SUM(G966:G987)=0,0,IF((SUMPRODUCT(G966:G987,G989:G1010)/SUM(G966:G987))<0,1,(SUMPRODUCT(G966:G987,G989:G1010)/SUM(G966:G987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H989:H1010,0)),IF(SUM(H966:H987)=0,0,IF((SUMPRODUCT(H966:H987,H989:H1010)/SUM(H966:H987))<0,1,(SUMPRODUCT(H966:H987,H989:H1010)/SUM(H966:H987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I989:I1010,0)),IF(SUM(I966:I987)=0,0,IF((SUMPRODUCT(I966:I987,I989:I1010)/SUM(I966:I987))<0,1,(SUMPRODUCT(I966:I987,I989:I1010)/SUM(I966:I987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J989:J1010,0)),IF(SUM(J966:J987)=0,0,IF((SUMPRODUCT(J966:J987,J989:J1010)/SUM(J966:J987))<0,1,(SUMPRODUCT(J966:J987,J989:J1010)/SUM(J966:J987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K989:K1010,0)),IF(SUM(K966:K987)=0,0,IF((SUMPRODUCT(K966:K987,K989:K1010)/SUM(K966:K987))<0,1,(SUMPRODUCT(K966:K987,K989:K1010)/SUM(K966:K987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L989:L1010,0)),IF(SUM(L966:L987)=0,0,IF((SUMPRODUCT(L966:L987,L989:L1010)/SUM(L966:L987))<0,1,(SUMPRODUCT(L966:L987,L989:L1010)/SUM(L966:L987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M989:M1010,0)),IF(SUM(M966:M987)=0,0,IF((SUMPRODUCT(M966:M987,M989:M1010)/SUM(M966:M987))<0,1,(SUMPRODUCT(M966:M987,M989:M1010)/SUM(M966:M987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N989:N1010,0)),IF(SUM(N966:N987)=0,0,IF((SUMPRODUCT(N966:N987,N989:N1010)/SUM(N966:N987))<0,1,(SUMPRODUCT(N966:N987,N989:N1010)/SUM(N966:N987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O989:O1010,0)),IF(SUM(O966:O987)=0,0,IF((SUMPRODUCT(O966:O987,O989:O1010)/SUM(O966:O987))<0,1,(SUMPRODUCT(O966:O987,O989:O1010)/SUM(O966:O987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P989:P1010,0)),IF(SUM(P966:P987)=0,0,IF((SUMPRODUCT(P966:P987,P989:P1010)/SUM(P966:P987))<0,1,(SUMPRODUCT(P966:P987,P989:P1010)/SUM(P966:P987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q989:Q1010,0)),IF(SUM(Q966:Q987)=0,0,IF((SUMPRODUCT(Q966:Q987,Q989:Q1010)/SUM(Q966:Q987))<0,1,(SUMPRODUCT(Q966:Q987,Q989:Q1010)/SUM(Q966:Q987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R989:R1010,0)),IF(SUM(R966:R987)=0,0,IF((SUMPRODUCT(R966:R987,R989:R1010)/SUM(R966:R987))<0,1,(SUMPRODUCT(R966:R987,R989:R1010)/SUM(R966:R987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S989:S1010,0)),IF(SUM(S966:S987)=0,0,IF((SUMPRODUCT(S966:S987,S989:S1010)/SUM(S966:S987))<0,1,(SUMPRODUCT(S966:S987,S989:S1010)/SUM(S966:S987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T989:T1010,0)),IF(SUM(T966:T987)=0,0,IF((SUMPRODUCT(T966:T987,T989:T1010)/SUM(T966:T987))<0,1,(SUMPRODUCT(T966:T987,T989:T1010)/SUM(T966:T987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U989:U1010,0)),IF(SUM(U966:U987)=0,0,IF((SUMPRODUCT(U966:U987,U989:U1010)/SUM(U966:U987))<0,1,(SUMPRODUCT(U966:U987,U989:U1010)/SUM(U966:U987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V989:V1010,0)),IF(SUM(V966:V987)=0,0,IF((SUMPRODUCT(V966:V987,V989:V1010)/SUM(V966:V987))<0,1,(SUMPRODUCT(V966:V987,V989:V1010)/SUM(V966:V987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W989:W1010,0)),IF(SUM(W966:W987)=0,0,IF((SUMPRODUCT(W966:W987,W989:W1010)/SUM(W966:W987))<0,1,(SUMPRODUCT(W966:W987,W989:W1010)/SUM(W966:W987)))),\"n/a\")","v":0}]
[]
["Asset Class 21",{"$f":"VLOOKUP($A1013,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1013,1,12,\"\"))","v":21},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1014,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1014,0)-OFFSET('RFM input'!H$276,$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1014,0)-OFFSET('RFM input'!I$276,$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1014,0)-OFFSET('RFM input'!J$276,$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1014,0)-OFFSET('RFM input'!K$276,$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1014,0)-OFFSET('RFM input'!L$276,$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1014,0)-OFFSET('RFM input'!M$276,$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1014,0)-OFFSET('RFM input'!N$276,$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1014,0)-OFFSET('RFM input'!O$276,$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1014,0)-OFFSET('RFM input'!P$276,$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1014,0)-OFFSET('RFM input'!Q$276,$A1014,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1014/C$10","v":0},{"$f":"IFERROR(MAX(0,C1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1017)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1014*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,D1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,D1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,E1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,E1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,F1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,F1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,G1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,G1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,H1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,H1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,I1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,I1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,J1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,J1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,K1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,K1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,L1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,L1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,M1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,M1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,N1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,N1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,O1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,O1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,P1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,P1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,Q1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,Q1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,R1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,R1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,S1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,S1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,T1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,T1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,U1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,U1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,V1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,V1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1014*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1018,0,$A1018))<0,\nMIN(0,E1018-(OFFSET($C1018,0,$A1018)/(OFFSET($C1016,-$A1017,$A1018)))),\nMAX(0,E1018-(OFFSET($C1018,0,$A1018)/(OFFSET($C1016,-$A1017,$A1018))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1014*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1014*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1014*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1014*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1014*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1014*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1014*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1014*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1014*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1014*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1014*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1014*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1014*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1014*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1014*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1014*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1014*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1035,0,$A1035))<0,\nMIN(0,V1035-(OFFSET($C1035,0,$A1035)/(OFFSET($C1033,-$A1034,$A1035)))),\nMAX(0,V1035-(OFFSET($C1035,0,$A1035)/(OFFSET($C1033,-$A1034,$A1035))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1014*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1015","v":0},{"$f":"IF(C1039=\"n/a\",\"n/a\",MAX(0,C1039-1))","v":0},{"$f":"IF(D1039=\"n/a\",\"n/a\",MAX(0,D1039-1))","v":0},{"$f":"IF(E1039=\"n/a\",\"n/a\",MAX(0,E1039-1))","v":0},{"$f":"IF(F1039=\"n/a\",\"n/a\",MAX(0,F1039-1))","v":0},{"$f":"IF(G1039=\"n/a\",\"n/a\",MAX(0,G1039-1))","v":0},{"$f":"IF(H1039=\"n/a\",\"n/a\",MAX(0,H1039-1))","v":0},{"$f":"IF(I1039=\"n/a\",\"n/a\",MAX(0,I1039-1))","v":0},{"$f":"IF(J1039=\"n/a\",\"n/a\",MAX(0,J1039-1))","v":0},{"$f":"IF(K1039=\"n/a\",\"n/a\",MAX(0,K1039-1))","v":0},{"$f":"IF(L1039=\"n/a\",\"n/a\",MAX(0,L1039-1))","v":0},{"$f":"IF(M1039=\"n/a\",\"n/a\",MAX(0,M1039-1))","v":0},{"$f":"IF(N1039=\"n/a\",\"n/a\",MAX(0,N1039-1))","v":0},{"$f":"IF(O1039=\"n/a\",\"n/a\",MAX(0,O1039-1))","v":0},{"$f":"IF(P1039=\"n/a\",\"n/a\",MAX(0,P1039-1))","v":0},{"$f":"IF(Q1039=\"n/a\",\"n/a\",MAX(0,Q1039-1))","v":0},{"$f":"IF(R1039=\"n/a\",\"n/a\",MAX(0,R1039-1))","v":0},{"$f":"IF(S1039=\"n/a\",\"n/a\",MAX(0,S1039-1))","v":0},{"$f":"IF(T1039=\"n/a\",\"n/a\",MAX(0,T1039-1))","v":0},{"$f":"IF(U1039=\"n/a\",\"n/a\",MAX(0,U1039-1))","v":0},{"$f":"IF(V1039=\"n/a\",\"n/a\",MAX(0,V1039-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1017)","v":"RL Capex 2014-15"},null,{"$f":"D1015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1015","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1015","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1015","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1015","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1015","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1015","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1015","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1015","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1015","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1015","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1015","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1015","v":0},{"$f":"IF(V1058=\"n/a\",\"n/a\",MAX(0,V1058-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1015","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1039:C1060,0)),IF(SUM(C1016:C1037)=0,0,IF((SUMPRODUCT(C1016:C1037,C1039:C1060)/SUM(C1016:C1037))<0,1,(SUMPRODUCT(C1016:C1037,C1039:C1060)/SUM(C1016:C1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1039:D1060,0)),IF(SUM(D1016:D1037)=0,0,IF((SUMPRODUCT(D1016:D1037,D1039:D1060)/SUM(D1016:D1037))<0,1,(SUMPRODUCT(D1016:D1037,D1039:D1060)/SUM(D1016:D1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1039:E1060,0)),IF(SUM(E1016:E1037)=0,0,IF((SUMPRODUCT(E1016:E1037,E1039:E1060)/SUM(E1016:E1037))<0,1,(SUMPRODUCT(E1016:E1037,E1039:E1060)/SUM(E1016:E1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1039:F1060,0)),IF(SUM(F1016:F1037)=0,0,IF((SUMPRODUCT(F1016:F1037,F1039:F1060)/SUM(F1016:F1037))<0,1,(SUMPRODUCT(F1016:F1037,F1039:F1060)/SUM(F1016:F1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1039:G1060,0)),IF(SUM(G1016:G1037)=0,0,IF((SUMPRODUCT(G1016:G1037,G1039:G1060)/SUM(G1016:G1037))<0,1,(SUMPRODUCT(G1016:G1037,G1039:G1060)/SUM(G1016:G1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1039:H1060,0)),IF(SUM(H1016:H1037)=0,0,IF((SUMPRODUCT(H1016:H1037,H1039:H1060)/SUM(H1016:H1037))<0,1,(SUMPRODUCT(H1016:H1037,H1039:H1060)/SUM(H1016:H1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1039:I1060,0)),IF(SUM(I1016:I1037)=0,0,IF((SUMPRODUCT(I1016:I1037,I1039:I1060)/SUM(I1016:I1037))<0,1,(SUMPRODUCT(I1016:I1037,I1039:I1060)/SUM(I1016:I1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1039:J1060,0)),IF(SUM(J1016:J1037)=0,0,IF((SUMPRODUCT(J1016:J1037,J1039:J1060)/SUM(J1016:J1037))<0,1,(SUMPRODUCT(J1016:J1037,J1039:J1060)/SUM(J1016:J1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1039:K1060,0)),IF(SUM(K1016:K1037)=0,0,IF((SUMPRODUCT(K1016:K1037,K1039:K1060)/SUM(K1016:K1037))<0,1,(SUMPRODUCT(K1016:K1037,K1039:K1060)/SUM(K1016:K1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1039:L1060,0)),IF(SUM(L1016:L1037)=0,0,IF((SUMPRODUCT(L1016:L1037,L1039:L1060)/SUM(L1016:L1037))<0,1,(SUMPRODUCT(L1016:L1037,L1039:L1060)/SUM(L1016:L1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1039:M1060,0)),IF(SUM(M1016:M1037)=0,0,IF((SUMPRODUCT(M1016:M1037,M1039:M1060)/SUM(M1016:M1037))<0,1,(SUMPRODUCT(M1016:M1037,M1039:M1060)/SUM(M1016:M1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1039:N1060,0)),IF(SUM(N1016:N1037)=0,0,IF((SUMPRODUCT(N1016:N1037,N1039:N1060)/SUM(N1016:N1037))<0,1,(SUMPRODUCT(N1016:N1037,N1039:N1060)/SUM(N1016:N1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1039:O1060,0)),IF(SUM(O1016:O1037)=0,0,IF((SUMPRODUCT(O1016:O1037,O1039:O1060)/SUM(O1016:O1037))<0,1,(SUMPRODUCT(O1016:O1037,O1039:O1060)/SUM(O1016:O1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1039:P1060,0)),IF(SUM(P1016:P1037)=0,0,IF((SUMPRODUCT(P1016:P1037,P1039:P1060)/SUM(P1016:P1037))<0,1,(SUMPRODUCT(P1016:P1037,P1039:P1060)/SUM(P1016:P1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1039:Q1060,0)),IF(SUM(Q1016:Q1037)=0,0,IF((SUMPRODUCT(Q1016:Q1037,Q1039:Q1060)/SUM(Q1016:Q1037))<0,1,(SUMPRODUCT(Q1016:Q1037,Q1039:Q1060)/SUM(Q1016:Q1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1039:R1060,0)),IF(SUM(R1016:R1037)=0,0,IF((SUMPRODUCT(R1016:R1037,R1039:R1060)/SUM(R1016:R1037))<0,1,(SUMPRODUCT(R1016:R1037,R1039:R1060)/SUM(R1016:R1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1039:S1060,0)),IF(SUM(S1016:S1037)=0,0,IF((SUMPRODUCT(S1016:S1037,S1039:S1060)/SUM(S1016:S1037))<0,1,(SUMPRODUCT(S1016:S1037,S1039:S1060)/SUM(S1016:S1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1039:T1060,0)),IF(SUM(T1016:T1037)=0,0,IF((SUMPRODUCT(T1016:T1037,T1039:T1060)/SUM(T1016:T1037))<0,1,(SUMPRODUCT(T1016:T1037,T1039:T1060)/SUM(T1016:T1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1039:U1060,0)),IF(SUM(U1016:U1037)=0,0,IF((SUMPRODUCT(U1016:U1037,U1039:U1060)/SUM(U1016:U1037))<0,1,(SUMPRODUCT(U1016:U1037,U1039:U1060)/SUM(U1016:U1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1039:V1060,0)),IF(SUM(V1016:V1037)=0,0,IF((SUMPRODUCT(V1016:V1037,V1039:V1060)/SUM(V1016:V1037))<0,1,(SUMPRODUCT(V1016:V1037,V1039:V1060)/SUM(V1016:V1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1039:W1060,0)),IF(SUM(W1016:W1037)=0,0,IF((SUMPRODUCT(W1016:W1037,W1039:W1060)/SUM(W1016:W1037))<0,1,(SUMPRODUCT(W1016:W1037,W1039:W1060)/SUM(W1016:W1037)))),\"n/a\")","v":0}]
[]
["Asset Class 22",{"$f":"VLOOKUP($A1063,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1063,1,12,\"\"))","v":22},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1064,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1064,0)-OFFSET('RFM input'!H$276,$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1064,0)-OFFSET('RFM input'!I$276,$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1064,0)-OFFSET('RFM input'!J$276,$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1064,0)-OFFSET('RFM input'!K$276,$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1064,0)-OFFSET('RFM input'!L$276,$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1064,0)-OFFSET('RFM input'!M$276,$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1064,0)-OFFSET('RFM input'!N$276,$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1064,0)-OFFSET('RFM input'!O$276,$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1064,0)-OFFSET('RFM input'!P$276,$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1064,0)-OFFSET('RFM input'!Q$276,$A1064,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1064/C$10","v":0},{"$f":"IFERROR(MAX(0,C1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1067)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1064*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,D1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,D1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,E1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,E1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,F1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,F1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,G1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,G1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,H1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,H1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,I1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,I1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,J1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,J1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,K1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,K1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,L1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,L1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,M1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,M1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,N1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,N1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,O1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,O1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,P1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,P1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,Q1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,Q1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,R1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,R1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,S1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,S1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,T1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,T1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,U1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,U1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,V1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,V1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1064*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1068,0,$A1068))<0,\nMIN(0,E1068-(OFFSET($C1068,0,$A1068)/(OFFSET($C1066,-$A1067,$A1068)))),\nMAX(0,E1068-(OFFSET($C1068,0,$A1068)/(OFFSET($C1066,-$A1067,$A1068))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1064*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1064*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1064*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1064*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1064*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1064*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1064*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1064*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1064*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1064*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1064*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1064*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1064*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1064*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1064*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1064*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1064*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1085,0,$A1085))<0,\nMIN(0,V1085-(OFFSET($C1085,0,$A1085)/(OFFSET($C1083,-$A1084,$A1085)))),\nMAX(0,V1085-(OFFSET($C1085,0,$A1085)/(OFFSET($C1083,-$A1084,$A1085))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1064*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1065","v":0},{"$f":"IF(C1089=\"n/a\",\"n/a\",MAX(0,C1089-1))","v":0},{"$f":"IF(D1089=\"n/a\",\"n/a\",MAX(0,D1089-1))","v":0},{"$f":"IF(E1089=\"n/a\",\"n/a\",MAX(0,E1089-1))","v":0},{"$f":"IF(F1089=\"n/a\",\"n/a\",MAX(0,F1089-1))","v":0},{"$f":"IF(G1089=\"n/a\",\"n/a\",MAX(0,G1089-1))","v":0},{"$f":"IF(H1089=\"n/a\",\"n/a\",MAX(0,H1089-1))","v":0},{"$f":"IF(I1089=\"n/a\",\"n/a\",MAX(0,I1089-1))","v":0},{"$f":"IF(J1089=\"n/a\",\"n/a\",MAX(0,J1089-1))","v":0},{"$f":"IF(K1089=\"n/a\",\"n/a\",MAX(0,K1089-1))","v":0},{"$f":"IF(L1089=\"n/a\",\"n/a\",MAX(0,L1089-1))","v":0},{"$f":"IF(M1089=\"n/a\",\"n/a\",MAX(0,M1089-1))","v":0},{"$f":"IF(N1089=\"n/a\",\"n/a\",MAX(0,N1089-1))","v":0},{"$f":"IF(O1089=\"n/a\",\"n/a\",MAX(0,O1089-1))","v":0},{"$f":"IF(P1089=\"n/a\",\"n/a\",MAX(0,P1089-1))","v":0},{"$f":"IF(Q1089=\"n/a\",\"n/a\",MAX(0,Q1089-1))","v":0},{"$f":"IF(R1089=\"n/a\",\"n/a\",MAX(0,R1089-1))","v":0},{"$f":"IF(S1089=\"n/a\",\"n/a\",MAX(0,S1089-1))","v":0},{"$f":"IF(T1089=\"n/a\",\"n/a\",MAX(0,T1089-1))","v":0},{"$f":"IF(U1089=\"n/a\",\"n/a\",MAX(0,U1089-1))","v":0},{"$f":"IF(V1089=\"n/a\",\"n/a\",MAX(0,V1089-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1067)","v":"RL Capex 2014-15"},null,{"$f":"D1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1065","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1065","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1065","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1065","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1065","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1065","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1065","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1065","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1065","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1065","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1065","v":0},{"$f":"IF(V1108=\"n/a\",\"n/a\",MAX(0,V1108-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1065","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1089:C1110,0)),IF(SUM(C1066:C1087)=0,0,IF((SUMPRODUCT(C1066:C1087,C1089:C1110)/SUM(C1066:C1087))<0,1,(SUMPRODUCT(C1066:C1087,C1089:C1110)/SUM(C1066:C1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1089:D1110,0)),IF(SUM(D1066:D1087)=0,0,IF((SUMPRODUCT(D1066:D1087,D1089:D1110)/SUM(D1066:D1087))<0,1,(SUMPRODUCT(D1066:D1087,D1089:D1110)/SUM(D1066:D1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1089:E1110,0)),IF(SUM(E1066:E1087)=0,0,IF((SUMPRODUCT(E1066:E1087,E1089:E1110)/SUM(E1066:E1087))<0,1,(SUMPRODUCT(E1066:E1087,E1089:E1110)/SUM(E1066:E1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1089:F1110,0)),IF(SUM(F1066:F1087)=0,0,IF((SUMPRODUCT(F1066:F1087,F1089:F1110)/SUM(F1066:F1087))<0,1,(SUMPRODUCT(F1066:F1087,F1089:F1110)/SUM(F1066:F1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1089:G1110,0)),IF(SUM(G1066:G1087)=0,0,IF((SUMPRODUCT(G1066:G1087,G1089:G1110)/SUM(G1066:G1087))<0,1,(SUMPRODUCT(G1066:G1087,G1089:G1110)/SUM(G1066:G1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1089:H1110,0)),IF(SUM(H1066:H1087)=0,0,IF((SUMPRODUCT(H1066:H1087,H1089:H1110)/SUM(H1066:H1087))<0,1,(SUMPRODUCT(H1066:H1087,H1089:H1110)/SUM(H1066:H1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1089:I1110,0)),IF(SUM(I1066:I1087)=0,0,IF((SUMPRODUCT(I1066:I1087,I1089:I1110)/SUM(I1066:I1087))<0,1,(SUMPRODUCT(I1066:I1087,I1089:I1110)/SUM(I1066:I1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1089:J1110,0)),IF(SUM(J1066:J1087)=0,0,IF((SUMPRODUCT(J1066:J1087,J1089:J1110)/SUM(J1066:J1087))<0,1,(SUMPRODUCT(J1066:J1087,J1089:J1110)/SUM(J1066:J1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1089:K1110,0)),IF(SUM(K1066:K1087)=0,0,IF((SUMPRODUCT(K1066:K1087,K1089:K1110)/SUM(K1066:K1087))<0,1,(SUMPRODUCT(K1066:K1087,K1089:K1110)/SUM(K1066:K1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1089:L1110,0)),IF(SUM(L1066:L1087)=0,0,IF((SUMPRODUCT(L1066:L1087,L1089:L1110)/SUM(L1066:L1087))<0,1,(SUMPRODUCT(L1066:L1087,L1089:L1110)/SUM(L1066:L1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1089:M1110,0)),IF(SUM(M1066:M1087)=0,0,IF((SUMPRODUCT(M1066:M1087,M1089:M1110)/SUM(M1066:M1087))<0,1,(SUMPRODUCT(M1066:M1087,M1089:M1110)/SUM(M1066:M1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1089:N1110,0)),IF(SUM(N1066:N1087)=0,0,IF((SUMPRODUCT(N1066:N1087,N1089:N1110)/SUM(N1066:N1087))<0,1,(SUMPRODUCT(N1066:N1087,N1089:N1110)/SUM(N1066:N1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1089:O1110,0)),IF(SUM(O1066:O1087)=0,0,IF((SUMPRODUCT(O1066:O1087,O1089:O1110)/SUM(O1066:O1087))<0,1,(SUMPRODUCT(O1066:O1087,O1089:O1110)/SUM(O1066:O1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1089:P1110,0)),IF(SUM(P1066:P1087)=0,0,IF((SUMPRODUCT(P1066:P1087,P1089:P1110)/SUM(P1066:P1087))<0,1,(SUMPRODUCT(P1066:P1087,P1089:P1110)/SUM(P1066:P1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1089:Q1110,0)),IF(SUM(Q1066:Q1087)=0,0,IF((SUMPRODUCT(Q1066:Q1087,Q1089:Q1110)/SUM(Q1066:Q1087))<0,1,(SUMPRODUCT(Q1066:Q1087,Q1089:Q1110)/SUM(Q1066:Q1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1089:R1110,0)),IF(SUM(R1066:R1087)=0,0,IF((SUMPRODUCT(R1066:R1087,R1089:R1110)/SUM(R1066:R1087))<0,1,(SUMPRODUCT(R1066:R1087,R1089:R1110)/SUM(R1066:R1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1089:S1110,0)),IF(SUM(S1066:S1087)=0,0,IF((SUMPRODUCT(S1066:S1087,S1089:S1110)/SUM(S1066:S1087))<0,1,(SUMPRODUCT(S1066:S1087,S1089:S1110)/SUM(S1066:S1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1089:T1110,0)),IF(SUM(T1066:T1087)=0,0,IF((SUMPRODUCT(T1066:T1087,T1089:T1110)/SUM(T1066:T1087))<0,1,(SUMPRODUCT(T1066:T1087,T1089:T1110)/SUM(T1066:T1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1089:U1110,0)),IF(SUM(U1066:U1087)=0,0,IF((SUMPRODUCT(U1066:U1087,U1089:U1110)/SUM(U1066:U1087))<0,1,(SUMPRODUCT(U1066:U1087,U1089:U1110)/SUM(U1066:U1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1089:V1110,0)),IF(SUM(V1066:V1087)=0,0,IF((SUMPRODUCT(V1066:V1087,V1089:V1110)/SUM(V1066:V1087))<0,1,(SUMPRODUCT(V1066:V1087,V1089:V1110)/SUM(V1066:V1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1089:W1110,0)),IF(SUM(W1066:W1087)=0,0,IF((SUMPRODUCT(W1066:W1087,W1089:W1110)/SUM(W1066:W1087))<0,1,(SUMPRODUCT(W1066:W1087,W1089:W1110)/SUM(W1066:W1087)))),\"n/a\")","v":0}]
[]
["Asset Class 23",{"$f":"VLOOKUP($A1113,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1113,1,12,\"\"))","v":23},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1114,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1114,0)-OFFSET('RFM input'!H$276,$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1114,0)-OFFSET('RFM input'!I$276,$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1114,0)-OFFSET('RFM input'!J$276,$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1114,0)-OFFSET('RFM input'!K$276,$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1114,0)-OFFSET('RFM input'!L$276,$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1114,0)-OFFSET('RFM input'!M$276,$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1114,0)-OFFSET('RFM input'!N$276,$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1114,0)-OFFSET('RFM input'!O$276,$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1114,0)-OFFSET('RFM input'!P$276,$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1114,0)-OFFSET('RFM input'!Q$276,$A1114,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1114/C$10","v":0},{"$f":"IFERROR(MAX(0,C1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1117)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1114*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,D1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,D1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,E1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,E1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,F1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,F1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,G1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,G1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,H1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,H1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,I1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,I1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,J1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,J1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,K1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,K1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,L1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,L1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,M1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,M1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,N1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,N1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,O1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,O1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,P1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,P1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,Q1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,Q1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,R1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,R1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,S1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,S1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,T1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,T1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,U1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,U1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,V1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,V1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1114*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1118,0,$A1118))<0,\nMIN(0,E1118-(OFFSET($C1118,0,$A1118)/(OFFSET($C1116,-$A1117,$A1118)))),\nMAX(0,E1118-(OFFSET($C1118,0,$A1118)/(OFFSET($C1116,-$A1117,$A1118))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1114*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1114*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1114*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1114*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1114*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1114*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1114*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1114*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1114*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1114*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1114*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1114*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1114*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1114*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1114*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1114*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1114*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1135,0,$A1135))<0,\nMIN(0,V1135-(OFFSET($C1135,0,$A1135)/(OFFSET($C1133,-$A1134,$A1135)))),\nMAX(0,V1135-(OFFSET($C1135,0,$A1135)/(OFFSET($C1133,-$A1134,$A1135))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1114*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1115","v":0},{"$f":"IF(C1139=\"n/a\",\"n/a\",MAX(0,C1139-1))","v":0},{"$f":"IF(D1139=\"n/a\",\"n/a\",MAX(0,D1139-1))","v":0},{"$f":"IF(E1139=\"n/a\",\"n/a\",MAX(0,E1139-1))","v":0},{"$f":"IF(F1139=\"n/a\",\"n/a\",MAX(0,F1139-1))","v":0},{"$f":"IF(G1139=\"n/a\",\"n/a\",MAX(0,G1139-1))","v":0},{"$f":"IF(H1139=\"n/a\",\"n/a\",MAX(0,H1139-1))","v":0},{"$f":"IF(I1139=\"n/a\",\"n/a\",MAX(0,I1139-1))","v":0},{"$f":"IF(J1139=\"n/a\",\"n/a\",MAX(0,J1139-1))","v":0},{"$f":"IF(K1139=\"n/a\",\"n/a\",MAX(0,K1139-1))","v":0},{"$f":"IF(L1139=\"n/a\",\"n/a\",MAX(0,L1139-1))","v":0},{"$f":"IF(M1139=\"n/a\",\"n/a\",MAX(0,M1139-1))","v":0},{"$f":"IF(N1139=\"n/a\",\"n/a\",MAX(0,N1139-1))","v":0},{"$f":"IF(O1139=\"n/a\",\"n/a\",MAX(0,O1139-1))","v":0},{"$f":"IF(P1139=\"n/a\",\"n/a\",MAX(0,P1139-1))","v":0},{"$f":"IF(Q1139=\"n/a\",\"n/a\",MAX(0,Q1139-1))","v":0},{"$f":"IF(R1139=\"n/a\",\"n/a\",MAX(0,R1139-1))","v":0},{"$f":"IF(S1139=\"n/a\",\"n/a\",MAX(0,S1139-1))","v":0},{"$f":"IF(T1139=\"n/a\",\"n/a\",MAX(0,T1139-1))","v":0},{"$f":"IF(U1139=\"n/a\",\"n/a\",MAX(0,U1139-1))","v":0},{"$f":"IF(V1139=\"n/a\",\"n/a\",MAX(0,V1139-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1117)","v":"RL Capex 2014-15"},null,{"$f":"D1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1115","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1115","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1115","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1115","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1115","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1115","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1115","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1115","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1115","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1115","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1115","v":0},{"$f":"IF(V1158=\"n/a\",\"n/a\",MAX(0,V1158-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1115","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1139:C1160,0)),IF(SUM(C1116:C1137)=0,0,IF((SUMPRODUCT(C1116:C1137,C1139:C1160)/SUM(C1116:C1137))<0,1,(SUMPRODUCT(C1116:C1137,C1139:C1160)/SUM(C1116:C1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1139:D1160,0)),IF(SUM(D1116:D1137)=0,0,IF((SUMPRODUCT(D1116:D1137,D1139:D1160)/SUM(D1116:D1137))<0,1,(SUMPRODUCT(D1116:D1137,D1139:D1160)/SUM(D1116:D1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1139:E1160,0)),IF(SUM(E1116:E1137)=0,0,IF((SUMPRODUCT(E1116:E1137,E1139:E1160)/SUM(E1116:E1137))<0,1,(SUMPRODUCT(E1116:E1137,E1139:E1160)/SUM(E1116:E1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1139:F1160,0)),IF(SUM(F1116:F1137)=0,0,IF((SUMPRODUCT(F1116:F1137,F1139:F1160)/SUM(F1116:F1137))<0,1,(SUMPRODUCT(F1116:F1137,F1139:F1160)/SUM(F1116:F1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1139:G1160,0)),IF(SUM(G1116:G1137)=0,0,IF((SUMPRODUCT(G1116:G1137,G1139:G1160)/SUM(G1116:G1137))<0,1,(SUMPRODUCT(G1116:G1137,G1139:G1160)/SUM(G1116:G1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1139:H1160,0)),IF(SUM(H1116:H1137)=0,0,IF((SUMPRODUCT(H1116:H1137,H1139:H1160)/SUM(H1116:H1137))<0,1,(SUMPRODUCT(H1116:H1137,H1139:H1160)/SUM(H1116:H1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1139:I1160,0)),IF(SUM(I1116:I1137)=0,0,IF((SUMPRODUCT(I1116:I1137,I1139:I1160)/SUM(I1116:I1137))<0,1,(SUMPRODUCT(I1116:I1137,I1139:I1160)/SUM(I1116:I1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1139:J1160,0)),IF(SUM(J1116:J1137)=0,0,IF((SUMPRODUCT(J1116:J1137,J1139:J1160)/SUM(J1116:J1137))<0,1,(SUMPRODUCT(J1116:J1137,J1139:J1160)/SUM(J1116:J1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1139:K1160,0)),IF(SUM(K1116:K1137)=0,0,IF((SUMPRODUCT(K1116:K1137,K1139:K1160)/SUM(K1116:K1137))<0,1,(SUMPRODUCT(K1116:K1137,K1139:K1160)/SUM(K1116:K1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1139:L1160,0)),IF(SUM(L1116:L1137)=0,0,IF((SUMPRODUCT(L1116:L1137,L1139:L1160)/SUM(L1116:L1137))<0,1,(SUMPRODUCT(L1116:L1137,L1139:L1160)/SUM(L1116:L1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1139:M1160,0)),IF(SUM(M1116:M1137)=0,0,IF((SUMPRODUCT(M1116:M1137,M1139:M1160)/SUM(M1116:M1137))<0,1,(SUMPRODUCT(M1116:M1137,M1139:M1160)/SUM(M1116:M1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1139:N1160,0)),IF(SUM(N1116:N1137)=0,0,IF((SUMPRODUCT(N1116:N1137,N1139:N1160)/SUM(N1116:N1137))<0,1,(SUMPRODUCT(N1116:N1137,N1139:N1160)/SUM(N1116:N1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1139:O1160,0)),IF(SUM(O1116:O1137)=0,0,IF((SUMPRODUCT(O1116:O1137,O1139:O1160)/SUM(O1116:O1137))<0,1,(SUMPRODUCT(O1116:O1137,O1139:O1160)/SUM(O1116:O1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1139:P1160,0)),IF(SUM(P1116:P1137)=0,0,IF((SUMPRODUCT(P1116:P1137,P1139:P1160)/SUM(P1116:P1137))<0,1,(SUMPRODUCT(P1116:P1137,P1139:P1160)/SUM(P1116:P1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1139:Q1160,0)),IF(SUM(Q1116:Q1137)=0,0,IF((SUMPRODUCT(Q1116:Q1137,Q1139:Q1160)/SUM(Q1116:Q1137))<0,1,(SUMPRODUCT(Q1116:Q1137,Q1139:Q1160)/SUM(Q1116:Q1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1139:R1160,0)),IF(SUM(R1116:R1137)=0,0,IF((SUMPRODUCT(R1116:R1137,R1139:R1160)/SUM(R1116:R1137))<0,1,(SUMPRODUCT(R1116:R1137,R1139:R1160)/SUM(R1116:R1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1139:S1160,0)),IF(SUM(S1116:S1137)=0,0,IF((SUMPRODUCT(S1116:S1137,S1139:S1160)/SUM(S1116:S1137))<0,1,(SUMPRODUCT(S1116:S1137,S1139:S1160)/SUM(S1116:S1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1139:T1160,0)),IF(SUM(T1116:T1137)=0,0,IF((SUMPRODUCT(T1116:T1137,T1139:T1160)/SUM(T1116:T1137))<0,1,(SUMPRODUCT(T1116:T1137,T1139:T1160)/SUM(T1116:T1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1139:U1160,0)),IF(SUM(U1116:U1137)=0,0,IF((SUMPRODUCT(U1116:U1137,U1139:U1160)/SUM(U1116:U1137))<0,1,(SUMPRODUCT(U1116:U1137,U1139:U1160)/SUM(U1116:U1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1139:V1160,0)),IF(SUM(V1116:V1137)=0,0,IF((SUMPRODUCT(V1116:V1137,V1139:V1160)/SUM(V1116:V1137))<0,1,(SUMPRODUCT(V1116:V1137,V1139:V1160)/SUM(V1116:V1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1139:W1160,0)),IF(SUM(W1116:W1137)=0,0,IF((SUMPRODUCT(W1116:W1137,W1139:W1160)/SUM(W1116:W1137))<0,1,(SUMPRODUCT(W1116:W1137,W1139:W1160)/SUM(W1116:W1137)))),\"n/a\")","v":0}]
[]
["Asset Class 24",{"$f":"VLOOKUP($A1163,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1163,1,12,\"\"))","v":24},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1164,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1164,0)-OFFSET('RFM input'!H$276,$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1164,0)-OFFSET('RFM input'!I$276,$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1164,0)-OFFSET('RFM input'!J$276,$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1164,0)-OFFSET('RFM input'!K$276,$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1164,0)-OFFSET('RFM input'!L$276,$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1164,0)-OFFSET('RFM input'!M$276,$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1164,0)-OFFSET('RFM input'!N$276,$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1164,0)-OFFSET('RFM input'!O$276,$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1164,0)-OFFSET('RFM input'!P$276,$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1164,0)-OFFSET('RFM input'!Q$276,$A1164,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1164/C$10","v":0},{"$f":"IFERROR(MAX(0,C1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1167)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1164*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,D1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,D1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,E1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,E1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,F1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,F1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,G1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,G1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,H1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,H1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,I1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,I1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,J1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,J1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,K1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,K1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,L1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,L1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,M1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,M1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,N1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,N1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,O1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,O1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,P1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,P1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,Q1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,Q1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,R1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,R1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,S1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,S1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,T1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,T1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,U1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,U1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,V1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,V1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1164*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1168,0,$A1168))<0,\nMIN(0,E1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1166,-$A1167,$A1168)))),\nMAX(0,E1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1166,-$A1167,$A1168))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1164*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1164*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1164*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1164*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1164*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1164*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1164*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1164*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1164*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1164*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1164*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1164*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1164*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1164*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1164*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1164*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1164*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1185,0,$A1185))<0,\nMIN(0,V1185-(OFFSET($C1185,0,$A1185)/(OFFSET($C1183,-$A1184,$A1185)))),\nMAX(0,V1185-(OFFSET($C1185,0,$A1185)/(OFFSET($C1183,-$A1184,$A1185))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1164*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1165","v":0},{"$f":"IF(C1189=\"n/a\",\"n/a\",MAX(0,C1189-1))","v":0},{"$f":"IF(D1189=\"n/a\",\"n/a\",MAX(0,D1189-1))","v":0},{"$f":"IF(E1189=\"n/a\",\"n/a\",MAX(0,E1189-1))","v":0},{"$f":"IF(F1189=\"n/a\",\"n/a\",MAX(0,F1189-1))","v":0},{"$f":"IF(G1189=\"n/a\",\"n/a\",MAX(0,G1189-1))","v":0},{"$f":"IF(H1189=\"n/a\",\"n/a\",MAX(0,H1189-1))","v":0},{"$f":"IF(I1189=\"n/a\",\"n/a\",MAX(0,I1189-1))","v":0},{"$f":"IF(J1189=\"n/a\",\"n/a\",MAX(0,J1189-1))","v":0},{"$f":"IF(K1189=\"n/a\",\"n/a\",MAX(0,K1189-1))","v":0},{"$f":"IF(L1189=\"n/a\",\"n/a\",MAX(0,L1189-1))","v":0},{"$f":"IF(M1189=\"n/a\",\"n/a\",MAX(0,M1189-1))","v":0},{"$f":"IF(N1189=\"n/a\",\"n/a\",MAX(0,N1189-1))","v":0},{"$f":"IF(O1189=\"n/a\",\"n/a\",MAX(0,O1189-1))","v":0},{"$f":"IF(P1189=\"n/a\",\"n/a\",MAX(0,P1189-1))","v":0},{"$f":"IF(Q1189=\"n/a\",\"n/a\",MAX(0,Q1189-1))","v":0},{"$f":"IF(R1189=\"n/a\",\"n/a\",MAX(0,R1189-1))","v":0},{"$f":"IF(S1189=\"n/a\",\"n/a\",MAX(0,S1189-1))","v":0},{"$f":"IF(T1189=\"n/a\",\"n/a\",MAX(0,T1189-1))","v":0},{"$f":"IF(U1189=\"n/a\",\"n/a\",MAX(0,U1189-1))","v":0},{"$f":"IF(V1189=\"n/a\",\"n/a\",MAX(0,V1189-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1167)","v":"RL Capex 2014-15"},null,{"$f":"D1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1165","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1165","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1165","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1165","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1165","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1165","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1165","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1165","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1165","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1165","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1165","v":0},{"$f":"IF(V1208=\"n/a\",\"n/a\",MAX(0,V1208-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1165","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1189:C1210,0)),IF(SUM(C1166:C1187)=0,0,IF((SUMPRODUCT(C1166:C1187,C1189:C1210)/SUM(C1166:C1187))<0,1,(SUMPRODUCT(C1166:C1187,C1189:C1210)/SUM(C1166:C1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1189:D1210,0)),IF(SUM(D1166:D1187)=0,0,IF((SUMPRODUCT(D1166:D1187,D1189:D1210)/SUM(D1166:D1187))<0,1,(SUMPRODUCT(D1166:D1187,D1189:D1210)/SUM(D1166:D1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1189:E1210,0)),IF(SUM(E1166:E1187)=0,0,IF((SUMPRODUCT(E1166:E1187,E1189:E1210)/SUM(E1166:E1187))<0,1,(SUMPRODUCT(E1166:E1187,E1189:E1210)/SUM(E1166:E1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1189:F1210,0)),IF(SUM(F1166:F1187)=0,0,IF((SUMPRODUCT(F1166:F1187,F1189:F1210)/SUM(F1166:F1187))<0,1,(SUMPRODUCT(F1166:F1187,F1189:F1210)/SUM(F1166:F1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1189:G1210,0)),IF(SUM(G1166:G1187)=0,0,IF((SUMPRODUCT(G1166:G1187,G1189:G1210)/SUM(G1166:G1187))<0,1,(SUMPRODUCT(G1166:G1187,G1189:G1210)/SUM(G1166:G1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1189:H1210,0)),IF(SUM(H1166:H1187)=0,0,IF((SUMPRODUCT(H1166:H1187,H1189:H1210)/SUM(H1166:H1187))<0,1,(SUMPRODUCT(H1166:H1187,H1189:H1210)/SUM(H1166:H1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1189:I1210,0)),IF(SUM(I1166:I1187)=0,0,IF((SUMPRODUCT(I1166:I1187,I1189:I1210)/SUM(I1166:I1187))<0,1,(SUMPRODUCT(I1166:I1187,I1189:I1210)/SUM(I1166:I1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1189:J1210,0)),IF(SUM(J1166:J1187)=0,0,IF((SUMPRODUCT(J1166:J1187,J1189:J1210)/SUM(J1166:J1187))<0,1,(SUMPRODUCT(J1166:J1187,J1189:J1210)/SUM(J1166:J1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1189:K1210,0)),IF(SUM(K1166:K1187)=0,0,IF((SUMPRODUCT(K1166:K1187,K1189:K1210)/SUM(K1166:K1187))<0,1,(SUMPRODUCT(K1166:K1187,K1189:K1210)/SUM(K1166:K1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1189:L1210,0)),IF(SUM(L1166:L1187)=0,0,IF((SUMPRODUCT(L1166:L1187,L1189:L1210)/SUM(L1166:L1187))<0,1,(SUMPRODUCT(L1166:L1187,L1189:L1210)/SUM(L1166:L1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1189:M1210,0)),IF(SUM(M1166:M1187)=0,0,IF((SUMPRODUCT(M1166:M1187,M1189:M1210)/SUM(M1166:M1187))<0,1,(SUMPRODUCT(M1166:M1187,M1189:M1210)/SUM(M1166:M1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1189:N1210,0)),IF(SUM(N1166:N1187)=0,0,IF((SUMPRODUCT(N1166:N1187,N1189:N1210)/SUM(N1166:N1187))<0,1,(SUMPRODUCT(N1166:N1187,N1189:N1210)/SUM(N1166:N1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1189:O1210,0)),IF(SUM(O1166:O1187)=0,0,IF((SUMPRODUCT(O1166:O1187,O1189:O1210)/SUM(O1166:O1187))<0,1,(SUMPRODUCT(O1166:O1187,O1189:O1210)/SUM(O1166:O1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1189:P1210,0)),IF(SUM(P1166:P1187)=0,0,IF((SUMPRODUCT(P1166:P1187,P1189:P1210)/SUM(P1166:P1187))<0,1,(SUMPRODUCT(P1166:P1187,P1189:P1210)/SUM(P1166:P1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1189:Q1210,0)),IF(SUM(Q1166:Q1187)=0,0,IF((SUMPRODUCT(Q1166:Q1187,Q1189:Q1210)/SUM(Q1166:Q1187))<0,1,(SUMPRODUCT(Q1166:Q1187,Q1189:Q1210)/SUM(Q1166:Q1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1189:R1210,0)),IF(SUM(R1166:R1187)=0,0,IF((SUMPRODUCT(R1166:R1187,R1189:R1210)/SUM(R1166:R1187))<0,1,(SUMPRODUCT(R1166:R1187,R1189:R1210)/SUM(R1166:R1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1189:S1210,0)),IF(SUM(S1166:S1187)=0,0,IF((SUMPRODUCT(S1166:S1187,S1189:S1210)/SUM(S1166:S1187))<0,1,(SUMPRODUCT(S1166:S1187,S1189:S1210)/SUM(S1166:S1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1189:T1210,0)),IF(SUM(T1166:T1187)=0,0,IF((SUMPRODUCT(T1166:T1187,T1189:T1210)/SUM(T1166:T1187))<0,1,(SUMPRODUCT(T1166:T1187,T1189:T1210)/SUM(T1166:T1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1189:U1210,0)),IF(SUM(U1166:U1187)=0,0,IF((SUMPRODUCT(U1166:U1187,U1189:U1210)/SUM(U1166:U1187))<0,1,(SUMPRODUCT(U1166:U1187,U1189:U1210)/SUM(U1166:U1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1189:V1210,0)),IF(SUM(V1166:V1187)=0,0,IF((SUMPRODUCT(V1166:V1187,V1189:V1210)/SUM(V1166:V1187))<0,1,(SUMPRODUCT(V1166:V1187,V1189:V1210)/SUM(V1166:V1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1189:W1210,0)),IF(SUM(W1166:W1187)=0,0,IF((SUMPRODUCT(W1166:W1187,W1189:W1210)/SUM(W1166:W1187))<0,1,(SUMPRODUCT(W1166:W1187,W1189:W1210)/SUM(W1166:W1187)))),\"n/a\")","v":0}]
[]
["Asset Class 25",{"$f":"VLOOKUP($A1213,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1213,1,12,\"\"))","v":25},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1214,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1214,0)-OFFSET('RFM input'!H$276,$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1214,0)-OFFSET('RFM input'!I$276,$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1214,0)-OFFSET('RFM input'!J$276,$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1214,0)-OFFSET('RFM input'!K$276,$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1214,0)-OFFSET('RFM input'!L$276,$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1214,0)-OFFSET('RFM input'!M$276,$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1214,0)-OFFSET('RFM input'!N$276,$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1214,0)-OFFSET('RFM input'!O$276,$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1214,0)-OFFSET('RFM input'!P$276,$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1214,0)-OFFSET('RFM input'!Q$276,$A1214,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1214/C$10","v":0},{"$f":"IFERROR(MAX(0,C1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1217)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1214*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,D1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,D1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,E1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,E1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,F1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,F1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,G1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,G1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,H1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,H1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,I1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,I1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,J1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,J1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,K1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,K1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,L1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,L1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,M1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,M1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,N1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,N1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,O1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,O1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,P1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,P1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,Q1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,Q1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,R1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,R1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,S1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,S1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,T1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,T1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,U1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,U1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,V1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,V1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1214*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1218,0,$A1218))<0,\nMIN(0,E1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1216,-$A1217,$A1218)))),\nMAX(0,E1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1216,-$A1217,$A1218))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1214*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1214*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1214*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1214*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1214*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1214*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1214*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1214*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1214*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1214*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1214*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1214*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1214*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1214*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1214*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1214*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1214*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1235,0,$A1235))<0,\nMIN(0,V1235-(OFFSET($C1235,0,$A1235)/(OFFSET($C1233,-$A1234,$A1235)))),\nMAX(0,V1235-(OFFSET($C1235,0,$A1235)/(OFFSET($C1233,-$A1234,$A1235))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1214*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1215","v":0},{"$f":"IF(C1239=\"n/a\",\"n/a\",MAX(0,C1239-1))","v":0},{"$f":"IF(D1239=\"n/a\",\"n/a\",MAX(0,D1239-1))","v":0},{"$f":"IF(E1239=\"n/a\",\"n/a\",MAX(0,E1239-1))","v":0},{"$f":"IF(F1239=\"n/a\",\"n/a\",MAX(0,F1239-1))","v":0},{"$f":"IF(G1239=\"n/a\",\"n/a\",MAX(0,G1239-1))","v":0},{"$f":"IF(H1239=\"n/a\",\"n/a\",MAX(0,H1239-1))","v":0},{"$f":"IF(I1239=\"n/a\",\"n/a\",MAX(0,I1239-1))","v":0},{"$f":"IF(J1239=\"n/a\",\"n/a\",MAX(0,J1239-1))","v":0},{"$f":"IF(K1239=\"n/a\",\"n/a\",MAX(0,K1239-1))","v":0},{"$f":"IF(L1239=\"n/a\",\"n/a\",MAX(0,L1239-1))","v":0},{"$f":"IF(M1239=\"n/a\",\"n/a\",MAX(0,M1239-1))","v":0},{"$f":"IF(N1239=\"n/a\",\"n/a\",MAX(0,N1239-1))","v":0},{"$f":"IF(O1239=\"n/a\",\"n/a\",MAX(0,O1239-1))","v":0},{"$f":"IF(P1239=\"n/a\",\"n/a\",MAX(0,P1239-1))","v":0},{"$f":"IF(Q1239=\"n/a\",\"n/a\",MAX(0,Q1239-1))","v":0},{"$f":"IF(R1239=\"n/a\",\"n/a\",MAX(0,R1239-1))","v":0},{"$f":"IF(S1239=\"n/a\",\"n/a\",MAX(0,S1239-1))","v":0},{"$f":"IF(T1239=\"n/a\",\"n/a\",MAX(0,T1239-1))","v":0},{"$f":"IF(U1239=\"n/a\",\"n/a\",MAX(0,U1239-1))","v":0},{"$f":"IF(V1239=\"n/a\",\"n/a\",MAX(0,V1239-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1217)","v":"RL Capex 2014-15"},null,{"$f":"D1215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1215","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1215","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1215","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1215","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1215","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1215","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1215","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1215","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1215","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1215","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1215","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1215","v":0},{"$f":"IF(V1258=\"n/a\",\"n/a\",MAX(0,V1258-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1215","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1239:C1260,0)),IF(SUM(C1216:C1237)=0,0,IF((SUMPRODUCT(C1216:C1237,C1239:C1260)/SUM(C1216:C1237))<0,1,(SUMPRODUCT(C1216:C1237,C1239:C1260)/SUM(C1216:C1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1239:D1260,0)),IF(SUM(D1216:D1237)=0,0,IF((SUMPRODUCT(D1216:D1237,D1239:D1260)/SUM(D1216:D1237))<0,1,(SUMPRODUCT(D1216:D1237,D1239:D1260)/SUM(D1216:D1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1239:E1260,0)),IF(SUM(E1216:E1237)=0,0,IF((SUMPRODUCT(E1216:E1237,E1239:E1260)/SUM(E1216:E1237))<0,1,(SUMPRODUCT(E1216:E1237,E1239:E1260)/SUM(E1216:E1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1239:F1260,0)),IF(SUM(F1216:F1237)=0,0,IF((SUMPRODUCT(F1216:F1237,F1239:F1260)/SUM(F1216:F1237))<0,1,(SUMPRODUCT(F1216:F1237,F1239:F1260)/SUM(F1216:F1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1239:G1260,0)),IF(SUM(G1216:G1237)=0,0,IF((SUMPRODUCT(G1216:G1237,G1239:G1260)/SUM(G1216:G1237))<0,1,(SUMPRODUCT(G1216:G1237,G1239:G1260)/SUM(G1216:G1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1239:H1260,0)),IF(SUM(H1216:H1237)=0,0,IF((SUMPRODUCT(H1216:H1237,H1239:H1260)/SUM(H1216:H1237))<0,1,(SUMPRODUCT(H1216:H1237,H1239:H1260)/SUM(H1216:H1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1239:I1260,0)),IF(SUM(I1216:I1237)=0,0,IF((SUMPRODUCT(I1216:I1237,I1239:I1260)/SUM(I1216:I1237))<0,1,(SUMPRODUCT(I1216:I1237,I1239:I1260)/SUM(I1216:I1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1239:J1260,0)),IF(SUM(J1216:J1237)=0,0,IF((SUMPRODUCT(J1216:J1237,J1239:J1260)/SUM(J1216:J1237))<0,1,(SUMPRODUCT(J1216:J1237,J1239:J1260)/SUM(J1216:J1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1239:K1260,0)),IF(SUM(K1216:K1237)=0,0,IF((SUMPRODUCT(K1216:K1237,K1239:K1260)/SUM(K1216:K1237))<0,1,(SUMPRODUCT(K1216:K1237,K1239:K1260)/SUM(K1216:K1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1239:L1260,0)),IF(SUM(L1216:L1237)=0,0,IF((SUMPRODUCT(L1216:L1237,L1239:L1260)/SUM(L1216:L1237))<0,1,(SUMPRODUCT(L1216:L1237,L1239:L1260)/SUM(L1216:L1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1239:M1260,0)),IF(SUM(M1216:M1237)=0,0,IF((SUMPRODUCT(M1216:M1237,M1239:M1260)/SUM(M1216:M1237))<0,1,(SUMPRODUCT(M1216:M1237,M1239:M1260)/SUM(M1216:M1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1239:N1260,0)),IF(SUM(N1216:N1237)=0,0,IF((SUMPRODUCT(N1216:N1237,N1239:N1260)/SUM(N1216:N1237))<0,1,(SUMPRODUCT(N1216:N1237,N1239:N1260)/SUM(N1216:N1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1239:O1260,0)),IF(SUM(O1216:O1237)=0,0,IF((SUMPRODUCT(O1216:O1237,O1239:O1260)/SUM(O1216:O1237))<0,1,(SUMPRODUCT(O1216:O1237,O1239:O1260)/SUM(O1216:O1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1239:P1260,0)),IF(SUM(P1216:P1237)=0,0,IF((SUMPRODUCT(P1216:P1237,P1239:P1260)/SUM(P1216:P1237))<0,1,(SUMPRODUCT(P1216:P1237,P1239:P1260)/SUM(P1216:P1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1239:Q1260,0)),IF(SUM(Q1216:Q1237)=0,0,IF((SUMPRODUCT(Q1216:Q1237,Q1239:Q1260)/SUM(Q1216:Q1237))<0,1,(SUMPRODUCT(Q1216:Q1237,Q1239:Q1260)/SUM(Q1216:Q1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1239:R1260,0)),IF(SUM(R1216:R1237)=0,0,IF((SUMPRODUCT(R1216:R1237,R1239:R1260)/SUM(R1216:R1237))<0,1,(SUMPRODUCT(R1216:R1237,R1239:R1260)/SUM(R1216:R1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1239:S1260,0)),IF(SUM(S1216:S1237)=0,0,IF((SUMPRODUCT(S1216:S1237,S1239:S1260)/SUM(S1216:S1237))<0,1,(SUMPRODUCT(S1216:S1237,S1239:S1260)/SUM(S1216:S1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1239:T1260,0)),IF(SUM(T1216:T1237)=0,0,IF((SUMPRODUCT(T1216:T1237,T1239:T1260)/SUM(T1216:T1237))<0,1,(SUMPRODUCT(T1216:T1237,T1239:T1260)/SUM(T1216:T1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1239:U1260,0)),IF(SUM(U1216:U1237)=0,0,IF((SUMPRODUCT(U1216:U1237,U1239:U1260)/SUM(U1216:U1237))<0,1,(SUMPRODUCT(U1216:U1237,U1239:U1260)/SUM(U1216:U1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1239:V1260,0)),IF(SUM(V1216:V1237)=0,0,IF((SUMPRODUCT(V1216:V1237,V1239:V1260)/SUM(V1216:V1237))<0,1,(SUMPRODUCT(V1216:V1237,V1239:V1260)/SUM(V1216:V1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1239:W1260,0)),IF(SUM(W1216:W1237)=0,0,IF((SUMPRODUCT(W1216:W1237,W1239:W1260)/SUM(W1216:W1237))<0,1,(SUMPRODUCT(W1216:W1237,W1239:W1260)/SUM(W1216:W1237)))),\"n/a\")","v":0}]
[]
["Asset Class 26",{"$f":"VLOOKUP($A1263,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1263,1,12,\"\"))","v":26},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1264,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1264,0)-OFFSET('RFM input'!H$276,$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1264,0)-OFFSET('RFM input'!I$276,$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1264,0)-OFFSET('RFM input'!J$276,$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1264,0)-OFFSET('RFM input'!K$276,$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1264,0)-OFFSET('RFM input'!L$276,$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1264,0)-OFFSET('RFM input'!M$276,$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1264,0)-OFFSET('RFM input'!N$276,$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1264,0)-OFFSET('RFM input'!O$276,$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1264,0)-OFFSET('RFM input'!P$276,$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1264,0)-OFFSET('RFM input'!Q$276,$A1264,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1264/C$10","v":0},{"$f":"IFERROR(MAX(0,C1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1267)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1264*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,D1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,D1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,E1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,E1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,F1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,F1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,G1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,G1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,H1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,H1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,I1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,I1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,J1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,J1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,K1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,K1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,L1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,L1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,M1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,M1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,N1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,N1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,O1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,O1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,P1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,P1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,Q1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,Q1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,R1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,R1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,S1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,S1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,T1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,T1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,U1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,U1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,V1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,V1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1264*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1268,0,$A1268))<0,\nMIN(0,E1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1266,-$A1267,$A1268)))),\nMAX(0,E1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1266,-$A1267,$A1268))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1264*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1264*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1264*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1264*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1264*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1264*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1264*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1264*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1264*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1264*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1264*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1264*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1264*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1264*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1264*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1264*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1264*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1285,0,$A1285))<0,\nMIN(0,V1285-(OFFSET($C1285,0,$A1285)/(OFFSET($C1283,-$A1284,$A1285)))),\nMAX(0,V1285-(OFFSET($C1285,0,$A1285)/(OFFSET($C1283,-$A1284,$A1285))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1264*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1265","v":0},{"$f":"IF(C1289=\"n/a\",\"n/a\",MAX(0,C1289-1))","v":0},{"$f":"IF(D1289=\"n/a\",\"n/a\",MAX(0,D1289-1))","v":0},{"$f":"IF(E1289=\"n/a\",\"n/a\",MAX(0,E1289-1))","v":0},{"$f":"IF(F1289=\"n/a\",\"n/a\",MAX(0,F1289-1))","v":0},{"$f":"IF(G1289=\"n/a\",\"n/a\",MAX(0,G1289-1))","v":0},{"$f":"IF(H1289=\"n/a\",\"n/a\",MAX(0,H1289-1))","v":0},{"$f":"IF(I1289=\"n/a\",\"n/a\",MAX(0,I1289-1))","v":0},{"$f":"IF(J1289=\"n/a\",\"n/a\",MAX(0,J1289-1))","v":0},{"$f":"IF(K1289=\"n/a\",\"n/a\",MAX(0,K1289-1))","v":0},{"$f":"IF(L1289=\"n/a\",\"n/a\",MAX(0,L1289-1))","v":0},{"$f":"IF(M1289=\"n/a\",\"n/a\",MAX(0,M1289-1))","v":0},{"$f":"IF(N1289=\"n/a\",\"n/a\",MAX(0,N1289-1))","v":0},{"$f":"IF(O1289=\"n/a\",\"n/a\",MAX(0,O1289-1))","v":0},{"$f":"IF(P1289=\"n/a\",\"n/a\",MAX(0,P1289-1))","v":0},{"$f":"IF(Q1289=\"n/a\",\"n/a\",MAX(0,Q1289-1))","v":0},{"$f":"IF(R1289=\"n/a\",\"n/a\",MAX(0,R1289-1))","v":0},{"$f":"IF(S1289=\"n/a\",\"n/a\",MAX(0,S1289-1))","v":0},{"$f":"IF(T1289=\"n/a\",\"n/a\",MAX(0,T1289-1))","v":0},{"$f":"IF(U1289=\"n/a\",\"n/a\",MAX(0,U1289-1))","v":0},{"$f":"IF(V1289=\"n/a\",\"n/a\",MAX(0,V1289-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1267)","v":"RL Capex 2014-15"},null,{"$f":"D1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1265","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1265","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1265","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1265","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1265","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1265","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1265","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1265","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1265","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1265","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1265","v":0},{"$f":"IF(V1308=\"n/a\",\"n/a\",MAX(0,V1308-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1265","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1289:C1310,0)),IF(SUM(C1266:C1287)=0,0,IF((SUMPRODUCT(C1266:C1287,C1289:C1310)/SUM(C1266:C1287))<0,1,(SUMPRODUCT(C1266:C1287,C1289:C1310)/SUM(C1266:C1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1289:D1310,0)),IF(SUM(D1266:D1287)=0,0,IF((SUMPRODUCT(D1266:D1287,D1289:D1310)/SUM(D1266:D1287))<0,1,(SUMPRODUCT(D1266:D1287,D1289:D1310)/SUM(D1266:D1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1289:E1310,0)),IF(SUM(E1266:E1287)=0,0,IF((SUMPRODUCT(E1266:E1287,E1289:E1310)/SUM(E1266:E1287))<0,1,(SUMPRODUCT(E1266:E1287,E1289:E1310)/SUM(E1266:E1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1289:F1310,0)),IF(SUM(F1266:F1287)=0,0,IF((SUMPRODUCT(F1266:F1287,F1289:F1310)/SUM(F1266:F1287))<0,1,(SUMPRODUCT(F1266:F1287,F1289:F1310)/SUM(F1266:F1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1289:G1310,0)),IF(SUM(G1266:G1287)=0,0,IF((SUMPRODUCT(G1266:G1287,G1289:G1310)/SUM(G1266:G1287))<0,1,(SUMPRODUCT(G1266:G1287,G1289:G1310)/SUM(G1266:G1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1289:H1310,0)),IF(SUM(H1266:H1287)=0,0,IF((SUMPRODUCT(H1266:H1287,H1289:H1310)/SUM(H1266:H1287))<0,1,(SUMPRODUCT(H1266:H1287,H1289:H1310)/SUM(H1266:H1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1289:I1310,0)),IF(SUM(I1266:I1287)=0,0,IF((SUMPRODUCT(I1266:I1287,I1289:I1310)/SUM(I1266:I1287))<0,1,(SUMPRODUCT(I1266:I1287,I1289:I1310)/SUM(I1266:I1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1289:J1310,0)),IF(SUM(J1266:J1287)=0,0,IF((SUMPRODUCT(J1266:J1287,J1289:J1310)/SUM(J1266:J1287))<0,1,(SUMPRODUCT(J1266:J1287,J1289:J1310)/SUM(J1266:J1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1289:K1310,0)),IF(SUM(K1266:K1287)=0,0,IF((SUMPRODUCT(K1266:K1287,K1289:K1310)/SUM(K1266:K1287))<0,1,(SUMPRODUCT(K1266:K1287,K1289:K1310)/SUM(K1266:K1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1289:L1310,0)),IF(SUM(L1266:L1287)=0,0,IF((SUMPRODUCT(L1266:L1287,L1289:L1310)/SUM(L1266:L1287))<0,1,(SUMPRODUCT(L1266:L1287,L1289:L1310)/SUM(L1266:L1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1289:M1310,0)),IF(SUM(M1266:M1287)=0,0,IF((SUMPRODUCT(M1266:M1287,M1289:M1310)/SUM(M1266:M1287))<0,1,(SUMPRODUCT(M1266:M1287,M1289:M1310)/SUM(M1266:M1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1289:N1310,0)),IF(SUM(N1266:N1287)=0,0,IF((SUMPRODUCT(N1266:N1287,N1289:N1310)/SUM(N1266:N1287))<0,1,(SUMPRODUCT(N1266:N1287,N1289:N1310)/SUM(N1266:N1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1289:O1310,0)),IF(SUM(O1266:O1287)=0,0,IF((SUMPRODUCT(O1266:O1287,O1289:O1310)/SUM(O1266:O1287))<0,1,(SUMPRODUCT(O1266:O1287,O1289:O1310)/SUM(O1266:O1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1289:P1310,0)),IF(SUM(P1266:P1287)=0,0,IF((SUMPRODUCT(P1266:P1287,P1289:P1310)/SUM(P1266:P1287))<0,1,(SUMPRODUCT(P1266:P1287,P1289:P1310)/SUM(P1266:P1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1289:Q1310,0)),IF(SUM(Q1266:Q1287)=0,0,IF((SUMPRODUCT(Q1266:Q1287,Q1289:Q1310)/SUM(Q1266:Q1287))<0,1,(SUMPRODUCT(Q1266:Q1287,Q1289:Q1310)/SUM(Q1266:Q1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1289:R1310,0)),IF(SUM(R1266:R1287)=0,0,IF((SUMPRODUCT(R1266:R1287,R1289:R1310)/SUM(R1266:R1287))<0,1,(SUMPRODUCT(R1266:R1287,R1289:R1310)/SUM(R1266:R1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1289:S1310,0)),IF(SUM(S1266:S1287)=0,0,IF((SUMPRODUCT(S1266:S1287,S1289:S1310)/SUM(S1266:S1287))<0,1,(SUMPRODUCT(S1266:S1287,S1289:S1310)/SUM(S1266:S1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1289:T1310,0)),IF(SUM(T1266:T1287)=0,0,IF((SUMPRODUCT(T1266:T1287,T1289:T1310)/SUM(T1266:T1287))<0,1,(SUMPRODUCT(T1266:T1287,T1289:T1310)/SUM(T1266:T1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1289:U1310,0)),IF(SUM(U1266:U1287)=0,0,IF((SUMPRODUCT(U1266:U1287,U1289:U1310)/SUM(U1266:U1287))<0,1,(SUMPRODUCT(U1266:U1287,U1289:U1310)/SUM(U1266:U1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1289:V1310,0)),IF(SUM(V1266:V1287)=0,0,IF((SUMPRODUCT(V1266:V1287,V1289:V1310)/SUM(V1266:V1287))<0,1,(SUMPRODUCT(V1266:V1287,V1289:V1310)/SUM(V1266:V1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1289:W1310,0)),IF(SUM(W1266:W1287)=0,0,IF((SUMPRODUCT(W1266:W1287,W1289:W1310)/SUM(W1266:W1287))<0,1,(SUMPRODUCT(W1266:W1287,W1289:W1310)/SUM(W1266:W1287)))),\"n/a\")","v":0}]
[]
["Asset Class 27",{"$f":"VLOOKUP($A1313,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1313,1,12,\"\"))","v":27},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1314,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1314,0)-OFFSET('RFM input'!H$276,$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1314,0)-OFFSET('RFM input'!I$276,$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1314,0)-OFFSET('RFM input'!J$276,$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1314,0)-OFFSET('RFM input'!K$276,$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1314,0)-OFFSET('RFM input'!L$276,$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1314,0)-OFFSET('RFM input'!M$276,$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1314,0)-OFFSET('RFM input'!N$276,$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1314,0)-OFFSET('RFM input'!O$276,$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1314,0)-OFFSET('RFM input'!P$276,$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1314,0)-OFFSET('RFM input'!Q$276,$A1314,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1314/C$10","v":0},{"$f":"IFERROR(MAX(0,C1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1317)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1314*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,D1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,D1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,E1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,E1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,F1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,F1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,G1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,G1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,H1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,H1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,I1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,I1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,J1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,J1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,K1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,K1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,L1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,L1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,M1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,M1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,N1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,N1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,O1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,O1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,P1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,P1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,Q1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,Q1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,R1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,R1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,S1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,S1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,T1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,T1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,U1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,U1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,V1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,V1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1314*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1318,0,$A1318))<0,\nMIN(0,E1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1316,-$A1317,$A1318)))),\nMAX(0,E1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1316,-$A1317,$A1318))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1314*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1314*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1314*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1314*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1314*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1314*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1314*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1314*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1314*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1314*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1314*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1314*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1314*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1314*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1314*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1314*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1314*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1335,0,$A1335))<0,\nMIN(0,V1335-(OFFSET($C1335,0,$A1335)/(OFFSET($C1333,-$A1334,$A1335)))),\nMAX(0,V1335-(OFFSET($C1335,0,$A1335)/(OFFSET($C1333,-$A1334,$A1335))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1314*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1315","v":0},{"$f":"IF(C1339=\"n/a\",\"n/a\",MAX(0,C1339-1))","v":0},{"$f":"IF(D1339=\"n/a\",\"n/a\",MAX(0,D1339-1))","v":0},{"$f":"IF(E1339=\"n/a\",\"n/a\",MAX(0,E1339-1))","v":0},{"$f":"IF(F1339=\"n/a\",\"n/a\",MAX(0,F1339-1))","v":0},{"$f":"IF(G1339=\"n/a\",\"n/a\",MAX(0,G1339-1))","v":0},{"$f":"IF(H1339=\"n/a\",\"n/a\",MAX(0,H1339-1))","v":0},{"$f":"IF(I1339=\"n/a\",\"n/a\",MAX(0,I1339-1))","v":0},{"$f":"IF(J1339=\"n/a\",\"n/a\",MAX(0,J1339-1))","v":0},{"$f":"IF(K1339=\"n/a\",\"n/a\",MAX(0,K1339-1))","v":0},{"$f":"IF(L1339=\"n/a\",\"n/a\",MAX(0,L1339-1))","v":0},{"$f":"IF(M1339=\"n/a\",\"n/a\",MAX(0,M1339-1))","v":0},{"$f":"IF(N1339=\"n/a\",\"n/a\",MAX(0,N1339-1))","v":0},{"$f":"IF(O1339=\"n/a\",\"n/a\",MAX(0,O1339-1))","v":0},{"$f":"IF(P1339=\"n/a\",\"n/a\",MAX(0,P1339-1))","v":0},{"$f":"IF(Q1339=\"n/a\",\"n/a\",MAX(0,Q1339-1))","v":0},{"$f":"IF(R1339=\"n/a\",\"n/a\",MAX(0,R1339-1))","v":0},{"$f":"IF(S1339=\"n/a\",\"n/a\",MAX(0,S1339-1))","v":0},{"$f":"IF(T1339=\"n/a\",\"n/a\",MAX(0,T1339-1))","v":0},{"$f":"IF(U1339=\"n/a\",\"n/a\",MAX(0,U1339-1))","v":0},{"$f":"IF(V1339=\"n/a\",\"n/a\",MAX(0,V1339-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1317)","v":"RL Capex 2014-15"},null,{"$f":"D1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1315","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1315","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1315","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1315","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1315","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1315","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1315","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1315","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1315","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1315","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1315","v":0},{"$f":"IF(V1358=\"n/a\",\"n/a\",MAX(0,V1358-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1315","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1339:C1360,0)),IF(SUM(C1316:C1337)=0,0,IF((SUMPRODUCT(C1316:C1337,C1339:C1360)/SUM(C1316:C1337))<0,1,(SUMPRODUCT(C1316:C1337,C1339:C1360)/SUM(C1316:C1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1339:D1360,0)),IF(SUM(D1316:D1337)=0,0,IF((SUMPRODUCT(D1316:D1337,D1339:D1360)/SUM(D1316:D1337))<0,1,(SUMPRODUCT(D1316:D1337,D1339:D1360)/SUM(D1316:D1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1339:E1360,0)),IF(SUM(E1316:E1337)=0,0,IF((SUMPRODUCT(E1316:E1337,E1339:E1360)/SUM(E1316:E1337))<0,1,(SUMPRODUCT(E1316:E1337,E1339:E1360)/SUM(E1316:E1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1339:F1360,0)),IF(SUM(F1316:F1337)=0,0,IF((SUMPRODUCT(F1316:F1337,F1339:F1360)/SUM(F1316:F1337))<0,1,(SUMPRODUCT(F1316:F1337,F1339:F1360)/SUM(F1316:F1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1339:G1360,0)),IF(SUM(G1316:G1337)=0,0,IF((SUMPRODUCT(G1316:G1337,G1339:G1360)/SUM(G1316:G1337))<0,1,(SUMPRODUCT(G1316:G1337,G1339:G1360)/SUM(G1316:G1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1339:H1360,0)),IF(SUM(H1316:H1337)=0,0,IF((SUMPRODUCT(H1316:H1337,H1339:H1360)/SUM(H1316:H1337))<0,1,(SUMPRODUCT(H1316:H1337,H1339:H1360)/SUM(H1316:H1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1339:I1360,0)),IF(SUM(I1316:I1337)=0,0,IF((SUMPRODUCT(I1316:I1337,I1339:I1360)/SUM(I1316:I1337))<0,1,(SUMPRODUCT(I1316:I1337,I1339:I1360)/SUM(I1316:I1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1339:J1360,0)),IF(SUM(J1316:J1337)=0,0,IF((SUMPRODUCT(J1316:J1337,J1339:J1360)/SUM(J1316:J1337))<0,1,(SUMPRODUCT(J1316:J1337,J1339:J1360)/SUM(J1316:J1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1339:K1360,0)),IF(SUM(K1316:K1337)=0,0,IF((SUMPRODUCT(K1316:K1337,K1339:K1360)/SUM(K1316:K1337))<0,1,(SUMPRODUCT(K1316:K1337,K1339:K1360)/SUM(K1316:K1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1339:L1360,0)),IF(SUM(L1316:L1337)=0,0,IF((SUMPRODUCT(L1316:L1337,L1339:L1360)/SUM(L1316:L1337))<0,1,(SUMPRODUCT(L1316:L1337,L1339:L1360)/SUM(L1316:L1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1339:M1360,0)),IF(SUM(M1316:M1337)=0,0,IF((SUMPRODUCT(M1316:M1337,M1339:M1360)/SUM(M1316:M1337))<0,1,(SUMPRODUCT(M1316:M1337,M1339:M1360)/SUM(M1316:M1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1339:N1360,0)),IF(SUM(N1316:N1337)=0,0,IF((SUMPRODUCT(N1316:N1337,N1339:N1360)/SUM(N1316:N1337))<0,1,(SUMPRODUCT(N1316:N1337,N1339:N1360)/SUM(N1316:N1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1339:O1360,0)),IF(SUM(O1316:O1337)=0,0,IF((SUMPRODUCT(O1316:O1337,O1339:O1360)/SUM(O1316:O1337))<0,1,(SUMPRODUCT(O1316:O1337,O1339:O1360)/SUM(O1316:O1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1339:P1360,0)),IF(SUM(P1316:P1337)=0,0,IF((SUMPRODUCT(P1316:P1337,P1339:P1360)/SUM(P1316:P1337))<0,1,(SUMPRODUCT(P1316:P1337,P1339:P1360)/SUM(P1316:P1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1339:Q1360,0)),IF(SUM(Q1316:Q1337)=0,0,IF((SUMPRODUCT(Q1316:Q1337,Q1339:Q1360)/SUM(Q1316:Q1337))<0,1,(SUMPRODUCT(Q1316:Q1337,Q1339:Q1360)/SUM(Q1316:Q1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1339:R1360,0)),IF(SUM(R1316:R1337)=0,0,IF((SUMPRODUCT(R1316:R1337,R1339:R1360)/SUM(R1316:R1337))<0,1,(SUMPRODUCT(R1316:R1337,R1339:R1360)/SUM(R1316:R1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1339:S1360,0)),IF(SUM(S1316:S1337)=0,0,IF((SUMPRODUCT(S1316:S1337,S1339:S1360)/SUM(S1316:S1337))<0,1,(SUMPRODUCT(S1316:S1337,S1339:S1360)/SUM(S1316:S1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1339:T1360,0)),IF(SUM(T1316:T1337)=0,0,IF((SUMPRODUCT(T1316:T1337,T1339:T1360)/SUM(T1316:T1337))<0,1,(SUMPRODUCT(T1316:T1337,T1339:T1360)/SUM(T1316:T1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1339:U1360,0)),IF(SUM(U1316:U1337)=0,0,IF((SUMPRODUCT(U1316:U1337,U1339:U1360)/SUM(U1316:U1337))<0,1,(SUMPRODUCT(U1316:U1337,U1339:U1360)/SUM(U1316:U1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1339:V1360,0)),IF(SUM(V1316:V1337)=0,0,IF((SUMPRODUCT(V1316:V1337,V1339:V1360)/SUM(V1316:V1337))<0,1,(SUMPRODUCT(V1316:V1337,V1339:V1360)/SUM(V1316:V1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1339:W1360,0)),IF(SUM(W1316:W1337)=0,0,IF((SUMPRODUCT(W1316:W1337,W1339:W1360)/SUM(W1316:W1337))<0,1,(SUMPRODUCT(W1316:W1337,W1339:W1360)/SUM(W1316:W1337)))),\"n/a\")","v":0}]
[]
["Asset Class 28",{"$f":"VLOOKUP($A1363,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1363,1,12,\"\"))","v":28},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1364,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1364,0)-OFFSET('RFM input'!H$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1364,0)-OFFSET('RFM input'!I$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1364,0)-OFFSET('RFM input'!J$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1364,0)-OFFSET('RFM input'!K$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1364,0)-OFFSET('RFM input'!L$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1364,0)-OFFSET('RFM input'!M$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1364,0)-OFFSET('RFM input'!N$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1364,0)-OFFSET('RFM input'!O$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1364,0)-OFFSET('RFM input'!P$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1364,0)-OFFSET('RFM input'!Q$276,$A1364,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1364/C$10","v":0},{"$f":"IFERROR(MAX(0,C1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1367)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1364*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,D1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,D1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,E1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,E1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,F1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,F1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,G1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,G1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,H1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,H1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,I1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,I1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,J1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,J1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,K1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,K1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,L1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,L1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,M1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,M1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,N1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,N1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,O1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,O1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,P1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,P1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,Q1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,Q1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,R1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,R1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,S1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,S1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,T1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,T1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,U1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,U1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,V1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,V1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1364*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1368,0,$A1368))<0,\nMIN(0,E1368-(OFFSET($C1368,0,$A1368)/(OFFSET($C1366,-$A1367,$A1368)))),\nMAX(0,E1368-(OFFSET($C1368,0,$A1368)/(OFFSET($C1366,-$A1367,$A1368))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1364*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1364*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1364*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1364*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1364*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1364*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1364*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1364*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1364*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1364*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1364*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1364*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1364*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1364*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1364*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1364*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1364*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1385,0,$A1385))<0,\nMIN(0,V1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1383,-$A1384,$A1385)))),\nMAX(0,V1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1383,-$A1384,$A1385))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1364*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1365","v":0},{"$f":"IF(C1389=\"n/a\",\"n/a\",MAX(0,C1389-1))","v":0},{"$f":"IF(D1389=\"n/a\",\"n/a\",MAX(0,D1389-1))","v":0},{"$f":"IF(E1389=\"n/a\",\"n/a\",MAX(0,E1389-1))","v":0},{"$f":"IF(F1389=\"n/a\",\"n/a\",MAX(0,F1389-1))","v":0},{"$f":"IF(G1389=\"n/a\",\"n/a\",MAX(0,G1389-1))","v":0},{"$f":"IF(H1389=\"n/a\",\"n/a\",MAX(0,H1389-1))","v":0},{"$f":"IF(I1389=\"n/a\",\"n/a\",MAX(0,I1389-1))","v":0},{"$f":"IF(J1389=\"n/a\",\"n/a\",MAX(0,J1389-1))","v":0},{"$f":"IF(K1389=\"n/a\",\"n/a\",MAX(0,K1389-1))","v":0},{"$f":"IF(L1389=\"n/a\",\"n/a\",MAX(0,L1389-1))","v":0},{"$f":"IF(M1389=\"n/a\",\"n/a\",MAX(0,M1389-1))","v":0},{"$f":"IF(N1389=\"n/a\",\"n/a\",MAX(0,N1389-1))","v":0},{"$f":"IF(O1389=\"n/a\",\"n/a\",MAX(0,O1389-1))","v":0},{"$f":"IF(P1389=\"n/a\",\"n/a\",MAX(0,P1389-1))","v":0},{"$f":"IF(Q1389=\"n/a\",\"n/a\",MAX(0,Q1389-1))","v":0},{"$f":"IF(R1389=\"n/a\",\"n/a\",MAX(0,R1389-1))","v":0},{"$f":"IF(S1389=\"n/a\",\"n/a\",MAX(0,S1389-1))","v":0},{"$f":"IF(T1389=\"n/a\",\"n/a\",MAX(0,T1389-1))","v":0},{"$f":"IF(U1389=\"n/a\",\"n/a\",MAX(0,U1389-1))","v":0},{"$f":"IF(V1389=\"n/a\",\"n/a\",MAX(0,V1389-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1367)","v":"RL Capex 2014-15"},null,{"$f":"D1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1365","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1365","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1365","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1365","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1365","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1365","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1365","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1365","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1365","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1365","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1365","v":0},{"$f":"IF(V1408=\"n/a\",\"n/a\",MAX(0,V1408-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1365","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1389:C1410,0)),IF(SUM(C1366:C1387)=0,0,IF((SUMPRODUCT(C1366:C1387,C1389:C1410)/SUM(C1366:C1387))<0,1,(SUMPRODUCT(C1366:C1387,C1389:C1410)/SUM(C1366:C1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1389:D1410,0)),IF(SUM(D1366:D1387)=0,0,IF((SUMPRODUCT(D1366:D1387,D1389:D1410)/SUM(D1366:D1387))<0,1,(SUMPRODUCT(D1366:D1387,D1389:D1410)/SUM(D1366:D1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1389:E1410,0)),IF(SUM(E1366:E1387)=0,0,IF((SUMPRODUCT(E1366:E1387,E1389:E1410)/SUM(E1366:E1387))<0,1,(SUMPRODUCT(E1366:E1387,E1389:E1410)/SUM(E1366:E1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1389:F1410,0)),IF(SUM(F1366:F1387)=0,0,IF((SUMPRODUCT(F1366:F1387,F1389:F1410)/SUM(F1366:F1387))<0,1,(SUMPRODUCT(F1366:F1387,F1389:F1410)/SUM(F1366:F1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1389:G1410,0)),IF(SUM(G1366:G1387)=0,0,IF((SUMPRODUCT(G1366:G1387,G1389:G1410)/SUM(G1366:G1387))<0,1,(SUMPRODUCT(G1366:G1387,G1389:G1410)/SUM(G1366:G1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1389:H1410,0)),IF(SUM(H1366:H1387)=0,0,IF((SUMPRODUCT(H1366:H1387,H1389:H1410)/SUM(H1366:H1387))<0,1,(SUMPRODUCT(H1366:H1387,H1389:H1410)/SUM(H1366:H1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1389:I1410,0)),IF(SUM(I1366:I1387)=0,0,IF((SUMPRODUCT(I1366:I1387,I1389:I1410)/SUM(I1366:I1387))<0,1,(SUMPRODUCT(I1366:I1387,I1389:I1410)/SUM(I1366:I1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1389:J1410,0)),IF(SUM(J1366:J1387)=0,0,IF((SUMPRODUCT(J1366:J1387,J1389:J1410)/SUM(J1366:J1387))<0,1,(SUMPRODUCT(J1366:J1387,J1389:J1410)/SUM(J1366:J1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1389:K1410,0)),IF(SUM(K1366:K1387)=0,0,IF((SUMPRODUCT(K1366:K1387,K1389:K1410)/SUM(K1366:K1387))<0,1,(SUMPRODUCT(K1366:K1387,K1389:K1410)/SUM(K1366:K1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1389:L1410,0)),IF(SUM(L1366:L1387)=0,0,IF((SUMPRODUCT(L1366:L1387,L1389:L1410)/SUM(L1366:L1387))<0,1,(SUMPRODUCT(L1366:L1387,L1389:L1410)/SUM(L1366:L1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1389:M1410,0)),IF(SUM(M1366:M1387)=0,0,IF((SUMPRODUCT(M1366:M1387,M1389:M1410)/SUM(M1366:M1387))<0,1,(SUMPRODUCT(M1366:M1387,M1389:M1410)/SUM(M1366:M1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1389:N1410,0)),IF(SUM(N1366:N1387)=0,0,IF((SUMPRODUCT(N1366:N1387,N1389:N1410)/SUM(N1366:N1387))<0,1,(SUMPRODUCT(N1366:N1387,N1389:N1410)/SUM(N1366:N1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1389:O1410,0)),IF(SUM(O1366:O1387)=0,0,IF((SUMPRODUCT(O1366:O1387,O1389:O1410)/SUM(O1366:O1387))<0,1,(SUMPRODUCT(O1366:O1387,O1389:O1410)/SUM(O1366:O1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1389:P1410,0)),IF(SUM(P1366:P1387)=0,0,IF((SUMPRODUCT(P1366:P1387,P1389:P1410)/SUM(P1366:P1387))<0,1,(SUMPRODUCT(P1366:P1387,P1389:P1410)/SUM(P1366:P1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1389:Q1410,0)),IF(SUM(Q1366:Q1387)=0,0,IF((SUMPRODUCT(Q1366:Q1387,Q1389:Q1410)/SUM(Q1366:Q1387))<0,1,(SUMPRODUCT(Q1366:Q1387,Q1389:Q1410)/SUM(Q1366:Q1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1389:R1410,0)),IF(SUM(R1366:R1387)=0,0,IF((SUMPRODUCT(R1366:R1387,R1389:R1410)/SUM(R1366:R1387))<0,1,(SUMPRODUCT(R1366:R1387,R1389:R1410)/SUM(R1366:R1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1389:S1410,0)),IF(SUM(S1366:S1387)=0,0,IF((SUMPRODUCT(S1366:S1387,S1389:S1410)/SUM(S1366:S1387))<0,1,(SUMPRODUCT(S1366:S1387,S1389:S1410)/SUM(S1366:S1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1389:T1410,0)),IF(SUM(T1366:T1387)=0,0,IF((SUMPRODUCT(T1366:T1387,T1389:T1410)/SUM(T1366:T1387))<0,1,(SUMPRODUCT(T1366:T1387,T1389:T1410)/SUM(T1366:T1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1389:U1410,0)),IF(SUM(U1366:U1387)=0,0,IF((SUMPRODUCT(U1366:U1387,U1389:U1410)/SUM(U1366:U1387))<0,1,(SUMPRODUCT(U1366:U1387,U1389:U1410)/SUM(U1366:U1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1389:V1410,0)),IF(SUM(V1366:V1387)=0,0,IF((SUMPRODUCT(V1366:V1387,V1389:V1410)/SUM(V1366:V1387))<0,1,(SUMPRODUCT(V1366:V1387,V1389:V1410)/SUM(V1366:V1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1389:W1410,0)),IF(SUM(W1366:W1387)=0,0,IF((SUMPRODUCT(W1366:W1387,W1389:W1410)/SUM(W1366:W1387))<0,1,(SUMPRODUCT(W1366:W1387,W1389:W1410)/SUM(W1366:W1387)))),\"n/a\")","v":0}]
[]
["Asset Class 29",{"$f":"VLOOKUP($A1413,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1413,1,12,\"\"))","v":29},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1414,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1414,0)-OFFSET('RFM input'!H$276,$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1414,0)-OFFSET('RFM input'!I$276,$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1414,0)-OFFSET('RFM input'!J$276,$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1414,0)-OFFSET('RFM input'!K$276,$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1414,0)-OFFSET('RFM input'!L$276,$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1414,0)-OFFSET('RFM input'!M$276,$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1414,0)-OFFSET('RFM input'!N$276,$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1414,0)-OFFSET('RFM input'!O$276,$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1414,0)-OFFSET('RFM input'!P$276,$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1414,0)-OFFSET('RFM input'!Q$276,$A1414,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1414/C$10","v":0},{"$f":"IFERROR(MAX(0,C1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1417)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1414*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,D1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,D1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,E1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,E1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,F1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,F1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,G1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,G1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,H1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,H1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,I1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,I1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,J1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,J1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,K1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,K1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,L1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,L1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,M1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,M1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,N1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,N1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,O1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,O1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,P1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,P1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,Q1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,Q1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,R1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,R1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,S1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,S1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,T1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,T1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,U1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,U1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,V1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,V1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1414*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,E1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1416,-$A1417,$A1418)))),\nMAX(0,E1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1416,-$A1417,$A1418))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1414*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1414*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1414*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1414*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1414*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1414*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1414*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1414*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1414*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1414*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1414*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1414*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1414*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1414*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1414*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1414*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1414*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1435,0,$A1435))<0,\nMIN(0,V1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1433,-$A1434,$A1435)))),\nMAX(0,V1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1433,-$A1434,$A1435))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1414*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1415","v":0},{"$f":"IF(C1439=\"n/a\",\"n/a\",MAX(0,C1439-1))","v":0},{"$f":"IF(D1439=\"n/a\",\"n/a\",MAX(0,D1439-1))","v":0},{"$f":"IF(E1439=\"n/a\",\"n/a\",MAX(0,E1439-1))","v":0},{"$f":"IF(F1439=\"n/a\",\"n/a\",MAX(0,F1439-1))","v":0},{"$f":"IF(G1439=\"n/a\",\"n/a\",MAX(0,G1439-1))","v":0},{"$f":"IF(H1439=\"n/a\",\"n/a\",MAX(0,H1439-1))","v":0},{"$f":"IF(I1439=\"n/a\",\"n/a\",MAX(0,I1439-1))","v":0},{"$f":"IF(J1439=\"n/a\",\"n/a\",MAX(0,J1439-1))","v":0},{"$f":"IF(K1439=\"n/a\",\"n/a\",MAX(0,K1439-1))","v":0},{"$f":"IF(L1439=\"n/a\",\"n/a\",MAX(0,L1439-1))","v":0},{"$f":"IF(M1439=\"n/a\",\"n/a\",MAX(0,M1439-1))","v":0},{"$f":"IF(N1439=\"n/a\",\"n/a\",MAX(0,N1439-1))","v":0},{"$f":"IF(O1439=\"n/a\",\"n/a\",MAX(0,O1439-1))","v":0},{"$f":"IF(P1439=\"n/a\",\"n/a\",MAX(0,P1439-1))","v":0},{"$f":"IF(Q1439=\"n/a\",\"n/a\",MAX(0,Q1439-1))","v":0},{"$f":"IF(R1439=\"n/a\",\"n/a\",MAX(0,R1439-1))","v":0},{"$f":"IF(S1439=\"n/a\",\"n/a\",MAX(0,S1439-1))","v":0},{"$f":"IF(T1439=\"n/a\",\"n/a\",MAX(0,T1439-1))","v":0},{"$f":"IF(U1439=\"n/a\",\"n/a\",MAX(0,U1439-1))","v":0},{"$f":"IF(V1439=\"n/a\",\"n/a\",MAX(0,V1439-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1417)","v":"RL Capex 2014-15"},null,{"$f":"D1415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1415","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1415","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1415","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1415","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1415","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1415","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1415","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1415","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1415","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1415","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1415","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1415","v":0},{"$f":"IF(V1458=\"n/a\",\"n/a\",MAX(0,V1458-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1415","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1439:C1460,0)),IF(SUM(C1416:C1437)=0,0,IF((SUMPRODUCT(C1416:C1437,C1439:C1460)/SUM(C1416:C1437))<0,1,(SUMPRODUCT(C1416:C1437,C1439:C1460)/SUM(C1416:C1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1439:D1460,0)),IF(SUM(D1416:D1437)=0,0,IF((SUMPRODUCT(D1416:D1437,D1439:D1460)/SUM(D1416:D1437))<0,1,(SUMPRODUCT(D1416:D1437,D1439:D1460)/SUM(D1416:D1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1439:E1460,0)),IF(SUM(E1416:E1437)=0,0,IF((SUMPRODUCT(E1416:E1437,E1439:E1460)/SUM(E1416:E1437))<0,1,(SUMPRODUCT(E1416:E1437,E1439:E1460)/SUM(E1416:E1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1439:F1460,0)),IF(SUM(F1416:F1437)=0,0,IF((SUMPRODUCT(F1416:F1437,F1439:F1460)/SUM(F1416:F1437))<0,1,(SUMPRODUCT(F1416:F1437,F1439:F1460)/SUM(F1416:F1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1439:G1460,0)),IF(SUM(G1416:G1437)=0,0,IF((SUMPRODUCT(G1416:G1437,G1439:G1460)/SUM(G1416:G1437))<0,1,(SUMPRODUCT(G1416:G1437,G1439:G1460)/SUM(G1416:G1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1439:H1460,0)),IF(SUM(H1416:H1437)=0,0,IF((SUMPRODUCT(H1416:H1437,H1439:H1460)/SUM(H1416:H1437))<0,1,(SUMPRODUCT(H1416:H1437,H1439:H1460)/SUM(H1416:H1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1439:I1460,0)),IF(SUM(I1416:I1437)=0,0,IF((SUMPRODUCT(I1416:I1437,I1439:I1460)/SUM(I1416:I1437))<0,1,(SUMPRODUCT(I1416:I1437,I1439:I1460)/SUM(I1416:I1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1439:J1460,0)),IF(SUM(J1416:J1437)=0,0,IF((SUMPRODUCT(J1416:J1437,J1439:J1460)/SUM(J1416:J1437))<0,1,(SUMPRODUCT(J1416:J1437,J1439:J1460)/SUM(J1416:J1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1439:K1460,0)),IF(SUM(K1416:K1437)=0,0,IF((SUMPRODUCT(K1416:K1437,K1439:K1460)/SUM(K1416:K1437))<0,1,(SUMPRODUCT(K1416:K1437,K1439:K1460)/SUM(K1416:K1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1439:L1460,0)),IF(SUM(L1416:L1437)=0,0,IF((SUMPRODUCT(L1416:L1437,L1439:L1460)/SUM(L1416:L1437))<0,1,(SUMPRODUCT(L1416:L1437,L1439:L1460)/SUM(L1416:L1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1439:M1460,0)),IF(SUM(M1416:M1437)=0,0,IF((SUMPRODUCT(M1416:M1437,M1439:M1460)/SUM(M1416:M1437))<0,1,(SUMPRODUCT(M1416:M1437,M1439:M1460)/SUM(M1416:M1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1439:N1460,0)),IF(SUM(N1416:N1437)=0,0,IF((SUMPRODUCT(N1416:N1437,N1439:N1460)/SUM(N1416:N1437))<0,1,(SUMPRODUCT(N1416:N1437,N1439:N1460)/SUM(N1416:N1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1439:O1460,0)),IF(SUM(O1416:O1437)=0,0,IF((SUMPRODUCT(O1416:O1437,O1439:O1460)/SUM(O1416:O1437))<0,1,(SUMPRODUCT(O1416:O1437,O1439:O1460)/SUM(O1416:O1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1439:P1460,0)),IF(SUM(P1416:P1437)=0,0,IF((SUMPRODUCT(P1416:P1437,P1439:P1460)/SUM(P1416:P1437))<0,1,(SUMPRODUCT(P1416:P1437,P1439:P1460)/SUM(P1416:P1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1439:Q1460,0)),IF(SUM(Q1416:Q1437)=0,0,IF((SUMPRODUCT(Q1416:Q1437,Q1439:Q1460)/SUM(Q1416:Q1437))<0,1,(SUMPRODUCT(Q1416:Q1437,Q1439:Q1460)/SUM(Q1416:Q1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1439:R1460,0)),IF(SUM(R1416:R1437)=0,0,IF((SUMPRODUCT(R1416:R1437,R1439:R1460)/SUM(R1416:R1437))<0,1,(SUMPRODUCT(R1416:R1437,R1439:R1460)/SUM(R1416:R1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1439:S1460,0)),IF(SUM(S1416:S1437)=0,0,IF((SUMPRODUCT(S1416:S1437,S1439:S1460)/SUM(S1416:S1437))<0,1,(SUMPRODUCT(S1416:S1437,S1439:S1460)/SUM(S1416:S1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1439:T1460,0)),IF(SUM(T1416:T1437)=0,0,IF((SUMPRODUCT(T1416:T1437,T1439:T1460)/SUM(T1416:T1437))<0,1,(SUMPRODUCT(T1416:T1437,T1439:T1460)/SUM(T1416:T1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1439:U1460,0)),IF(SUM(U1416:U1437)=0,0,IF((SUMPRODUCT(U1416:U1437,U1439:U1460)/SUM(U1416:U1437))<0,1,(SUMPRODUCT(U1416:U1437,U1439:U1460)/SUM(U1416:U1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1439:V1460,0)),IF(SUM(V1416:V1437)=0,0,IF((SUMPRODUCT(V1416:V1437,V1439:V1460)/SUM(V1416:V1437))<0,1,(SUMPRODUCT(V1416:V1437,V1439:V1460)/SUM(V1416:V1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1439:W1460,0)),IF(SUM(W1416:W1437)=0,0,IF((SUMPRODUCT(W1416:W1437,W1439:W1460)/SUM(W1416:W1437))<0,1,(SUMPRODUCT(W1416:W1437,W1439:W1460)/SUM(W1416:W1437)))),\"n/a\")","v":0}]
[]
["Asset Class 30",{"$f":"VLOOKUP($A1463,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1463,1,12,\"\"))","v":30},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1464,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1464,0)-OFFSET('RFM input'!H$276,$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1464,0)-OFFSET('RFM input'!I$276,$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1464,0)-OFFSET('RFM input'!J$276,$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1464,0)-OFFSET('RFM input'!K$276,$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1464,0)-OFFSET('RFM input'!L$276,$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1464,0)-OFFSET('RFM input'!M$276,$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1464,0)-OFFSET('RFM input'!N$276,$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1464,0)-OFFSET('RFM input'!O$276,$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1464,0)-OFFSET('RFM input'!P$276,$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1464,0)-OFFSET('RFM input'!Q$276,$A1464,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1464/C$10","v":0},{"$f":"IFERROR(MAX(0,C1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1467)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1464*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,D1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,D1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,E1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,E1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,F1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,F1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,G1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,G1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,H1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,H1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,I1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,I1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,J1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,J1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,K1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,K1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,L1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,L1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,M1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,M1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,N1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,N1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,O1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,O1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,P1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,P1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,Q1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,Q1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,R1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,R1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,S1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,S1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,T1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,T1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,U1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,U1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,V1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,V1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1464*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1468,0,$A1468))<0,\nMIN(0,E1468-(OFFSET($C1468,0,$A1468)/(OFFSET($C1466,-$A1467,$A1468)))),\nMAX(0,E1468-(OFFSET($C1468,0,$A1468)/(OFFSET($C1466,-$A1467,$A1468))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1464*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1464*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1464*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1464*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1464*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1464*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1464*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1464*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1464*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1464*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1464*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1464*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1464*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1464*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1464*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1464*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1464*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1485,0,$A1485))<0,\nMIN(0,V1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1483,-$A1484,$A1485)))),\nMAX(0,V1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1483,-$A1484,$A1485))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1464*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1465","v":0},{"$f":"IF(C1489=\"n/a\",\"n/a\",MAX(0,C1489-1))","v":0},{"$f":"IF(D1489=\"n/a\",\"n/a\",MAX(0,D1489-1))","v":0},{"$f":"IF(E1489=\"n/a\",\"n/a\",MAX(0,E1489-1))","v":0},{"$f":"IF(F1489=\"n/a\",\"n/a\",MAX(0,F1489-1))","v":0},{"$f":"IF(G1489=\"n/a\",\"n/a\",MAX(0,G1489-1))","v":0},{"$f":"IF(H1489=\"n/a\",\"n/a\",MAX(0,H1489-1))","v":0},{"$f":"IF(I1489=\"n/a\",\"n/a\",MAX(0,I1489-1))","v":0},{"$f":"IF(J1489=\"n/a\",\"n/a\",MAX(0,J1489-1))","v":0},{"$f":"IF(K1489=\"n/a\",\"n/a\",MAX(0,K1489-1))","v":0},{"$f":"IF(L1489=\"n/a\",\"n/a\",MAX(0,L1489-1))","v":0},{"$f":"IF(M1489=\"n/a\",\"n/a\",MAX(0,M1489-1))","v":0},{"$f":"IF(N1489=\"n/a\",\"n/a\",MAX(0,N1489-1))","v":0},{"$f":"IF(O1489=\"n/a\",\"n/a\",MAX(0,O1489-1))","v":0},{"$f":"IF(P1489=\"n/a\",\"n/a\",MAX(0,P1489-1))","v":0},{"$f":"IF(Q1489=\"n/a\",\"n/a\",MAX(0,Q1489-1))","v":0},{"$f":"IF(R1489=\"n/a\",\"n/a\",MAX(0,R1489-1))","v":0},{"$f":"IF(S1489=\"n/a\",\"n/a\",MAX(0,S1489-1))","v":0},{"$f":"IF(T1489=\"n/a\",\"n/a\",MAX(0,T1489-1))","v":0},{"$f":"IF(U1489=\"n/a\",\"n/a\",MAX(0,U1489-1))","v":0},{"$f":"IF(V1489=\"n/a\",\"n/a\",MAX(0,V1489-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1467)","v":"RL Capex 2014-15"},null,{"$f":"D1465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1465","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1465","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1465","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1465","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1465","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1465","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1465","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1465","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1465","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1465","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1465","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1465","v":0},{"$f":"IF(V1508=\"n/a\",\"n/a\",MAX(0,V1508-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1465","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1489:C1510,0)),IF(SUM(C1466:C1487)=0,0,IF((SUMPRODUCT(C1466:C1487,C1489:C1510)/SUM(C1466:C1487))<0,1,(SUMPRODUCT(C1466:C1487,C1489:C1510)/SUM(C1466:C1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1489:D1510,0)),IF(SUM(D1466:D1487)=0,0,IF((SUMPRODUCT(D1466:D1487,D1489:D1510)/SUM(D1466:D1487))<0,1,(SUMPRODUCT(D1466:D1487,D1489:D1510)/SUM(D1466:D1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1489:E1510,0)),IF(SUM(E1466:E1487)=0,0,IF((SUMPRODUCT(E1466:E1487,E1489:E1510)/SUM(E1466:E1487))<0,1,(SUMPRODUCT(E1466:E1487,E1489:E1510)/SUM(E1466:E1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1489:F1510,0)),IF(SUM(F1466:F1487)=0,0,IF((SUMPRODUCT(F1466:F1487,F1489:F1510)/SUM(F1466:F1487))<0,1,(SUMPRODUCT(F1466:F1487,F1489:F1510)/SUM(F1466:F1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1489:G1510,0)),IF(SUM(G1466:G1487)=0,0,IF((SUMPRODUCT(G1466:G1487,G1489:G1510)/SUM(G1466:G1487))<0,1,(SUMPRODUCT(G1466:G1487,G1489:G1510)/SUM(G1466:G1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1489:H1510,0)),IF(SUM(H1466:H1487)=0,0,IF((SUMPRODUCT(H1466:H1487,H1489:H1510)/SUM(H1466:H1487))<0,1,(SUMPRODUCT(H1466:H1487,H1489:H1510)/SUM(H1466:H1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1489:I1510,0)),IF(SUM(I1466:I1487)=0,0,IF((SUMPRODUCT(I1466:I1487,I1489:I1510)/SUM(I1466:I1487))<0,1,(SUMPRODUCT(I1466:I1487,I1489:I1510)/SUM(I1466:I1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1489:J1510,0)),IF(SUM(J1466:J1487)=0,0,IF((SUMPRODUCT(J1466:J1487,J1489:J1510)/SUM(J1466:J1487))<0,1,(SUMPRODUCT(J1466:J1487,J1489:J1510)/SUM(J1466:J1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1489:K1510,0)),IF(SUM(K1466:K1487)=0,0,IF((SUMPRODUCT(K1466:K1487,K1489:K1510)/SUM(K1466:K1487))<0,1,(SUMPRODUCT(K1466:K1487,K1489:K1510)/SUM(K1466:K1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1489:L1510,0)),IF(SUM(L1466:L1487)=0,0,IF((SUMPRODUCT(L1466:L1487,L1489:L1510)/SUM(L1466:L1487))<0,1,(SUMPRODUCT(L1466:L1487,L1489:L1510)/SUM(L1466:L1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1489:M1510,0)),IF(SUM(M1466:M1487)=0,0,IF((SUMPRODUCT(M1466:M1487,M1489:M1510)/SUM(M1466:M1487))<0,1,(SUMPRODUCT(M1466:M1487,M1489:M1510)/SUM(M1466:M1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1489:N1510,0)),IF(SUM(N1466:N1487)=0,0,IF((SUMPRODUCT(N1466:N1487,N1489:N1510)/SUM(N1466:N1487))<0,1,(SUMPRODUCT(N1466:N1487,N1489:N1510)/SUM(N1466:N1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1489:O1510,0)),IF(SUM(O1466:O1487)=0,0,IF((SUMPRODUCT(O1466:O1487,O1489:O1510)/SUM(O1466:O1487))<0,1,(SUMPRODUCT(O1466:O1487,O1489:O1510)/SUM(O1466:O1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1489:P1510,0)),IF(SUM(P1466:P1487)=0,0,IF((SUMPRODUCT(P1466:P1487,P1489:P1510)/SUM(P1466:P1487))<0,1,(SUMPRODUCT(P1466:P1487,P1489:P1510)/SUM(P1466:P1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1489:Q1510,0)),IF(SUM(Q1466:Q1487)=0,0,IF((SUMPRODUCT(Q1466:Q1487,Q1489:Q1510)/SUM(Q1466:Q1487))<0,1,(SUMPRODUCT(Q1466:Q1487,Q1489:Q1510)/SUM(Q1466:Q1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1489:R1510,0)),IF(SUM(R1466:R1487)=0,0,IF((SUMPRODUCT(R1466:R1487,R1489:R1510)/SUM(R1466:R1487))<0,1,(SUMPRODUCT(R1466:R1487,R1489:R1510)/SUM(R1466:R1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1489:S1510,0)),IF(SUM(S1466:S1487)=0,0,IF((SUMPRODUCT(S1466:S1487,S1489:S1510)/SUM(S1466:S1487))<0,1,(SUMPRODUCT(S1466:S1487,S1489:S1510)/SUM(S1466:S1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1489:T1510,0)),IF(SUM(T1466:T1487)=0,0,IF((SUMPRODUCT(T1466:T1487,T1489:T1510)/SUM(T1466:T1487))<0,1,(SUMPRODUCT(T1466:T1487,T1489:T1510)/SUM(T1466:T1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1489:U1510,0)),IF(SUM(U1466:U1487)=0,0,IF((SUMPRODUCT(U1466:U1487,U1489:U1510)/SUM(U1466:U1487))<0,1,(SUMPRODUCT(U1466:U1487,U1489:U1510)/SUM(U1466:U1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1489:V1510,0)),IF(SUM(V1466:V1487)=0,0,IF((SUMPRODUCT(V1466:V1487,V1489:V1510)/SUM(V1466:V1487))<0,1,(SUMPRODUCT(V1466:V1487,V1489:V1510)/SUM(V1466:V1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1489:W1510,0)),IF(SUM(W1466:W1487)=0,0,IF((SUMPRODUCT(W1466:W1487,W1489:W1510)/SUM(W1466:W1487))<0,1,(SUMPRODUCT(W1466:W1487,W1489:W1510)/SUM(W1466:W1487)))),\"n/a\")","v":0}]
[]
["Asset Class 31",{"$f":"VLOOKUP($A1513,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1513,1,12,\"\"))","v":31},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1514,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1514,0)-OFFSET('RFM input'!H$276,$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1514,0)-OFFSET('RFM input'!I$276,$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1514,0)-OFFSET('RFM input'!J$276,$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1514,0)-OFFSET('RFM input'!K$276,$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1514,0)-OFFSET('RFM input'!L$276,$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1514,0)-OFFSET('RFM input'!M$276,$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1514,0)-OFFSET('RFM input'!N$276,$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1514,0)-OFFSET('RFM input'!O$276,$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1514,0)-OFFSET('RFM input'!P$276,$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1514,0)-OFFSET('RFM input'!Q$276,$A1514,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1514/C$10","v":0},{"$f":"IFERROR(MAX(0,C1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1517)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1514*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,D1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,D1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,E1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,E1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,F1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,F1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,G1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,G1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,H1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,H1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,I1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,I1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,J1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,J1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,K1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,K1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,L1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,L1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,M1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,M1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,N1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,N1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,O1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,O1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,P1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,P1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,Q1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,Q1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,R1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,R1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,S1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,S1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,T1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,T1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,U1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,U1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,V1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,V1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1514*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1518,0,$A1518))<0,\nMIN(0,E1518-(OFFSET($C1518,0,$A1518)/(OFFSET($C1516,-$A1517,$A1518)))),\nMAX(0,E1518-(OFFSET($C1518,0,$A1518)/(OFFSET($C1516,-$A1517,$A1518))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1514*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1514*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1514*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1514*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1514*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1514*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1514*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1514*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1514*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1514*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1514*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1514*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1514*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1514*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1514*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1514*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1514*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1535,0,$A1535))<0,\nMIN(0,V1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1533,-$A1534,$A1535)))),\nMAX(0,V1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1533,-$A1534,$A1535))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1514*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1515","v":0},{"$f":"IF(C1539=\"n/a\",\"n/a\",MAX(0,C1539-1))","v":0},{"$f":"IF(D1539=\"n/a\",\"n/a\",MAX(0,D1539-1))","v":0},{"$f":"IF(E1539=\"n/a\",\"n/a\",MAX(0,E1539-1))","v":0},{"$f":"IF(F1539=\"n/a\",\"n/a\",MAX(0,F1539-1))","v":0},{"$f":"IF(G1539=\"n/a\",\"n/a\",MAX(0,G1539-1))","v":0},{"$f":"IF(H1539=\"n/a\",\"n/a\",MAX(0,H1539-1))","v":0},{"$f":"IF(I1539=\"n/a\",\"n/a\",MAX(0,I1539-1))","v":0},{"$f":"IF(J1539=\"n/a\",\"n/a\",MAX(0,J1539-1))","v":0},{"$f":"IF(K1539=\"n/a\",\"n/a\",MAX(0,K1539-1))","v":0},{"$f":"IF(L1539=\"n/a\",\"n/a\",MAX(0,L1539-1))","v":0},{"$f":"IF(M1539=\"n/a\",\"n/a\",MAX(0,M1539-1))","v":0},{"$f":"IF(N1539=\"n/a\",\"n/a\",MAX(0,N1539-1))","v":0},{"$f":"IF(O1539=\"n/a\",\"n/a\",MAX(0,O1539-1))","v":0},{"$f":"IF(P1539=\"n/a\",\"n/a\",MAX(0,P1539-1))","v":0},{"$f":"IF(Q1539=\"n/a\",\"n/a\",MAX(0,Q1539-1))","v":0},{"$f":"IF(R1539=\"n/a\",\"n/a\",MAX(0,R1539-1))","v":0},{"$f":"IF(S1539=\"n/a\",\"n/a\",MAX(0,S1539-1))","v":0},{"$f":"IF(T1539=\"n/a\",\"n/a\",MAX(0,T1539-1))","v":0},{"$f":"IF(U1539=\"n/a\",\"n/a\",MAX(0,U1539-1))","v":0},{"$f":"IF(V1539=\"n/a\",\"n/a\",MAX(0,V1539-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1517)","v":"RL Capex 2014-15"},null,{"$f":"D1515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1515","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1515","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1515","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1515","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1515","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1515","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1515","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1515","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1515","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1515","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1515","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1515","v":0},{"$f":"IF(V1558=\"n/a\",\"n/a\",MAX(0,V1558-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1515","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1539:C1560,0)),IF(SUM(C1516:C1537)=0,0,IF((SUMPRODUCT(C1516:C1537,C1539:C1560)/SUM(C1516:C1537))<0,1,(SUMPRODUCT(C1516:C1537,C1539:C1560)/SUM(C1516:C1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1539:D1560,0)),IF(SUM(D1516:D1537)=0,0,IF((SUMPRODUCT(D1516:D1537,D1539:D1560)/SUM(D1516:D1537))<0,1,(SUMPRODUCT(D1516:D1537,D1539:D1560)/SUM(D1516:D1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1539:E1560,0)),IF(SUM(E1516:E1537)=0,0,IF((SUMPRODUCT(E1516:E1537,E1539:E1560)/SUM(E1516:E1537))<0,1,(SUMPRODUCT(E1516:E1537,E1539:E1560)/SUM(E1516:E1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1539:F1560,0)),IF(SUM(F1516:F1537)=0,0,IF((SUMPRODUCT(F1516:F1537,F1539:F1560)/SUM(F1516:F1537))<0,1,(SUMPRODUCT(F1516:F1537,F1539:F1560)/SUM(F1516:F1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1539:G1560,0)),IF(SUM(G1516:G1537)=0,0,IF((SUMPRODUCT(G1516:G1537,G1539:G1560)/SUM(G1516:G1537))<0,1,(SUMPRODUCT(G1516:G1537,G1539:G1560)/SUM(G1516:G1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1539:H1560,0)),IF(SUM(H1516:H1537)=0,0,IF((SUMPRODUCT(H1516:H1537,H1539:H1560)/SUM(H1516:H1537))<0,1,(SUMPRODUCT(H1516:H1537,H1539:H1560)/SUM(H1516:H1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1539:I1560,0)),IF(SUM(I1516:I1537)=0,0,IF((SUMPRODUCT(I1516:I1537,I1539:I1560)/SUM(I1516:I1537))<0,1,(SUMPRODUCT(I1516:I1537,I1539:I1560)/SUM(I1516:I1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1539:J1560,0)),IF(SUM(J1516:J1537)=0,0,IF((SUMPRODUCT(J1516:J1537,J1539:J1560)/SUM(J1516:J1537))<0,1,(SUMPRODUCT(J1516:J1537,J1539:J1560)/SUM(J1516:J1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1539:K1560,0)),IF(SUM(K1516:K1537)=0,0,IF((SUMPRODUCT(K1516:K1537,K1539:K1560)/SUM(K1516:K1537))<0,1,(SUMPRODUCT(K1516:K1537,K1539:K1560)/SUM(K1516:K1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1539:L1560,0)),IF(SUM(L1516:L1537)=0,0,IF((SUMPRODUCT(L1516:L1537,L1539:L1560)/SUM(L1516:L1537))<0,1,(SUMPRODUCT(L1516:L1537,L1539:L1560)/SUM(L1516:L1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1539:M1560,0)),IF(SUM(M1516:M1537)=0,0,IF((SUMPRODUCT(M1516:M1537,M1539:M1560)/SUM(M1516:M1537))<0,1,(SUMPRODUCT(M1516:M1537,M1539:M1560)/SUM(M1516:M1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1539:N1560,0)),IF(SUM(N1516:N1537)=0,0,IF((SUMPRODUCT(N1516:N1537,N1539:N1560)/SUM(N1516:N1537))<0,1,(SUMPRODUCT(N1516:N1537,N1539:N1560)/SUM(N1516:N1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1539:O1560,0)),IF(SUM(O1516:O1537)=0,0,IF((SUMPRODUCT(O1516:O1537,O1539:O1560)/SUM(O1516:O1537))<0,1,(SUMPRODUCT(O1516:O1537,O1539:O1560)/SUM(O1516:O1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1539:P1560,0)),IF(SUM(P1516:P1537)=0,0,IF((SUMPRODUCT(P1516:P1537,P1539:P1560)/SUM(P1516:P1537))<0,1,(SUMPRODUCT(P1516:P1537,P1539:P1560)/SUM(P1516:P1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1539:Q1560,0)),IF(SUM(Q1516:Q1537)=0,0,IF((SUMPRODUCT(Q1516:Q1537,Q1539:Q1560)/SUM(Q1516:Q1537))<0,1,(SUMPRODUCT(Q1516:Q1537,Q1539:Q1560)/SUM(Q1516:Q1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1539:R1560,0)),IF(SUM(R1516:R1537)=0,0,IF((SUMPRODUCT(R1516:R1537,R1539:R1560)/SUM(R1516:R1537))<0,1,(SUMPRODUCT(R1516:R1537,R1539:R1560)/SUM(R1516:R1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1539:S1560,0)),IF(SUM(S1516:S1537)=0,0,IF((SUMPRODUCT(S1516:S1537,S1539:S1560)/SUM(S1516:S1537))<0,1,(SUMPRODUCT(S1516:S1537,S1539:S1560)/SUM(S1516:S1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1539:T1560,0)),IF(SUM(T1516:T1537)=0,0,IF((SUMPRODUCT(T1516:T1537,T1539:T1560)/SUM(T1516:T1537))<0,1,(SUMPRODUCT(T1516:T1537,T1539:T1560)/SUM(T1516:T1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1539:U1560,0)),IF(SUM(U1516:U1537)=0,0,IF((SUMPRODUCT(U1516:U1537,U1539:U1560)/SUM(U1516:U1537))<0,1,(SUMPRODUCT(U1516:U1537,U1539:U1560)/SUM(U1516:U1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1539:V1560,0)),IF(SUM(V1516:V1537)=0,0,IF((SUMPRODUCT(V1516:V1537,V1539:V1560)/SUM(V1516:V1537))<0,1,(SUMPRODUCT(V1516:V1537,V1539:V1560)/SUM(V1516:V1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1539:W1560,0)),IF(SUM(W1516:W1537)=0,0,IF((SUMPRODUCT(W1516:W1537,W1539:W1560)/SUM(W1516:W1537))<0,1,(SUMPRODUCT(W1516:W1537,W1539:W1560)/SUM(W1516:W1537)))),\"n/a\")","v":0}]
[]
["Asset Class 32",{"$f":"VLOOKUP($A1563,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1563,1,12,\"\"))","v":32},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1564,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1564,0)-OFFSET('RFM input'!H$276,$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1564,0)-OFFSET('RFM input'!I$276,$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1564,0)-OFFSET('RFM input'!J$276,$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1564,0)-OFFSET('RFM input'!K$276,$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1564,0)-OFFSET('RFM input'!L$276,$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1564,0)-OFFSET('RFM input'!M$276,$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1564,0)-OFFSET('RFM input'!N$276,$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1564,0)-OFFSET('RFM input'!O$276,$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1564,0)-OFFSET('RFM input'!P$276,$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1564,0)-OFFSET('RFM input'!Q$276,$A1564,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1564/C$10","v":0},{"$f":"IFERROR(MAX(0,C1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1567)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1564*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,D1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,D1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,E1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,E1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,F1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,F1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,G1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,G1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,H1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,H1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,I1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,I1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,J1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,J1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,K1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,K1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,L1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,L1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,M1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,M1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,N1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,N1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,O1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,O1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,P1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,P1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,Q1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,Q1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,R1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,R1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,S1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,S1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,T1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,T1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,U1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,U1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,V1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,V1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1564*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1568,0,$A1568))<0,\nMIN(0,E1568-(OFFSET($C1568,0,$A1568)/(OFFSET($C1566,-$A1567,$A1568)))),\nMAX(0,E1568-(OFFSET($C1568,0,$A1568)/(OFFSET($C1566,-$A1567,$A1568))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1564*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1564*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1564*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1564*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1564*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1564*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1564*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1564*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1564*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1564*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1564*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1564*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1564*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1564*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1564*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1564*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1564*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,V1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1583,-$A1584,$A1585)))),\nMAX(0,V1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1583,-$A1584,$A1585))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1564*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1565","v":0},{"$f":"IF(C1589=\"n/a\",\"n/a\",MAX(0,C1589-1))","v":0},{"$f":"IF(D1589=\"n/a\",\"n/a\",MAX(0,D1589-1))","v":0},{"$f":"IF(E1589=\"n/a\",\"n/a\",MAX(0,E1589-1))","v":0},{"$f":"IF(F1589=\"n/a\",\"n/a\",MAX(0,F1589-1))","v":0},{"$f":"IF(G1589=\"n/a\",\"n/a\",MAX(0,G1589-1))","v":0},{"$f":"IF(H1589=\"n/a\",\"n/a\",MAX(0,H1589-1))","v":0},{"$f":"IF(I1589=\"n/a\",\"n/a\",MAX(0,I1589-1))","v":0},{"$f":"IF(J1589=\"n/a\",\"n/a\",MAX(0,J1589-1))","v":0},{"$f":"IF(K1589=\"n/a\",\"n/a\",MAX(0,K1589-1))","v":0},{"$f":"IF(L1589=\"n/a\",\"n/a\",MAX(0,L1589-1))","v":0},{"$f":"IF(M1589=\"n/a\",\"n/a\",MAX(0,M1589-1))","v":0},{"$f":"IF(N1589=\"n/a\",\"n/a\",MAX(0,N1589-1))","v":0},{"$f":"IF(O1589=\"n/a\",\"n/a\",MAX(0,O1589-1))","v":0},{"$f":"IF(P1589=\"n/a\",\"n/a\",MAX(0,P1589-1))","v":0},{"$f":"IF(Q1589=\"n/a\",\"n/a\",MAX(0,Q1589-1))","v":0},{"$f":"IF(R1589=\"n/a\",\"n/a\",MAX(0,R1589-1))","v":0},{"$f":"IF(S1589=\"n/a\",\"n/a\",MAX(0,S1589-1))","v":0},{"$f":"IF(T1589=\"n/a\",\"n/a\",MAX(0,T1589-1))","v":0},{"$f":"IF(U1589=\"n/a\",\"n/a\",MAX(0,U1589-1))","v":0},{"$f":"IF(V1589=\"n/a\",\"n/a\",MAX(0,V1589-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1567)","v":"RL Capex 2014-15"},null,{"$f":"D1565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1565","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1565","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1565","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1565","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1565","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1565","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1565","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1565","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1565","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1565","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1565","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1565","v":0},{"$f":"IF(V1608=\"n/a\",\"n/a\",MAX(0,V1608-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1565","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1589:C1610,0)),IF(SUM(C1566:C1587)=0,0,IF((SUMPRODUCT(C1566:C1587,C1589:C1610)/SUM(C1566:C1587))<0,1,(SUMPRODUCT(C1566:C1587,C1589:C1610)/SUM(C1566:C1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1589:D1610,0)),IF(SUM(D1566:D1587)=0,0,IF((SUMPRODUCT(D1566:D1587,D1589:D1610)/SUM(D1566:D1587))<0,1,(SUMPRODUCT(D1566:D1587,D1589:D1610)/SUM(D1566:D1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1589:E1610,0)),IF(SUM(E1566:E1587)=0,0,IF((SUMPRODUCT(E1566:E1587,E1589:E1610)/SUM(E1566:E1587))<0,1,(SUMPRODUCT(E1566:E1587,E1589:E1610)/SUM(E1566:E1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1589:F1610,0)),IF(SUM(F1566:F1587)=0,0,IF((SUMPRODUCT(F1566:F1587,F1589:F1610)/SUM(F1566:F1587))<0,1,(SUMPRODUCT(F1566:F1587,F1589:F1610)/SUM(F1566:F1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1589:G1610,0)),IF(SUM(G1566:G1587)=0,0,IF((SUMPRODUCT(G1566:G1587,G1589:G1610)/SUM(G1566:G1587))<0,1,(SUMPRODUCT(G1566:G1587,G1589:G1610)/SUM(G1566:G1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1589:H1610,0)),IF(SUM(H1566:H1587)=0,0,IF((SUMPRODUCT(H1566:H1587,H1589:H1610)/SUM(H1566:H1587))<0,1,(SUMPRODUCT(H1566:H1587,H1589:H1610)/SUM(H1566:H1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1589:I1610,0)),IF(SUM(I1566:I1587)=0,0,IF((SUMPRODUCT(I1566:I1587,I1589:I1610)/SUM(I1566:I1587))<0,1,(SUMPRODUCT(I1566:I1587,I1589:I1610)/SUM(I1566:I1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1589:J1610,0)),IF(SUM(J1566:J1587)=0,0,IF((SUMPRODUCT(J1566:J1587,J1589:J1610)/SUM(J1566:J1587))<0,1,(SUMPRODUCT(J1566:J1587,J1589:J1610)/SUM(J1566:J1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1589:K1610,0)),IF(SUM(K1566:K1587)=0,0,IF((SUMPRODUCT(K1566:K1587,K1589:K1610)/SUM(K1566:K1587))<0,1,(SUMPRODUCT(K1566:K1587,K1589:K1610)/SUM(K1566:K1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1589:L1610,0)),IF(SUM(L1566:L1587)=0,0,IF((SUMPRODUCT(L1566:L1587,L1589:L1610)/SUM(L1566:L1587))<0,1,(SUMPRODUCT(L1566:L1587,L1589:L1610)/SUM(L1566:L1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1589:M1610,0)),IF(SUM(M1566:M1587)=0,0,IF((SUMPRODUCT(M1566:M1587,M1589:M1610)/SUM(M1566:M1587))<0,1,(SUMPRODUCT(M1566:M1587,M1589:M1610)/SUM(M1566:M1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1589:N1610,0)),IF(SUM(N1566:N1587)=0,0,IF((SUMPRODUCT(N1566:N1587,N1589:N1610)/SUM(N1566:N1587))<0,1,(SUMPRODUCT(N1566:N1587,N1589:N1610)/SUM(N1566:N1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1589:O1610,0)),IF(SUM(O1566:O1587)=0,0,IF((SUMPRODUCT(O1566:O1587,O1589:O1610)/SUM(O1566:O1587))<0,1,(SUMPRODUCT(O1566:O1587,O1589:O1610)/SUM(O1566:O1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1589:P1610,0)),IF(SUM(P1566:P1587)=0,0,IF((SUMPRODUCT(P1566:P1587,P1589:P1610)/SUM(P1566:P1587))<0,1,(SUMPRODUCT(P1566:P1587,P1589:P1610)/SUM(P1566:P1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1589:Q1610,0)),IF(SUM(Q1566:Q1587)=0,0,IF((SUMPRODUCT(Q1566:Q1587,Q1589:Q1610)/SUM(Q1566:Q1587))<0,1,(SUMPRODUCT(Q1566:Q1587,Q1589:Q1610)/SUM(Q1566:Q1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1589:R1610,0)),IF(SUM(R1566:R1587)=0,0,IF((SUMPRODUCT(R1566:R1587,R1589:R1610)/SUM(R1566:R1587))<0,1,(SUMPRODUCT(R1566:R1587,R1589:R1610)/SUM(R1566:R1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1589:S1610,0)),IF(SUM(S1566:S1587)=0,0,IF((SUMPRODUCT(S1566:S1587,S1589:S1610)/SUM(S1566:S1587))<0,1,(SUMPRODUCT(S1566:S1587,S1589:S1610)/SUM(S1566:S1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1589:T1610,0)),IF(SUM(T1566:T1587)=0,0,IF((SUMPRODUCT(T1566:T1587,T1589:T1610)/SUM(T1566:T1587))<0,1,(SUMPRODUCT(T1566:T1587,T1589:T1610)/SUM(T1566:T1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1589:U1610,0)),IF(SUM(U1566:U1587)=0,0,IF((SUMPRODUCT(U1566:U1587,U1589:U1610)/SUM(U1566:U1587))<0,1,(SUMPRODUCT(U1566:U1587,U1589:U1610)/SUM(U1566:U1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1589:V1610,0)),IF(SUM(V1566:V1587)=0,0,IF((SUMPRODUCT(V1566:V1587,V1589:V1610)/SUM(V1566:V1587))<0,1,(SUMPRODUCT(V1566:V1587,V1589:V1610)/SUM(V1566:V1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1589:W1610,0)),IF(SUM(W1566:W1587)=0,0,IF((SUMPRODUCT(W1566:W1587,W1589:W1610)/SUM(W1566:W1587))<0,1,(SUMPRODUCT(W1566:W1587,W1589:W1610)/SUM(W1566:W1587)))),\"n/a\")","v":0}]
[]
["Asset Class 33",{"$f":"VLOOKUP($A1613,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1613,1,12,\"\"))","v":33},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1614,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1614,0)-OFFSET('RFM input'!H$276,$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1614,0)-OFFSET('RFM input'!I$276,$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1614,0)-OFFSET('RFM input'!J$276,$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1614,0)-OFFSET('RFM input'!K$276,$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1614,0)-OFFSET('RFM input'!L$276,$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1614,0)-OFFSET('RFM input'!M$276,$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1614,0)-OFFSET('RFM input'!N$276,$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1614,0)-OFFSET('RFM input'!O$276,$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1614,0)-OFFSET('RFM input'!P$276,$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1614,0)-OFFSET('RFM input'!Q$276,$A1614,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1614/C$10","v":0},{"$f":"IFERROR(MAX(0,C1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1617)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1614*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,D1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,D1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,E1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,E1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,F1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,F1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,G1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,G1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,H1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,H1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,I1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,I1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,J1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,J1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,K1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,K1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,L1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,L1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,M1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,M1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,N1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,N1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,O1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,O1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,P1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,P1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,Q1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,Q1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,R1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,R1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,S1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,S1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,T1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,T1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,U1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,U1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,V1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,V1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1614*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1618,0,$A1618))<0,\nMIN(0,E1618-(OFFSET($C1618,0,$A1618)/(OFFSET($C1616,-$A1617,$A1618)))),\nMAX(0,E1618-(OFFSET($C1618,0,$A1618)/(OFFSET($C1616,-$A1617,$A1618))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1614*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1614*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1614*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1614*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1614*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1614*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1614*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1614*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1614*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1614*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1614*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1614*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1614*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1614*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1614*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1614*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1614*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1635,0,$A1635))<0,\nMIN(0,V1635-(OFFSET($C1635,0,$A1635)/(OFFSET($C1633,-$A1634,$A1635)))),\nMAX(0,V1635-(OFFSET($C1635,0,$A1635)/(OFFSET($C1633,-$A1634,$A1635))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1614*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1615","v":0},{"$f":"IF(C1639=\"n/a\",\"n/a\",MAX(0,C1639-1))","v":0},{"$f":"IF(D1639=\"n/a\",\"n/a\",MAX(0,D1639-1))","v":0},{"$f":"IF(E1639=\"n/a\",\"n/a\",MAX(0,E1639-1))","v":0},{"$f":"IF(F1639=\"n/a\",\"n/a\",MAX(0,F1639-1))","v":0},{"$f":"IF(G1639=\"n/a\",\"n/a\",MAX(0,G1639-1))","v":0},{"$f":"IF(H1639=\"n/a\",\"n/a\",MAX(0,H1639-1))","v":0},{"$f":"IF(I1639=\"n/a\",\"n/a\",MAX(0,I1639-1))","v":0},{"$f":"IF(J1639=\"n/a\",\"n/a\",MAX(0,J1639-1))","v":0},{"$f":"IF(K1639=\"n/a\",\"n/a\",MAX(0,K1639-1))","v":0},{"$f":"IF(L1639=\"n/a\",\"n/a\",MAX(0,L1639-1))","v":0},{"$f":"IF(M1639=\"n/a\",\"n/a\",MAX(0,M1639-1))","v":0},{"$f":"IF(N1639=\"n/a\",\"n/a\",MAX(0,N1639-1))","v":0},{"$f":"IF(O1639=\"n/a\",\"n/a\",MAX(0,O1639-1))","v":0},{"$f":"IF(P1639=\"n/a\",\"n/a\",MAX(0,P1639-1))","v":0},{"$f":"IF(Q1639=\"n/a\",\"n/a\",MAX(0,Q1639-1))","v":0},{"$f":"IF(R1639=\"n/a\",\"n/a\",MAX(0,R1639-1))","v":0},{"$f":"IF(S1639=\"n/a\",\"n/a\",MAX(0,S1639-1))","v":0},{"$f":"IF(T1639=\"n/a\",\"n/a\",MAX(0,T1639-1))","v":0},{"$f":"IF(U1639=\"n/a\",\"n/a\",MAX(0,U1639-1))","v":0},{"$f":"IF(V1639=\"n/a\",\"n/a\",MAX(0,V1639-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1617)","v":"RL Capex 2014-15"},null,{"$f":"D1615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1615","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1615","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1615","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1615","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1615","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1615","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1615","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1615","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1615","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1615","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1615","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1615","v":0},{"$f":"IF(V1658=\"n/a\",\"n/a\",MAX(0,V1658-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1615","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1639:C1660,0)),IF(SUM(C1616:C1637)=0,0,IF((SUMPRODUCT(C1616:C1637,C1639:C1660)/SUM(C1616:C1637))<0,1,(SUMPRODUCT(C1616:C1637,C1639:C1660)/SUM(C1616:C1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1639:D1660,0)),IF(SUM(D1616:D1637)=0,0,IF((SUMPRODUCT(D1616:D1637,D1639:D1660)/SUM(D1616:D1637))<0,1,(SUMPRODUCT(D1616:D1637,D1639:D1660)/SUM(D1616:D1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1639:E1660,0)),IF(SUM(E1616:E1637)=0,0,IF((SUMPRODUCT(E1616:E1637,E1639:E1660)/SUM(E1616:E1637))<0,1,(SUMPRODUCT(E1616:E1637,E1639:E1660)/SUM(E1616:E1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1639:F1660,0)),IF(SUM(F1616:F1637)=0,0,IF((SUMPRODUCT(F1616:F1637,F1639:F1660)/SUM(F1616:F1637))<0,1,(SUMPRODUCT(F1616:F1637,F1639:F1660)/SUM(F1616:F1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1639:G1660,0)),IF(SUM(G1616:G1637)=0,0,IF((SUMPRODUCT(G1616:G1637,G1639:G1660)/SUM(G1616:G1637))<0,1,(SUMPRODUCT(G1616:G1637,G1639:G1660)/SUM(G1616:G1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1639:H1660,0)),IF(SUM(H1616:H1637)=0,0,IF((SUMPRODUCT(H1616:H1637,H1639:H1660)/SUM(H1616:H1637))<0,1,(SUMPRODUCT(H1616:H1637,H1639:H1660)/SUM(H1616:H1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1639:I1660,0)),IF(SUM(I1616:I1637)=0,0,IF((SUMPRODUCT(I1616:I1637,I1639:I1660)/SUM(I1616:I1637))<0,1,(SUMPRODUCT(I1616:I1637,I1639:I1660)/SUM(I1616:I1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1639:J1660,0)),IF(SUM(J1616:J1637)=0,0,IF((SUMPRODUCT(J1616:J1637,J1639:J1660)/SUM(J1616:J1637))<0,1,(SUMPRODUCT(J1616:J1637,J1639:J1660)/SUM(J1616:J1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1639:K1660,0)),IF(SUM(K1616:K1637)=0,0,IF((SUMPRODUCT(K1616:K1637,K1639:K1660)/SUM(K1616:K1637))<0,1,(SUMPRODUCT(K1616:K1637,K1639:K1660)/SUM(K1616:K1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1639:L1660,0)),IF(SUM(L1616:L1637)=0,0,IF((SUMPRODUCT(L1616:L1637,L1639:L1660)/SUM(L1616:L1637))<0,1,(SUMPRODUCT(L1616:L1637,L1639:L1660)/SUM(L1616:L1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1639:M1660,0)),IF(SUM(M1616:M1637)=0,0,IF((SUMPRODUCT(M1616:M1637,M1639:M1660)/SUM(M1616:M1637))<0,1,(SUMPRODUCT(M1616:M1637,M1639:M1660)/SUM(M1616:M1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1639:N1660,0)),IF(SUM(N1616:N1637)=0,0,IF((SUMPRODUCT(N1616:N1637,N1639:N1660)/SUM(N1616:N1637))<0,1,(SUMPRODUCT(N1616:N1637,N1639:N1660)/SUM(N1616:N1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1639:O1660,0)),IF(SUM(O1616:O1637)=0,0,IF((SUMPRODUCT(O1616:O1637,O1639:O1660)/SUM(O1616:O1637))<0,1,(SUMPRODUCT(O1616:O1637,O1639:O1660)/SUM(O1616:O1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1639:P1660,0)),IF(SUM(P1616:P1637)=0,0,IF((SUMPRODUCT(P1616:P1637,P1639:P1660)/SUM(P1616:P1637))<0,1,(SUMPRODUCT(P1616:P1637,P1639:P1660)/SUM(P1616:P1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1639:Q1660,0)),IF(SUM(Q1616:Q1637)=0,0,IF((SUMPRODUCT(Q1616:Q1637,Q1639:Q1660)/SUM(Q1616:Q1637))<0,1,(SUMPRODUCT(Q1616:Q1637,Q1639:Q1660)/SUM(Q1616:Q1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1639:R1660,0)),IF(SUM(R1616:R1637)=0,0,IF((SUMPRODUCT(R1616:R1637,R1639:R1660)/SUM(R1616:R1637))<0,1,(SUMPRODUCT(R1616:R1637,R1639:R1660)/SUM(R1616:R1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1639:S1660,0)),IF(SUM(S1616:S1637)=0,0,IF((SUMPRODUCT(S1616:S1637,S1639:S1660)/SUM(S1616:S1637))<0,1,(SUMPRODUCT(S1616:S1637,S1639:S1660)/SUM(S1616:S1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1639:T1660,0)),IF(SUM(T1616:T1637)=0,0,IF((SUMPRODUCT(T1616:T1637,T1639:T1660)/SUM(T1616:T1637))<0,1,(SUMPRODUCT(T1616:T1637,T1639:T1660)/SUM(T1616:T1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1639:U1660,0)),IF(SUM(U1616:U1637)=0,0,IF((SUMPRODUCT(U1616:U1637,U1639:U1660)/SUM(U1616:U1637))<0,1,(SUMPRODUCT(U1616:U1637,U1639:U1660)/SUM(U1616:U1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1639:V1660,0)),IF(SUM(V1616:V1637)=0,0,IF((SUMPRODUCT(V1616:V1637,V1639:V1660)/SUM(V1616:V1637))<0,1,(SUMPRODUCT(V1616:V1637,V1639:V1660)/SUM(V1616:V1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1639:W1660,0)),IF(SUM(W1616:W1637)=0,0,IF((SUMPRODUCT(W1616:W1637,W1639:W1660)/SUM(W1616:W1637))<0,1,(SUMPRODUCT(W1616:W1637,W1639:W1660)/SUM(W1616:W1637)))),\"n/a\")","v":0}]
[]
["Asset Class 34",{"$f":"VLOOKUP($A1663,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1663,1,12,\"\"))","v":34},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1664,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1664,0)-OFFSET('RFM input'!H$276,$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1664,0)-OFFSET('RFM input'!I$276,$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1664,0)-OFFSET('RFM input'!J$276,$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1664,0)-OFFSET('RFM input'!K$276,$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1664,0)-OFFSET('RFM input'!L$276,$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1664,0)-OFFSET('RFM input'!M$276,$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1664,0)-OFFSET('RFM input'!N$276,$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1664,0)-OFFSET('RFM input'!O$276,$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1664,0)-OFFSET('RFM input'!P$276,$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1664,0)-OFFSET('RFM input'!Q$276,$A1664,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1664/C$10","v":0},{"$f":"IFERROR(MAX(0,C1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1667)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1664*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,D1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,D1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,E1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,E1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,F1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,F1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,G1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,G1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,H1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,H1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,I1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,I1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,J1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,J1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,K1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,K1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,L1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,L1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,M1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,M1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,N1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,N1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,O1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,O1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,P1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,P1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,Q1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,Q1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,R1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,R1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,S1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,S1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,T1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,T1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,U1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,U1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,V1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,V1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1664*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1668,0,$A1668))<0,\nMIN(0,E1668-(OFFSET($C1668,0,$A1668)/(OFFSET($C1666,-$A1667,$A1668)))),\nMAX(0,E1668-(OFFSET($C1668,0,$A1668)/(OFFSET($C1666,-$A1667,$A1668))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1664*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1664*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1664*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1664*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1664*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1664*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1664*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1664*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1664*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1664*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1664*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1664*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1664*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1664*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1664*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1664*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1664*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1685,0,$A1685))<0,\nMIN(0,V1685-(OFFSET($C1685,0,$A1685)/(OFFSET($C1683,-$A1684,$A1685)))),\nMAX(0,V1685-(OFFSET($C1685,0,$A1685)/(OFFSET($C1683,-$A1684,$A1685))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1664*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1665","v":0},{"$f":"IF(C1689=\"n/a\",\"n/a\",MAX(0,C1689-1))","v":0},{"$f":"IF(D1689=\"n/a\",\"n/a\",MAX(0,D1689-1))","v":0},{"$f":"IF(E1689=\"n/a\",\"n/a\",MAX(0,E1689-1))","v":0},{"$f":"IF(F1689=\"n/a\",\"n/a\",MAX(0,F1689-1))","v":0},{"$f":"IF(G1689=\"n/a\",\"n/a\",MAX(0,G1689-1))","v":0},{"$f":"IF(H1689=\"n/a\",\"n/a\",MAX(0,H1689-1))","v":0},{"$f":"IF(I1689=\"n/a\",\"n/a\",MAX(0,I1689-1))","v":0},{"$f":"IF(J1689=\"n/a\",\"n/a\",MAX(0,J1689-1))","v":0},{"$f":"IF(K1689=\"n/a\",\"n/a\",MAX(0,K1689-1))","v":0},{"$f":"IF(L1689=\"n/a\",\"n/a\",MAX(0,L1689-1))","v":0},{"$f":"IF(M1689=\"n/a\",\"n/a\",MAX(0,M1689-1))","v":0},{"$f":"IF(N1689=\"n/a\",\"n/a\",MAX(0,N1689-1))","v":0},{"$f":"IF(O1689=\"n/a\",\"n/a\",MAX(0,O1689-1))","v":0},{"$f":"IF(P1689=\"n/a\",\"n/a\",MAX(0,P1689-1))","v":0},{"$f":"IF(Q1689=\"n/a\",\"n/a\",MAX(0,Q1689-1))","v":0},{"$f":"IF(R1689=\"n/a\",\"n/a\",MAX(0,R1689-1))","v":0},{"$f":"IF(S1689=\"n/a\",\"n/a\",MAX(0,S1689-1))","v":0},{"$f":"IF(T1689=\"n/a\",\"n/a\",MAX(0,T1689-1))","v":0},{"$f":"IF(U1689=\"n/a\",\"n/a\",MAX(0,U1689-1))","v":0},{"$f":"IF(V1689=\"n/a\",\"n/a\",MAX(0,V1689-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1667)","v":"RL Capex 2014-15"},null,{"$f":"D1665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1665","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1665","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1665","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1665","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1665","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1665","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1665","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1665","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1665","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1665","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1665","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1665","v":0},{"$f":"IF(V1708=\"n/a\",\"n/a\",MAX(0,V1708-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1665","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1689:C1710,0)),IF(SUM(C1666:C1687)=0,0,IF((SUMPRODUCT(C1666:C1687,C1689:C1710)/SUM(C1666:C1687))<0,1,(SUMPRODUCT(C1666:C1687,C1689:C1710)/SUM(C1666:C1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1689:D1710,0)),IF(SUM(D1666:D1687)=0,0,IF((SUMPRODUCT(D1666:D1687,D1689:D1710)/SUM(D1666:D1687))<0,1,(SUMPRODUCT(D1666:D1687,D1689:D1710)/SUM(D1666:D1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1689:E1710,0)),IF(SUM(E1666:E1687)=0,0,IF((SUMPRODUCT(E1666:E1687,E1689:E1710)/SUM(E1666:E1687))<0,1,(SUMPRODUCT(E1666:E1687,E1689:E1710)/SUM(E1666:E1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1689:F1710,0)),IF(SUM(F1666:F1687)=0,0,IF((SUMPRODUCT(F1666:F1687,F1689:F1710)/SUM(F1666:F1687))<0,1,(SUMPRODUCT(F1666:F1687,F1689:F1710)/SUM(F1666:F1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1689:G1710,0)),IF(SUM(G1666:G1687)=0,0,IF((SUMPRODUCT(G1666:G1687,G1689:G1710)/SUM(G1666:G1687))<0,1,(SUMPRODUCT(G1666:G1687,G1689:G1710)/SUM(G1666:G1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1689:H1710,0)),IF(SUM(H1666:H1687)=0,0,IF((SUMPRODUCT(H1666:H1687,H1689:H1710)/SUM(H1666:H1687))<0,1,(SUMPRODUCT(H1666:H1687,H1689:H1710)/SUM(H1666:H1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1689:I1710,0)),IF(SUM(I1666:I1687)=0,0,IF((SUMPRODUCT(I1666:I1687,I1689:I1710)/SUM(I1666:I1687))<0,1,(SUMPRODUCT(I1666:I1687,I1689:I1710)/SUM(I1666:I1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1689:J1710,0)),IF(SUM(J1666:J1687)=0,0,IF((SUMPRODUCT(J1666:J1687,J1689:J1710)/SUM(J1666:J1687))<0,1,(SUMPRODUCT(J1666:J1687,J1689:J1710)/SUM(J1666:J1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1689:K1710,0)),IF(SUM(K1666:K1687)=0,0,IF((SUMPRODUCT(K1666:K1687,K1689:K1710)/SUM(K1666:K1687))<0,1,(SUMPRODUCT(K1666:K1687,K1689:K1710)/SUM(K1666:K1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1689:L1710,0)),IF(SUM(L1666:L1687)=0,0,IF((SUMPRODUCT(L1666:L1687,L1689:L1710)/SUM(L1666:L1687))<0,1,(SUMPRODUCT(L1666:L1687,L1689:L1710)/SUM(L1666:L1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1689:M1710,0)),IF(SUM(M1666:M1687)=0,0,IF((SUMPRODUCT(M1666:M1687,M1689:M1710)/SUM(M1666:M1687))<0,1,(SUMPRODUCT(M1666:M1687,M1689:M1710)/SUM(M1666:M1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1689:N1710,0)),IF(SUM(N1666:N1687)=0,0,IF((SUMPRODUCT(N1666:N1687,N1689:N1710)/SUM(N1666:N1687))<0,1,(SUMPRODUCT(N1666:N1687,N1689:N1710)/SUM(N1666:N1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1689:O1710,0)),IF(SUM(O1666:O1687)=0,0,IF((SUMPRODUCT(O1666:O1687,O1689:O1710)/SUM(O1666:O1687))<0,1,(SUMPRODUCT(O1666:O1687,O1689:O1710)/SUM(O1666:O1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1689:P1710,0)),IF(SUM(P1666:P1687)=0,0,IF((SUMPRODUCT(P1666:P1687,P1689:P1710)/SUM(P1666:P1687))<0,1,(SUMPRODUCT(P1666:P1687,P1689:P1710)/SUM(P1666:P1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1689:Q1710,0)),IF(SUM(Q1666:Q1687)=0,0,IF((SUMPRODUCT(Q1666:Q1687,Q1689:Q1710)/SUM(Q1666:Q1687))<0,1,(SUMPRODUCT(Q1666:Q1687,Q1689:Q1710)/SUM(Q1666:Q1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1689:R1710,0)),IF(SUM(R1666:R1687)=0,0,IF((SUMPRODUCT(R1666:R1687,R1689:R1710)/SUM(R1666:R1687))<0,1,(SUMPRODUCT(R1666:R1687,R1689:R1710)/SUM(R1666:R1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1689:S1710,0)),IF(SUM(S1666:S1687)=0,0,IF((SUMPRODUCT(S1666:S1687,S1689:S1710)/SUM(S1666:S1687))<0,1,(SUMPRODUCT(S1666:S1687,S1689:S1710)/SUM(S1666:S1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1689:T1710,0)),IF(SUM(T1666:T1687)=0,0,IF((SUMPRODUCT(T1666:T1687,T1689:T1710)/SUM(T1666:T1687))<0,1,(SUMPRODUCT(T1666:T1687,T1689:T1710)/SUM(T1666:T1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1689:U1710,0)),IF(SUM(U1666:U1687)=0,0,IF((SUMPRODUCT(U1666:U1687,U1689:U1710)/SUM(U1666:U1687))<0,1,(SUMPRODUCT(U1666:U1687,U1689:U1710)/SUM(U1666:U1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1689:V1710,0)),IF(SUM(V1666:V1687)=0,0,IF((SUMPRODUCT(V1666:V1687,V1689:V1710)/SUM(V1666:V1687))<0,1,(SUMPRODUCT(V1666:V1687,V1689:V1710)/SUM(V1666:V1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1689:W1710,0)),IF(SUM(W1666:W1687)=0,0,IF((SUMPRODUCT(W1666:W1687,W1689:W1710)/SUM(W1666:W1687))<0,1,(SUMPRODUCT(W1666:W1687,W1689:W1710)/SUM(W1666:W1687)))),\"n/a\")","v":0}]
[]
["Asset Class 35",{"$f":"VLOOKUP($A1713,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1713,1,12,\"\"))","v":35},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1714,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1714,0)-OFFSET('RFM input'!H$276,$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1714,0)-OFFSET('RFM input'!I$276,$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1714,0)-OFFSET('RFM input'!J$276,$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1714,0)-OFFSET('RFM input'!K$276,$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1714,0)-OFFSET('RFM input'!L$276,$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1714,0)-OFFSET('RFM input'!M$276,$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1714,0)-OFFSET('RFM input'!N$276,$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1714,0)-OFFSET('RFM input'!O$276,$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1714,0)-OFFSET('RFM input'!P$276,$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1714,0)-OFFSET('RFM input'!Q$276,$A1714,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1714/C$10","v":0},{"$f":"IFERROR(MAX(0,C1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1717)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1714*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,D1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,D1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,E1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,E1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,F1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,F1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,G1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,G1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,H1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,H1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,I1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,I1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,J1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,J1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,K1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,K1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,L1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,L1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,M1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,M1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,N1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,N1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,O1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,O1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,P1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,P1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,Q1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,Q1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,R1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,R1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,S1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,S1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,T1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,T1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,U1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,U1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,V1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,V1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1714*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1718,0,$A1718))<0,\nMIN(0,E1718-(OFFSET($C1718,0,$A1718)/(OFFSET($C1716,-$A1717,$A1718)))),\nMAX(0,E1718-(OFFSET($C1718,0,$A1718)/(OFFSET($C1716,-$A1717,$A1718))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1714*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1714*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1714*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1714*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1714*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1714*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1714*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1714*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1714*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1714*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1714*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1714*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1714*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1714*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1714*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1714*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1714*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1735,0,$A1735))<0,\nMIN(0,V1735-(OFFSET($C1735,0,$A1735)/(OFFSET($C1733,-$A1734,$A1735)))),\nMAX(0,V1735-(OFFSET($C1735,0,$A1735)/(OFFSET($C1733,-$A1734,$A1735))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1714*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1715","v":0},{"$f":"IF(C1739=\"n/a\",\"n/a\",MAX(0,C1739-1))","v":0},{"$f":"IF(D1739=\"n/a\",\"n/a\",MAX(0,D1739-1))","v":0},{"$f":"IF(E1739=\"n/a\",\"n/a\",MAX(0,E1739-1))","v":0},{"$f":"IF(F1739=\"n/a\",\"n/a\",MAX(0,F1739-1))","v":0},{"$f":"IF(G1739=\"n/a\",\"n/a\",MAX(0,G1739-1))","v":0},{"$f":"IF(H1739=\"n/a\",\"n/a\",MAX(0,H1739-1))","v":0},{"$f":"IF(I1739=\"n/a\",\"n/a\",MAX(0,I1739-1))","v":0},{"$f":"IF(J1739=\"n/a\",\"n/a\",MAX(0,J1739-1))","v":0},{"$f":"IF(K1739=\"n/a\",\"n/a\",MAX(0,K1739-1))","v":0},{"$f":"IF(L1739=\"n/a\",\"n/a\",MAX(0,L1739-1))","v":0},{"$f":"IF(M1739=\"n/a\",\"n/a\",MAX(0,M1739-1))","v":0},{"$f":"IF(N1739=\"n/a\",\"n/a\",MAX(0,N1739-1))","v":0},{"$f":"IF(O1739=\"n/a\",\"n/a\",MAX(0,O1739-1))","v":0},{"$f":"IF(P1739=\"n/a\",\"n/a\",MAX(0,P1739-1))","v":0},{"$f":"IF(Q1739=\"n/a\",\"n/a\",MAX(0,Q1739-1))","v":0},{"$f":"IF(R1739=\"n/a\",\"n/a\",MAX(0,R1739-1))","v":0},{"$f":"IF(S1739=\"n/a\",\"n/a\",MAX(0,S1739-1))","v":0},{"$f":"IF(T1739=\"n/a\",\"n/a\",MAX(0,T1739-1))","v":0},{"$f":"IF(U1739=\"n/a\",\"n/a\",MAX(0,U1739-1))","v":0},{"$f":"IF(V1739=\"n/a\",\"n/a\",MAX(0,V1739-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1717)","v":"RL Capex 2014-15"},null,{"$f":"D1715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1715","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1715","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1715","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1715","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1715","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1715","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1715","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1715","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1715","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1715","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1715","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1715","v":0},{"$f":"IF(V1758=\"n/a\",\"n/a\",MAX(0,V1758-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1715","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1739:C1760,0)),IF(SUM(C1716:C1737)=0,0,IF((SUMPRODUCT(C1716:C1737,C1739:C1760)/SUM(C1716:C1737))<0,1,(SUMPRODUCT(C1716:C1737,C1739:C1760)/SUM(C1716:C1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1739:D1760,0)),IF(SUM(D1716:D1737)=0,0,IF((SUMPRODUCT(D1716:D1737,D1739:D1760)/SUM(D1716:D1737))<0,1,(SUMPRODUCT(D1716:D1737,D1739:D1760)/SUM(D1716:D1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1739:E1760,0)),IF(SUM(E1716:E1737)=0,0,IF((SUMPRODUCT(E1716:E1737,E1739:E1760)/SUM(E1716:E1737))<0,1,(SUMPRODUCT(E1716:E1737,E1739:E1760)/SUM(E1716:E1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1739:F1760,0)),IF(SUM(F1716:F1737)=0,0,IF((SUMPRODUCT(F1716:F1737,F1739:F1760)/SUM(F1716:F1737))<0,1,(SUMPRODUCT(F1716:F1737,F1739:F1760)/SUM(F1716:F1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1739:G1760,0)),IF(SUM(G1716:G1737)=0,0,IF((SUMPRODUCT(G1716:G1737,G1739:G1760)/SUM(G1716:G1737))<0,1,(SUMPRODUCT(G1716:G1737,G1739:G1760)/SUM(G1716:G1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1739:H1760,0)),IF(SUM(H1716:H1737)=0,0,IF((SUMPRODUCT(H1716:H1737,H1739:H1760)/SUM(H1716:H1737))<0,1,(SUMPRODUCT(H1716:H1737,H1739:H1760)/SUM(H1716:H1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1739:I1760,0)),IF(SUM(I1716:I1737)=0,0,IF((SUMPRODUCT(I1716:I1737,I1739:I1760)/SUM(I1716:I1737))<0,1,(SUMPRODUCT(I1716:I1737,I1739:I1760)/SUM(I1716:I1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1739:J1760,0)),IF(SUM(J1716:J1737)=0,0,IF((SUMPRODUCT(J1716:J1737,J1739:J1760)/SUM(J1716:J1737))<0,1,(SUMPRODUCT(J1716:J1737,J1739:J1760)/SUM(J1716:J1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1739:K1760,0)),IF(SUM(K1716:K1737)=0,0,IF((SUMPRODUCT(K1716:K1737,K1739:K1760)/SUM(K1716:K1737))<0,1,(SUMPRODUCT(K1716:K1737,K1739:K1760)/SUM(K1716:K1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1739:L1760,0)),IF(SUM(L1716:L1737)=0,0,IF((SUMPRODUCT(L1716:L1737,L1739:L1760)/SUM(L1716:L1737))<0,1,(SUMPRODUCT(L1716:L1737,L1739:L1760)/SUM(L1716:L1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1739:M1760,0)),IF(SUM(M1716:M1737)=0,0,IF((SUMPRODUCT(M1716:M1737,M1739:M1760)/SUM(M1716:M1737))<0,1,(SUMPRODUCT(M1716:M1737,M1739:M1760)/SUM(M1716:M1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1739:N1760,0)),IF(SUM(N1716:N1737)=0,0,IF((SUMPRODUCT(N1716:N1737,N1739:N1760)/SUM(N1716:N1737))<0,1,(SUMPRODUCT(N1716:N1737,N1739:N1760)/SUM(N1716:N1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1739:O1760,0)),IF(SUM(O1716:O1737)=0,0,IF((SUMPRODUCT(O1716:O1737,O1739:O1760)/SUM(O1716:O1737))<0,1,(SUMPRODUCT(O1716:O1737,O1739:O1760)/SUM(O1716:O1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1739:P1760,0)),IF(SUM(P1716:P1737)=0,0,IF((SUMPRODUCT(P1716:P1737,P1739:P1760)/SUM(P1716:P1737))<0,1,(SUMPRODUCT(P1716:P1737,P1739:P1760)/SUM(P1716:P1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1739:Q1760,0)),IF(SUM(Q1716:Q1737)=0,0,IF((SUMPRODUCT(Q1716:Q1737,Q1739:Q1760)/SUM(Q1716:Q1737))<0,1,(SUMPRODUCT(Q1716:Q1737,Q1739:Q1760)/SUM(Q1716:Q1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1739:R1760,0)),IF(SUM(R1716:R1737)=0,0,IF((SUMPRODUCT(R1716:R1737,R1739:R1760)/SUM(R1716:R1737))<0,1,(SUMPRODUCT(R1716:R1737,R1739:R1760)/SUM(R1716:R1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1739:S1760,0)),IF(SUM(S1716:S1737)=0,0,IF((SUMPRODUCT(S1716:S1737,S1739:S1760)/SUM(S1716:S1737))<0,1,(SUMPRODUCT(S1716:S1737,S1739:S1760)/SUM(S1716:S1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1739:T1760,0)),IF(SUM(T1716:T1737)=0,0,IF((SUMPRODUCT(T1716:T1737,T1739:T1760)/SUM(T1716:T1737))<0,1,(SUMPRODUCT(T1716:T1737,T1739:T1760)/SUM(T1716:T1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1739:U1760,0)),IF(SUM(U1716:U1737)=0,0,IF((SUMPRODUCT(U1716:U1737,U1739:U1760)/SUM(U1716:U1737))<0,1,(SUMPRODUCT(U1716:U1737,U1739:U1760)/SUM(U1716:U1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1739:V1760,0)),IF(SUM(V1716:V1737)=0,0,IF((SUMPRODUCT(V1716:V1737,V1739:V1760)/SUM(V1716:V1737))<0,1,(SUMPRODUCT(V1716:V1737,V1739:V1760)/SUM(V1716:V1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1739:W1760,0)),IF(SUM(W1716:W1737)=0,0,IF((SUMPRODUCT(W1716:W1737,W1739:W1760)/SUM(W1716:W1737))<0,1,(SUMPRODUCT(W1716:W1737,W1739:W1760)/SUM(W1716:W1737)))),\"n/a\")","v":0}]
[]
["Asset Class 36",{"$f":"VLOOKUP($A1763,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1763,1,12,\"\"))","v":36},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1764,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1764,0)-OFFSET('RFM input'!H$276,$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1764,0)-OFFSET('RFM input'!I$276,$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1764,0)-OFFSET('RFM input'!J$276,$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1764,0)-OFFSET('RFM input'!K$276,$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1764,0)-OFFSET('RFM input'!L$276,$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1764,0)-OFFSET('RFM input'!M$276,$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1764,0)-OFFSET('RFM input'!N$276,$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1764,0)-OFFSET('RFM input'!O$276,$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1764,0)-OFFSET('RFM input'!P$276,$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1764,0)-OFFSET('RFM input'!Q$276,$A1764,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1764/C$10","v":0},{"$f":"IFERROR(MAX(0,C1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1767)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1764*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,D1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,D1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,E1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,E1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,F1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,F1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,G1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,G1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,H1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,H1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,I1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,I1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,J1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,J1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,K1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,K1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,L1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,L1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,M1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,M1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,N1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,N1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,O1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,O1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,P1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,P1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,Q1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,Q1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,R1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,R1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,S1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,S1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,T1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,T1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,U1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,U1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,V1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,V1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1764*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1768,0,$A1768))<0,\nMIN(0,E1768-(OFFSET($C1768,0,$A1768)/(OFFSET($C1766,-$A1767,$A1768)))),\nMAX(0,E1768-(OFFSET($C1768,0,$A1768)/(OFFSET($C1766,-$A1767,$A1768))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1764*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1764*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1764*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1764*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1764*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1764*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1764*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1764*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1764*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1764*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1764*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1764*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1764*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1764*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1764*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1764*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1764*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1785,0,$A1785))<0,\nMIN(0,V1785-(OFFSET($C1785,0,$A1785)/(OFFSET($C1783,-$A1784,$A1785)))),\nMAX(0,V1785-(OFFSET($C1785,0,$A1785)/(OFFSET($C1783,-$A1784,$A1785))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1764*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1765","v":0},{"$f":"IF(C1789=\"n/a\",\"n/a\",MAX(0,C1789-1))","v":0},{"$f":"IF(D1789=\"n/a\",\"n/a\",MAX(0,D1789-1))","v":0},{"$f":"IF(E1789=\"n/a\",\"n/a\",MAX(0,E1789-1))","v":0},{"$f":"IF(F1789=\"n/a\",\"n/a\",MAX(0,F1789-1))","v":0},{"$f":"IF(G1789=\"n/a\",\"n/a\",MAX(0,G1789-1))","v":0},{"$f":"IF(H1789=\"n/a\",\"n/a\",MAX(0,H1789-1))","v":0},{"$f":"IF(I1789=\"n/a\",\"n/a\",MAX(0,I1789-1))","v":0},{"$f":"IF(J1789=\"n/a\",\"n/a\",MAX(0,J1789-1))","v":0},{"$f":"IF(K1789=\"n/a\",\"n/a\",MAX(0,K1789-1))","v":0},{"$f":"IF(L1789=\"n/a\",\"n/a\",MAX(0,L1789-1))","v":0},{"$f":"IF(M1789=\"n/a\",\"n/a\",MAX(0,M1789-1))","v":0},{"$f":"IF(N1789=\"n/a\",\"n/a\",MAX(0,N1789-1))","v":0},{"$f":"IF(O1789=\"n/a\",\"n/a\",MAX(0,O1789-1))","v":0},{"$f":"IF(P1789=\"n/a\",\"n/a\",MAX(0,P1789-1))","v":0},{"$f":"IF(Q1789=\"n/a\",\"n/a\",MAX(0,Q1789-1))","v":0},{"$f":"IF(R1789=\"n/a\",\"n/a\",MAX(0,R1789-1))","v":0},{"$f":"IF(S1789=\"n/a\",\"n/a\",MAX(0,S1789-1))","v":0},{"$f":"IF(T1789=\"n/a\",\"n/a\",MAX(0,T1789-1))","v":0},{"$f":"IF(U1789=\"n/a\",\"n/a\",MAX(0,U1789-1))","v":0},{"$f":"IF(V1789=\"n/a\",\"n/a\",MAX(0,V1789-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1767)","v":"RL Capex 2014-15"},null,{"$f":"D1765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1765","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1765","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1765","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1765","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1765","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1765","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1765","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1765","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1765","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1765","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1765","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1765","v":0},{"$f":"IF(V1808=\"n/a\",\"n/a\",MAX(0,V1808-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1765","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1789:C1810,0)),IF(SUM(C1766:C1787)=0,0,IF((SUMPRODUCT(C1766:C1787,C1789:C1810)/SUM(C1766:C1787))<0,1,(SUMPRODUCT(C1766:C1787,C1789:C1810)/SUM(C1766:C1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1789:D1810,0)),IF(SUM(D1766:D1787)=0,0,IF((SUMPRODUCT(D1766:D1787,D1789:D1810)/SUM(D1766:D1787))<0,1,(SUMPRODUCT(D1766:D1787,D1789:D1810)/SUM(D1766:D1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1789:E1810,0)),IF(SUM(E1766:E1787)=0,0,IF((SUMPRODUCT(E1766:E1787,E1789:E1810)/SUM(E1766:E1787))<0,1,(SUMPRODUCT(E1766:E1787,E1789:E1810)/SUM(E1766:E1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1789:F1810,0)),IF(SUM(F1766:F1787)=0,0,IF((SUMPRODUCT(F1766:F1787,F1789:F1810)/SUM(F1766:F1787))<0,1,(SUMPRODUCT(F1766:F1787,F1789:F1810)/SUM(F1766:F1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1789:G1810,0)),IF(SUM(G1766:G1787)=0,0,IF((SUMPRODUCT(G1766:G1787,G1789:G1810)/SUM(G1766:G1787))<0,1,(SUMPRODUCT(G1766:G1787,G1789:G1810)/SUM(G1766:G1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1789:H1810,0)),IF(SUM(H1766:H1787)=0,0,IF((SUMPRODUCT(H1766:H1787,H1789:H1810)/SUM(H1766:H1787))<0,1,(SUMPRODUCT(H1766:H1787,H1789:H1810)/SUM(H1766:H1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1789:I1810,0)),IF(SUM(I1766:I1787)=0,0,IF((SUMPRODUCT(I1766:I1787,I1789:I1810)/SUM(I1766:I1787))<0,1,(SUMPRODUCT(I1766:I1787,I1789:I1810)/SUM(I1766:I1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1789:J1810,0)),IF(SUM(J1766:J1787)=0,0,IF((SUMPRODUCT(J1766:J1787,J1789:J1810)/SUM(J1766:J1787))<0,1,(SUMPRODUCT(J1766:J1787,J1789:J1810)/SUM(J1766:J1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1789:K1810,0)),IF(SUM(K1766:K1787)=0,0,IF((SUMPRODUCT(K1766:K1787,K1789:K1810)/SUM(K1766:K1787))<0,1,(SUMPRODUCT(K1766:K1787,K1789:K1810)/SUM(K1766:K1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1789:L1810,0)),IF(SUM(L1766:L1787)=0,0,IF((SUMPRODUCT(L1766:L1787,L1789:L1810)/SUM(L1766:L1787))<0,1,(SUMPRODUCT(L1766:L1787,L1789:L1810)/SUM(L1766:L1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1789:M1810,0)),IF(SUM(M1766:M1787)=0,0,IF((SUMPRODUCT(M1766:M1787,M1789:M1810)/SUM(M1766:M1787))<0,1,(SUMPRODUCT(M1766:M1787,M1789:M1810)/SUM(M1766:M1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1789:N1810,0)),IF(SUM(N1766:N1787)=0,0,IF((SUMPRODUCT(N1766:N1787,N1789:N1810)/SUM(N1766:N1787))<0,1,(SUMPRODUCT(N1766:N1787,N1789:N1810)/SUM(N1766:N1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1789:O1810,0)),IF(SUM(O1766:O1787)=0,0,IF((SUMPRODUCT(O1766:O1787,O1789:O1810)/SUM(O1766:O1787))<0,1,(SUMPRODUCT(O1766:O1787,O1789:O1810)/SUM(O1766:O1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1789:P1810,0)),IF(SUM(P1766:P1787)=0,0,IF((SUMPRODUCT(P1766:P1787,P1789:P1810)/SUM(P1766:P1787))<0,1,(SUMPRODUCT(P1766:P1787,P1789:P1810)/SUM(P1766:P1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1789:Q1810,0)),IF(SUM(Q1766:Q1787)=0,0,IF((SUMPRODUCT(Q1766:Q1787,Q1789:Q1810)/SUM(Q1766:Q1787))<0,1,(SUMPRODUCT(Q1766:Q1787,Q1789:Q1810)/SUM(Q1766:Q1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1789:R1810,0)),IF(SUM(R1766:R1787)=0,0,IF((SUMPRODUCT(R1766:R1787,R1789:R1810)/SUM(R1766:R1787))<0,1,(SUMPRODUCT(R1766:R1787,R1789:R1810)/SUM(R1766:R1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1789:S1810,0)),IF(SUM(S1766:S1787)=0,0,IF((SUMPRODUCT(S1766:S1787,S1789:S1810)/SUM(S1766:S1787))<0,1,(SUMPRODUCT(S1766:S1787,S1789:S1810)/SUM(S1766:S1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1789:T1810,0)),IF(SUM(T1766:T1787)=0,0,IF((SUMPRODUCT(T1766:T1787,T1789:T1810)/SUM(T1766:T1787))<0,1,(SUMPRODUCT(T1766:T1787,T1789:T1810)/SUM(T1766:T1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1789:U1810,0)),IF(SUM(U1766:U1787)=0,0,IF((SUMPRODUCT(U1766:U1787,U1789:U1810)/SUM(U1766:U1787))<0,1,(SUMPRODUCT(U1766:U1787,U1789:U1810)/SUM(U1766:U1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1789:V1810,0)),IF(SUM(V1766:V1787)=0,0,IF((SUMPRODUCT(V1766:V1787,V1789:V1810)/SUM(V1766:V1787))<0,1,(SUMPRODUCT(V1766:V1787,V1789:V1810)/SUM(V1766:V1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1789:W1810,0)),IF(SUM(W1766:W1787)=0,0,IF((SUMPRODUCT(W1766:W1787,W1789:W1810)/SUM(W1766:W1787))<0,1,(SUMPRODUCT(W1766:W1787,W1789:W1810)/SUM(W1766:W1787)))),\"n/a\")","v":0}]
[]
["Asset Class 37",{"$f":"VLOOKUP($A1813,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1813,1,12,\"\"))","v":37},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1814,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1814,0)-OFFSET('RFM input'!H$276,$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1814,0)-OFFSET('RFM input'!I$276,$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1814,0)-OFFSET('RFM input'!J$276,$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1814,0)-OFFSET('RFM input'!K$276,$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1814,0)-OFFSET('RFM input'!L$276,$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1814,0)-OFFSET('RFM input'!M$276,$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1814,0)-OFFSET('RFM input'!N$276,$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1814,0)-OFFSET('RFM input'!O$276,$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1814,0)-OFFSET('RFM input'!P$276,$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1814,0)-OFFSET('RFM input'!Q$276,$A1814,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1814/C$10","v":0},{"$f":"IFERROR(MAX(0,C1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1817)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1814*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,D1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,D1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,E1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,E1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,F1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,F1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,G1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,G1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,H1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,H1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,I1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,I1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,J1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,J1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,K1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,K1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,L1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,L1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,M1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,M1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,N1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,N1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,O1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,O1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,P1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,P1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,Q1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,Q1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,R1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,R1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,S1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,S1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,T1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,T1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,U1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,U1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,V1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,V1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1814*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1818,0,$A1818))<0,\nMIN(0,E1818-(OFFSET($C1818,0,$A1818)/(OFFSET($C1816,-$A1817,$A1818)))),\nMAX(0,E1818-(OFFSET($C1818,0,$A1818)/(OFFSET($C1816,-$A1817,$A1818))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1814*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1814*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1814*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1814*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1814*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1814*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1814*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1814*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1814*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1814*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1814*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1814*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1814*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1814*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1814*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1814*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1814*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1835,0,$A1835))<0,\nMIN(0,V1835-(OFFSET($C1835,0,$A1835)/(OFFSET($C1833,-$A1834,$A1835)))),\nMAX(0,V1835-(OFFSET($C1835,0,$A1835)/(OFFSET($C1833,-$A1834,$A1835))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1814*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1815","v":0},{"$f":"IF(C1839=\"n/a\",\"n/a\",MAX(0,C1839-1))","v":0},{"$f":"IF(D1839=\"n/a\",\"n/a\",MAX(0,D1839-1))","v":0},{"$f":"IF(E1839=\"n/a\",\"n/a\",MAX(0,E1839-1))","v":0},{"$f":"IF(F1839=\"n/a\",\"n/a\",MAX(0,F1839-1))","v":0},{"$f":"IF(G1839=\"n/a\",\"n/a\",MAX(0,G1839-1))","v":0},{"$f":"IF(H1839=\"n/a\",\"n/a\",MAX(0,H1839-1))","v":0},{"$f":"IF(I1839=\"n/a\",\"n/a\",MAX(0,I1839-1))","v":0},{"$f":"IF(J1839=\"n/a\",\"n/a\",MAX(0,J1839-1))","v":0},{"$f":"IF(K1839=\"n/a\",\"n/a\",MAX(0,K1839-1))","v":0},{"$f":"IF(L1839=\"n/a\",\"n/a\",MAX(0,L1839-1))","v":0},{"$f":"IF(M1839=\"n/a\",\"n/a\",MAX(0,M1839-1))","v":0},{"$f":"IF(N1839=\"n/a\",\"n/a\",MAX(0,N1839-1))","v":0},{"$f":"IF(O1839=\"n/a\",\"n/a\",MAX(0,O1839-1))","v":0},{"$f":"IF(P1839=\"n/a\",\"n/a\",MAX(0,P1839-1))","v":0},{"$f":"IF(Q1839=\"n/a\",\"n/a\",MAX(0,Q1839-1))","v":0},{"$f":"IF(R1839=\"n/a\",\"n/a\",MAX(0,R1839-1))","v":0},{"$f":"IF(S1839=\"n/a\",\"n/a\",MAX(0,S1839-1))","v":0},{"$f":"IF(T1839=\"n/a\",\"n/a\",MAX(0,T1839-1))","v":0},{"$f":"IF(U1839=\"n/a\",\"n/a\",MAX(0,U1839-1))","v":0},{"$f":"IF(V1839=\"n/a\",\"n/a\",MAX(0,V1839-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1817)","v":"RL Capex 2014-15"},null,{"$f":"D1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1815","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1815","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1815","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1815","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1815","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1815","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1815","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1815","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1815","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1815","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1815","v":0},{"$f":"IF(V1858=\"n/a\",\"n/a\",MAX(0,V1858-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1815","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1839:C1860,0)),IF(SUM(C1816:C1837)=0,0,IF((SUMPRODUCT(C1816:C1837,C1839:C1860)/SUM(C1816:C1837))<0,1,(SUMPRODUCT(C1816:C1837,C1839:C1860)/SUM(C1816:C1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1839:D1860,0)),IF(SUM(D1816:D1837)=0,0,IF((SUMPRODUCT(D1816:D1837,D1839:D1860)/SUM(D1816:D1837))<0,1,(SUMPRODUCT(D1816:D1837,D1839:D1860)/SUM(D1816:D1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1839:E1860,0)),IF(SUM(E1816:E1837)=0,0,IF((SUMPRODUCT(E1816:E1837,E1839:E1860)/SUM(E1816:E1837))<0,1,(SUMPRODUCT(E1816:E1837,E1839:E1860)/SUM(E1816:E1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1839:F1860,0)),IF(SUM(F1816:F1837)=0,0,IF((SUMPRODUCT(F1816:F1837,F1839:F1860)/SUM(F1816:F1837))<0,1,(SUMPRODUCT(F1816:F1837,F1839:F1860)/SUM(F1816:F1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1839:G1860,0)),IF(SUM(G1816:G1837)=0,0,IF((SUMPRODUCT(G1816:G1837,G1839:G1860)/SUM(G1816:G1837))<0,1,(SUMPRODUCT(G1816:G1837,G1839:G1860)/SUM(G1816:G1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1839:H1860,0)),IF(SUM(H1816:H1837)=0,0,IF((SUMPRODUCT(H1816:H1837,H1839:H1860)/SUM(H1816:H1837))<0,1,(SUMPRODUCT(H1816:H1837,H1839:H1860)/SUM(H1816:H1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1839:I1860,0)),IF(SUM(I1816:I1837)=0,0,IF((SUMPRODUCT(I1816:I1837,I1839:I1860)/SUM(I1816:I1837))<0,1,(SUMPRODUCT(I1816:I1837,I1839:I1860)/SUM(I1816:I1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1839:J1860,0)),IF(SUM(J1816:J1837)=0,0,IF((SUMPRODUCT(J1816:J1837,J1839:J1860)/SUM(J1816:J1837))<0,1,(SUMPRODUCT(J1816:J1837,J1839:J1860)/SUM(J1816:J1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1839:K1860,0)),IF(SUM(K1816:K1837)=0,0,IF((SUMPRODUCT(K1816:K1837,K1839:K1860)/SUM(K1816:K1837))<0,1,(SUMPRODUCT(K1816:K1837,K1839:K1860)/SUM(K1816:K1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1839:L1860,0)),IF(SUM(L1816:L1837)=0,0,IF((SUMPRODUCT(L1816:L1837,L1839:L1860)/SUM(L1816:L1837))<0,1,(SUMPRODUCT(L1816:L1837,L1839:L1860)/SUM(L1816:L1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1839:M1860,0)),IF(SUM(M1816:M1837)=0,0,IF((SUMPRODUCT(M1816:M1837,M1839:M1860)/SUM(M1816:M1837))<0,1,(SUMPRODUCT(M1816:M1837,M1839:M1860)/SUM(M1816:M1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1839:N1860,0)),IF(SUM(N1816:N1837)=0,0,IF((SUMPRODUCT(N1816:N1837,N1839:N1860)/SUM(N1816:N1837))<0,1,(SUMPRODUCT(N1816:N1837,N1839:N1860)/SUM(N1816:N1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1839:O1860,0)),IF(SUM(O1816:O1837)=0,0,IF((SUMPRODUCT(O1816:O1837,O1839:O1860)/SUM(O1816:O1837))<0,1,(SUMPRODUCT(O1816:O1837,O1839:O1860)/SUM(O1816:O1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1839:P1860,0)),IF(SUM(P1816:P1837)=0,0,IF((SUMPRODUCT(P1816:P1837,P1839:P1860)/SUM(P1816:P1837))<0,1,(SUMPRODUCT(P1816:P1837,P1839:P1860)/SUM(P1816:P1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1839:Q1860,0)),IF(SUM(Q1816:Q1837)=0,0,IF((SUMPRODUCT(Q1816:Q1837,Q1839:Q1860)/SUM(Q1816:Q1837))<0,1,(SUMPRODUCT(Q1816:Q1837,Q1839:Q1860)/SUM(Q1816:Q1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1839:R1860,0)),IF(SUM(R1816:R1837)=0,0,IF((SUMPRODUCT(R1816:R1837,R1839:R1860)/SUM(R1816:R1837))<0,1,(SUMPRODUCT(R1816:R1837,R1839:R1860)/SUM(R1816:R1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1839:S1860,0)),IF(SUM(S1816:S1837)=0,0,IF((SUMPRODUCT(S1816:S1837,S1839:S1860)/SUM(S1816:S1837))<0,1,(SUMPRODUCT(S1816:S1837,S1839:S1860)/SUM(S1816:S1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1839:T1860,0)),IF(SUM(T1816:T1837)=0,0,IF((SUMPRODUCT(T1816:T1837,T1839:T1860)/SUM(T1816:T1837))<0,1,(SUMPRODUCT(T1816:T1837,T1839:T1860)/SUM(T1816:T1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1839:U1860,0)),IF(SUM(U1816:U1837)=0,0,IF((SUMPRODUCT(U1816:U1837,U1839:U1860)/SUM(U1816:U1837))<0,1,(SUMPRODUCT(U1816:U1837,U1839:U1860)/SUM(U1816:U1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1839:V1860,0)),IF(SUM(V1816:V1837)=0,0,IF((SUMPRODUCT(V1816:V1837,V1839:V1860)/SUM(V1816:V1837))<0,1,(SUMPRODUCT(V1816:V1837,V1839:V1860)/SUM(V1816:V1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1839:W1860,0)),IF(SUM(W1816:W1837)=0,0,IF((SUMPRODUCT(W1816:W1837,W1839:W1860)/SUM(W1816:W1837))<0,1,(SUMPRODUCT(W1816:W1837,W1839:W1860)/SUM(W1816:W1837)))),\"n/a\")","v":0}]
[]
["Asset Class 38",{"$f":"VLOOKUP($A1863,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1863,1,12,\"\"))","v":38},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1864,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1864,0)-OFFSET('RFM input'!H$276,$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1864,0)-OFFSET('RFM input'!I$276,$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1864,0)-OFFSET('RFM input'!J$276,$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1864,0)-OFFSET('RFM input'!K$276,$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1864,0)-OFFSET('RFM input'!L$276,$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1864,0)-OFFSET('RFM input'!M$276,$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1864,0)-OFFSET('RFM input'!N$276,$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1864,0)-OFFSET('RFM input'!O$276,$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1864,0)-OFFSET('RFM input'!P$276,$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1864,0)-OFFSET('RFM input'!Q$276,$A1864,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1864/C$10","v":0},{"$f":"IFERROR(MAX(0,C1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1867)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1864*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,D1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,D1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,E1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,E1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,F1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,F1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,G1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,G1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,H1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,H1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,I1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,I1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,J1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,J1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,K1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,K1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,L1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,L1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,M1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,M1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,N1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,N1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,O1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,O1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,P1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,P1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,Q1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,Q1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,R1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,R1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,S1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,S1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,T1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,T1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,U1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,U1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,V1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,V1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1864*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1868,0,$A1868))<0,\nMIN(0,E1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1866,-$A1867,$A1868)))),\nMAX(0,E1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1866,-$A1867,$A1868))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1864*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1864*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1864*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1864*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1864*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1864*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1864*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1864*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1864*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1864*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1864*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1864*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1864*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1864*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1864*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1864*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1864*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1885,0,$A1885))<0,\nMIN(0,V1885-(OFFSET($C1885,0,$A1885)/(OFFSET($C1883,-$A1884,$A1885)))),\nMAX(0,V1885-(OFFSET($C1885,0,$A1885)/(OFFSET($C1883,-$A1884,$A1885))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1864*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1865","v":0},{"$f":"IF(C1889=\"n/a\",\"n/a\",MAX(0,C1889-1))","v":0},{"$f":"IF(D1889=\"n/a\",\"n/a\",MAX(0,D1889-1))","v":0},{"$f":"IF(E1889=\"n/a\",\"n/a\",MAX(0,E1889-1))","v":0},{"$f":"IF(F1889=\"n/a\",\"n/a\",MAX(0,F1889-1))","v":0},{"$f":"IF(G1889=\"n/a\",\"n/a\",MAX(0,G1889-1))","v":0},{"$f":"IF(H1889=\"n/a\",\"n/a\",MAX(0,H1889-1))","v":0},{"$f":"IF(I1889=\"n/a\",\"n/a\",MAX(0,I1889-1))","v":0},{"$f":"IF(J1889=\"n/a\",\"n/a\",MAX(0,J1889-1))","v":0},{"$f":"IF(K1889=\"n/a\",\"n/a\",MAX(0,K1889-1))","v":0},{"$f":"IF(L1889=\"n/a\",\"n/a\",MAX(0,L1889-1))","v":0},{"$f":"IF(M1889=\"n/a\",\"n/a\",MAX(0,M1889-1))","v":0},{"$f":"IF(N1889=\"n/a\",\"n/a\",MAX(0,N1889-1))","v":0},{"$f":"IF(O1889=\"n/a\",\"n/a\",MAX(0,O1889-1))","v":0},{"$f":"IF(P1889=\"n/a\",\"n/a\",MAX(0,P1889-1))","v":0},{"$f":"IF(Q1889=\"n/a\",\"n/a\",MAX(0,Q1889-1))","v":0},{"$f":"IF(R1889=\"n/a\",\"n/a\",MAX(0,R1889-1))","v":0},{"$f":"IF(S1889=\"n/a\",\"n/a\",MAX(0,S1889-1))","v":0},{"$f":"IF(T1889=\"n/a\",\"n/a\",MAX(0,T1889-1))","v":0},{"$f":"IF(U1889=\"n/a\",\"n/a\",MAX(0,U1889-1))","v":0},{"$f":"IF(V1889=\"n/a\",\"n/a\",MAX(0,V1889-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1867)","v":"RL Capex 2014-15"},null,{"$f":"D1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1865","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1865","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1865","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1865","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1865","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1865","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1865","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1865","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1865","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1865","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1865","v":0},{"$f":"IF(V1908=\"n/a\",\"n/a\",MAX(0,V1908-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1865","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1889:C1910,0)),IF(SUM(C1866:C1887)=0,0,IF((SUMPRODUCT(C1866:C1887,C1889:C1910)/SUM(C1866:C1887))<0,1,(SUMPRODUCT(C1866:C1887,C1889:C1910)/SUM(C1866:C1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1889:D1910,0)),IF(SUM(D1866:D1887)=0,0,IF((SUMPRODUCT(D1866:D1887,D1889:D1910)/SUM(D1866:D1887))<0,1,(SUMPRODUCT(D1866:D1887,D1889:D1910)/SUM(D1866:D1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1889:E1910,0)),IF(SUM(E1866:E1887)=0,0,IF((SUMPRODUCT(E1866:E1887,E1889:E1910)/SUM(E1866:E1887))<0,1,(SUMPRODUCT(E1866:E1887,E1889:E1910)/SUM(E1866:E1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1889:F1910,0)),IF(SUM(F1866:F1887)=0,0,IF((SUMPRODUCT(F1866:F1887,F1889:F1910)/SUM(F1866:F1887))<0,1,(SUMPRODUCT(F1866:F1887,F1889:F1910)/SUM(F1866:F1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1889:G1910,0)),IF(SUM(G1866:G1887)=0,0,IF((SUMPRODUCT(G1866:G1887,G1889:G1910)/SUM(G1866:G1887))<0,1,(SUMPRODUCT(G1866:G1887,G1889:G1910)/SUM(G1866:G1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1889:H1910,0)),IF(SUM(H1866:H1887)=0,0,IF((SUMPRODUCT(H1866:H1887,H1889:H1910)/SUM(H1866:H1887))<0,1,(SUMPRODUCT(H1866:H1887,H1889:H1910)/SUM(H1866:H1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1889:I1910,0)),IF(SUM(I1866:I1887)=0,0,IF((SUMPRODUCT(I1866:I1887,I1889:I1910)/SUM(I1866:I1887))<0,1,(SUMPRODUCT(I1866:I1887,I1889:I1910)/SUM(I1866:I1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1889:J1910,0)),IF(SUM(J1866:J1887)=0,0,IF((SUMPRODUCT(J1866:J1887,J1889:J1910)/SUM(J1866:J1887))<0,1,(SUMPRODUCT(J1866:J1887,J1889:J1910)/SUM(J1866:J1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1889:K1910,0)),IF(SUM(K1866:K1887)=0,0,IF((SUMPRODUCT(K1866:K1887,K1889:K1910)/SUM(K1866:K1887))<0,1,(SUMPRODUCT(K1866:K1887,K1889:K1910)/SUM(K1866:K1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1889:L1910,0)),IF(SUM(L1866:L1887)=0,0,IF((SUMPRODUCT(L1866:L1887,L1889:L1910)/SUM(L1866:L1887))<0,1,(SUMPRODUCT(L1866:L1887,L1889:L1910)/SUM(L1866:L1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1889:M1910,0)),IF(SUM(M1866:M1887)=0,0,IF((SUMPRODUCT(M1866:M1887,M1889:M1910)/SUM(M1866:M1887))<0,1,(SUMPRODUCT(M1866:M1887,M1889:M1910)/SUM(M1866:M1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1889:N1910,0)),IF(SUM(N1866:N1887)=0,0,IF((SUMPRODUCT(N1866:N1887,N1889:N1910)/SUM(N1866:N1887))<0,1,(SUMPRODUCT(N1866:N1887,N1889:N1910)/SUM(N1866:N1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1889:O1910,0)),IF(SUM(O1866:O1887)=0,0,IF((SUMPRODUCT(O1866:O1887,O1889:O1910)/SUM(O1866:O1887))<0,1,(SUMPRODUCT(O1866:O1887,O1889:O1910)/SUM(O1866:O1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1889:P1910,0)),IF(SUM(P1866:P1887)=0,0,IF((SUMPRODUCT(P1866:P1887,P1889:P1910)/SUM(P1866:P1887))<0,1,(SUMPRODUCT(P1866:P1887,P1889:P1910)/SUM(P1866:P1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1889:Q1910,0)),IF(SUM(Q1866:Q1887)=0,0,IF((SUMPRODUCT(Q1866:Q1887,Q1889:Q1910)/SUM(Q1866:Q1887))<0,1,(SUMPRODUCT(Q1866:Q1887,Q1889:Q1910)/SUM(Q1866:Q1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1889:R1910,0)),IF(SUM(R1866:R1887)=0,0,IF((SUMPRODUCT(R1866:R1887,R1889:R1910)/SUM(R1866:R1887))<0,1,(SUMPRODUCT(R1866:R1887,R1889:R1910)/SUM(R1866:R1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1889:S1910,0)),IF(SUM(S1866:S1887)=0,0,IF((SUMPRODUCT(S1866:S1887,S1889:S1910)/SUM(S1866:S1887))<0,1,(SUMPRODUCT(S1866:S1887,S1889:S1910)/SUM(S1866:S1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1889:T1910,0)),IF(SUM(T1866:T1887)=0,0,IF((SUMPRODUCT(T1866:T1887,T1889:T1910)/SUM(T1866:T1887))<0,1,(SUMPRODUCT(T1866:T1887,T1889:T1910)/SUM(T1866:T1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1889:U1910,0)),IF(SUM(U1866:U1887)=0,0,IF((SUMPRODUCT(U1866:U1887,U1889:U1910)/SUM(U1866:U1887))<0,1,(SUMPRODUCT(U1866:U1887,U1889:U1910)/SUM(U1866:U1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1889:V1910,0)),IF(SUM(V1866:V1887)=0,0,IF((SUMPRODUCT(V1866:V1887,V1889:V1910)/SUM(V1866:V1887))<0,1,(SUMPRODUCT(V1866:V1887,V1889:V1910)/SUM(V1866:V1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1889:W1910,0)),IF(SUM(W1866:W1887)=0,0,IF((SUMPRODUCT(W1866:W1887,W1889:W1910)/SUM(W1866:W1887))<0,1,(SUMPRODUCT(W1866:W1887,W1889:W1910)/SUM(W1866:W1887)))),\"n/a\")","v":0}]
[]
["Asset Class 39",{"$f":"VLOOKUP($A1913,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1913,1,12,\"\"))","v":39},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1914,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1914,0)-OFFSET('RFM input'!H$276,$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1914,0)-OFFSET('RFM input'!I$276,$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1914,0)-OFFSET('RFM input'!J$276,$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1914,0)-OFFSET('RFM input'!K$276,$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1914,0)-OFFSET('RFM input'!L$276,$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1914,0)-OFFSET('RFM input'!M$276,$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1914,0)-OFFSET('RFM input'!N$276,$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1914,0)-OFFSET('RFM input'!O$276,$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1914,0)-OFFSET('RFM input'!P$276,$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1914,0)-OFFSET('RFM input'!Q$276,$A1914,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1914/C$10","v":0},{"$f":"IFERROR(MAX(0,C1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1917)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1914*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,D1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,D1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,E1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,E1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,F1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,F1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,G1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,G1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,H1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,H1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,I1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,I1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,J1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,J1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,K1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,K1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,L1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,L1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,M1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,M1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,N1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,N1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,O1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,O1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,P1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,P1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,Q1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,Q1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,R1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,R1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,S1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,S1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,T1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,T1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,U1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,U1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,V1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,V1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1914*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1918,0,$A1918))<0,\nMIN(0,E1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1916,-$A1917,$A1918)))),\nMAX(0,E1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1916,-$A1917,$A1918))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1914*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1914*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1914*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1914*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1914*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1914*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1914*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1914*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1914*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1914*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1914*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1914*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1914*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1914*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1914*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1914*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1914*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1935,0,$A1935))<0,\nMIN(0,V1935-(OFFSET($C1935,0,$A1935)/(OFFSET($C1933,-$A1934,$A1935)))),\nMAX(0,V1935-(OFFSET($C1935,0,$A1935)/(OFFSET($C1933,-$A1934,$A1935))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1914*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1915","v":0},{"$f":"IF(C1939=\"n/a\",\"n/a\",MAX(0,C1939-1))","v":0},{"$f":"IF(D1939=\"n/a\",\"n/a\",MAX(0,D1939-1))","v":0},{"$f":"IF(E1939=\"n/a\",\"n/a\",MAX(0,E1939-1))","v":0},{"$f":"IF(F1939=\"n/a\",\"n/a\",MAX(0,F1939-1))","v":0},{"$f":"IF(G1939=\"n/a\",\"n/a\",MAX(0,G1939-1))","v":0},{"$f":"IF(H1939=\"n/a\",\"n/a\",MAX(0,H1939-1))","v":0},{"$f":"IF(I1939=\"n/a\",\"n/a\",MAX(0,I1939-1))","v":0},{"$f":"IF(J1939=\"n/a\",\"n/a\",MAX(0,J1939-1))","v":0},{"$f":"IF(K1939=\"n/a\",\"n/a\",MAX(0,K1939-1))","v":0},{"$f":"IF(L1939=\"n/a\",\"n/a\",MAX(0,L1939-1))","v":0},{"$f":"IF(M1939=\"n/a\",\"n/a\",MAX(0,M1939-1))","v":0},{"$f":"IF(N1939=\"n/a\",\"n/a\",MAX(0,N1939-1))","v":0},{"$f":"IF(O1939=\"n/a\",\"n/a\",MAX(0,O1939-1))","v":0},{"$f":"IF(P1939=\"n/a\",\"n/a\",MAX(0,P1939-1))","v":0},{"$f":"IF(Q1939=\"n/a\",\"n/a\",MAX(0,Q1939-1))","v":0},{"$f":"IF(R1939=\"n/a\",\"n/a\",MAX(0,R1939-1))","v":0},{"$f":"IF(S1939=\"n/a\",\"n/a\",MAX(0,S1939-1))","v":0},{"$f":"IF(T1939=\"n/a\",\"n/a\",MAX(0,T1939-1))","v":0},{"$f":"IF(U1939=\"n/a\",\"n/a\",MAX(0,U1939-1))","v":0},{"$f":"IF(V1939=\"n/a\",\"n/a\",MAX(0,V1939-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1917)","v":"RL Capex 2014-15"},null,{"$f":"D1915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1915","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1915","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1915","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1915","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1915","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1915","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1915","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1915","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1915","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1915","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1915","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1915","v":0},{"$f":"IF(V1958=\"n/a\",\"n/a\",MAX(0,V1958-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1915","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1939:C1960,0)),IF(SUM(C1916:C1937)=0,0,IF((SUMPRODUCT(C1916:C1937,C1939:C1960)/SUM(C1916:C1937))<0,1,(SUMPRODUCT(C1916:C1937,C1939:C1960)/SUM(C1916:C1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1939:D1960,0)),IF(SUM(D1916:D1937)=0,0,IF((SUMPRODUCT(D1916:D1937,D1939:D1960)/SUM(D1916:D1937))<0,1,(SUMPRODUCT(D1916:D1937,D1939:D1960)/SUM(D1916:D1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1939:E1960,0)),IF(SUM(E1916:E1937)=0,0,IF((SUMPRODUCT(E1916:E1937,E1939:E1960)/SUM(E1916:E1937))<0,1,(SUMPRODUCT(E1916:E1937,E1939:E1960)/SUM(E1916:E1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1939:F1960,0)),IF(SUM(F1916:F1937)=0,0,IF((SUMPRODUCT(F1916:F1937,F1939:F1960)/SUM(F1916:F1937))<0,1,(SUMPRODUCT(F1916:F1937,F1939:F1960)/SUM(F1916:F1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1939:G1960,0)),IF(SUM(G1916:G1937)=0,0,IF((SUMPRODUCT(G1916:G1937,G1939:G1960)/SUM(G1916:G1937))<0,1,(SUMPRODUCT(G1916:G1937,G1939:G1960)/SUM(G1916:G1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1939:H1960,0)),IF(SUM(H1916:H1937)=0,0,IF((SUMPRODUCT(H1916:H1937,H1939:H1960)/SUM(H1916:H1937))<0,1,(SUMPRODUCT(H1916:H1937,H1939:H1960)/SUM(H1916:H1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1939:I1960,0)),IF(SUM(I1916:I1937)=0,0,IF((SUMPRODUCT(I1916:I1937,I1939:I1960)/SUM(I1916:I1937))<0,1,(SUMPRODUCT(I1916:I1937,I1939:I1960)/SUM(I1916:I1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1939:J1960,0)),IF(SUM(J1916:J1937)=0,0,IF((SUMPRODUCT(J1916:J1937,J1939:J1960)/SUM(J1916:J1937))<0,1,(SUMPRODUCT(J1916:J1937,J1939:J1960)/SUM(J1916:J1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1939:K1960,0)),IF(SUM(K1916:K1937)=0,0,IF((SUMPRODUCT(K1916:K1937,K1939:K1960)/SUM(K1916:K1937))<0,1,(SUMPRODUCT(K1916:K1937,K1939:K1960)/SUM(K1916:K1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1939:L1960,0)),IF(SUM(L1916:L1937)=0,0,IF((SUMPRODUCT(L1916:L1937,L1939:L1960)/SUM(L1916:L1937))<0,1,(SUMPRODUCT(L1916:L1937,L1939:L1960)/SUM(L1916:L1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1939:M1960,0)),IF(SUM(M1916:M1937)=0,0,IF((SUMPRODUCT(M1916:M1937,M1939:M1960)/SUM(M1916:M1937))<0,1,(SUMPRODUCT(M1916:M1937,M1939:M1960)/SUM(M1916:M1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1939:N1960,0)),IF(SUM(N1916:N1937)=0,0,IF((SUMPRODUCT(N1916:N1937,N1939:N1960)/SUM(N1916:N1937))<0,1,(SUMPRODUCT(N1916:N1937,N1939:N1960)/SUM(N1916:N1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1939:O1960,0)),IF(SUM(O1916:O1937)=0,0,IF((SUMPRODUCT(O1916:O1937,O1939:O1960)/SUM(O1916:O1937))<0,1,(SUMPRODUCT(O1916:O1937,O1939:O1960)/SUM(O1916:O1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1939:P1960,0)),IF(SUM(P1916:P1937)=0,0,IF((SUMPRODUCT(P1916:P1937,P1939:P1960)/SUM(P1916:P1937))<0,1,(SUMPRODUCT(P1916:P1937,P1939:P1960)/SUM(P1916:P1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1939:Q1960,0)),IF(SUM(Q1916:Q1937)=0,0,IF((SUMPRODUCT(Q1916:Q1937,Q1939:Q1960)/SUM(Q1916:Q1937))<0,1,(SUMPRODUCT(Q1916:Q1937,Q1939:Q1960)/SUM(Q1916:Q1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1939:R1960,0)),IF(SUM(R1916:R1937)=0,0,IF((SUMPRODUCT(R1916:R1937,R1939:R1960)/SUM(R1916:R1937))<0,1,(SUMPRODUCT(R1916:R1937,R1939:R1960)/SUM(R1916:R1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1939:S1960,0)),IF(SUM(S1916:S1937)=0,0,IF((SUMPRODUCT(S1916:S1937,S1939:S1960)/SUM(S1916:S1937))<0,1,(SUMPRODUCT(S1916:S1937,S1939:S1960)/SUM(S1916:S1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1939:T1960,0)),IF(SUM(T1916:T1937)=0,0,IF((SUMPRODUCT(T1916:T1937,T1939:T1960)/SUM(T1916:T1937))<0,1,(SUMPRODUCT(T1916:T1937,T1939:T1960)/SUM(T1916:T1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1939:U1960,0)),IF(SUM(U1916:U1937)=0,0,IF((SUMPRODUCT(U1916:U1937,U1939:U1960)/SUM(U1916:U1937))<0,1,(SUMPRODUCT(U1916:U1937,U1939:U1960)/SUM(U1916:U1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1939:V1960,0)),IF(SUM(V1916:V1937)=0,0,IF((SUMPRODUCT(V1916:V1937,V1939:V1960)/SUM(V1916:V1937))<0,1,(SUMPRODUCT(V1916:V1937,V1939:V1960)/SUM(V1916:V1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1939:W1960,0)),IF(SUM(W1916:W1937)=0,0,IF((SUMPRODUCT(W1916:W1937,W1939:W1960)/SUM(W1916:W1937))<0,1,(SUMPRODUCT(W1916:W1937,W1939:W1960)/SUM(W1916:W1937)))),\"n/a\")","v":0}]
[]
["Asset Class 40",{"$f":"VLOOKUP($A1963,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1963,1,12,\"\"))","v":40},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1964,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1964,0)-OFFSET('RFM input'!H$276,$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1964,0)-OFFSET('RFM input'!I$276,$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1964,0)-OFFSET('RFM input'!J$276,$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1964,0)-OFFSET('RFM input'!K$276,$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1964,0)-OFFSET('RFM input'!L$276,$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1964,0)-OFFSET('RFM input'!M$276,$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1964,0)-OFFSET('RFM input'!N$276,$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1964,0)-OFFSET('RFM input'!O$276,$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1964,0)-OFFSET('RFM input'!P$276,$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1964,0)-OFFSET('RFM input'!Q$276,$A1964,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1964/C$10","v":0},{"$f":"IFERROR(MAX(0,C1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1967)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1964*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,D1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,D1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,E1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,E1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,F1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,F1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,G1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,G1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,H1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,H1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,I1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,I1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,J1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,J1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,K1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,K1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,L1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,L1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,M1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,M1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,N1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,N1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,O1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,O1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,P1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,P1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,Q1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,Q1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,R1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,R1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,S1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,S1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,T1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,T1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,U1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,U1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,V1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,V1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1964*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1968,0,$A1968))<0,\nMIN(0,E1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1966,-$A1967,$A1968)))),\nMAX(0,E1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1966,-$A1967,$A1968))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1964*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1964*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1964*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1964*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1964*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1964*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1964*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1964*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1964*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1964*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1964*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1964*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1964*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1964*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1964*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1964*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1964*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1985,0,$A1985))<0,\nMIN(0,V1985-(OFFSET($C1985,0,$A1985)/(OFFSET($C1983,-$A1984,$A1985)))),\nMAX(0,V1985-(OFFSET($C1985,0,$A1985)/(OFFSET($C1983,-$A1984,$A1985))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1964*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1965","v":0},{"$f":"IF(C1989=\"n/a\",\"n/a\",MAX(0,C1989-1))","v":0},{"$f":"IF(D1989=\"n/a\",\"n/a\",MAX(0,D1989-1))","v":0},{"$f":"IF(E1989=\"n/a\",\"n/a\",MAX(0,E1989-1))","v":0},{"$f":"IF(F1989=\"n/a\",\"n/a\",MAX(0,F1989-1))","v":0},{"$f":"IF(G1989=\"n/a\",\"n/a\",MAX(0,G1989-1))","v":0},{"$f":"IF(H1989=\"n/a\",\"n/a\",MAX(0,H1989-1))","v":0},{"$f":"IF(I1989=\"n/a\",\"n/a\",MAX(0,I1989-1))","v":0},{"$f":"IF(J1989=\"n/a\",\"n/a\",MAX(0,J1989-1))","v":0},{"$f":"IF(K1989=\"n/a\",\"n/a\",MAX(0,K1989-1))","v":0},{"$f":"IF(L1989=\"n/a\",\"n/a\",MAX(0,L1989-1))","v":0},{"$f":"IF(M1989=\"n/a\",\"n/a\",MAX(0,M1989-1))","v":0},{"$f":"IF(N1989=\"n/a\",\"n/a\",MAX(0,N1989-1))","v":0},{"$f":"IF(O1989=\"n/a\",\"n/a\",MAX(0,O1989-1))","v":0},{"$f":"IF(P1989=\"n/a\",\"n/a\",MAX(0,P1989-1))","v":0},{"$f":"IF(Q1989=\"n/a\",\"n/a\",MAX(0,Q1989-1))","v":0},{"$f":"IF(R1989=\"n/a\",\"n/a\",MAX(0,R1989-1))","v":0},{"$f":"IF(S1989=\"n/a\",\"n/a\",MAX(0,S1989-1))","v":0},{"$f":"IF(T1989=\"n/a\",\"n/a\",MAX(0,T1989-1))","v":0},{"$f":"IF(U1989=\"n/a\",\"n/a\",MAX(0,U1989-1))","v":0},{"$f":"IF(V1989=\"n/a\",\"n/a\",MAX(0,V1989-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1967)","v":"RL Capex 2014-15"},null,{"$f":"D1965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1965","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1965","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1965","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1965","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1965","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1965","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1965","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1965","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1965","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1965","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1965","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1965","v":0},{"$f":"IF(V2008=\"n/a\",\"n/a\",MAX(0,V2008-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1965","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1989:C2010,0)),IF(SUM(C1966:C1987)=0,0,IF((SUMPRODUCT(C1966:C1987,C1989:C2010)/SUM(C1966:C1987))<0,1,(SUMPRODUCT(C1966:C1987,C1989:C2010)/SUM(C1966:C1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1989:D2010,0)),IF(SUM(D1966:D1987)=0,0,IF((SUMPRODUCT(D1966:D1987,D1989:D2010)/SUM(D1966:D1987))<0,1,(SUMPRODUCT(D1966:D1987,D1989:D2010)/SUM(D1966:D1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1989:E2010,0)),IF(SUM(E1966:E1987)=0,0,IF((SUMPRODUCT(E1966:E1987,E1989:E2010)/SUM(E1966:E1987))<0,1,(SUMPRODUCT(E1966:E1987,E1989:E2010)/SUM(E1966:E1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1989:F2010,0)),IF(SUM(F1966:F1987)=0,0,IF((SUMPRODUCT(F1966:F1987,F1989:F2010)/SUM(F1966:F1987))<0,1,(SUMPRODUCT(F1966:F1987,F1989:F2010)/SUM(F1966:F1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1989:G2010,0)),IF(SUM(G1966:G1987)=0,0,IF((SUMPRODUCT(G1966:G1987,G1989:G2010)/SUM(G1966:G1987))<0,1,(SUMPRODUCT(G1966:G1987,G1989:G2010)/SUM(G1966:G1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1989:H2010,0)),IF(SUM(H1966:H1987)=0,0,IF((SUMPRODUCT(H1966:H1987,H1989:H2010)/SUM(H1966:H1987))<0,1,(SUMPRODUCT(H1966:H1987,H1989:H2010)/SUM(H1966:H1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1989:I2010,0)),IF(SUM(I1966:I1987)=0,0,IF((SUMPRODUCT(I1966:I1987,I1989:I2010)/SUM(I1966:I1987))<0,1,(SUMPRODUCT(I1966:I1987,I1989:I2010)/SUM(I1966:I1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1989:J2010,0)),IF(SUM(J1966:J1987)=0,0,IF((SUMPRODUCT(J1966:J1987,J1989:J2010)/SUM(J1966:J1987))<0,1,(SUMPRODUCT(J1966:J1987,J1989:J2010)/SUM(J1966:J1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1989:K2010,0)),IF(SUM(K1966:K1987)=0,0,IF((SUMPRODUCT(K1966:K1987,K1989:K2010)/SUM(K1966:K1987))<0,1,(SUMPRODUCT(K1966:K1987,K1989:K2010)/SUM(K1966:K1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1989:L2010,0)),IF(SUM(L1966:L1987)=0,0,IF((SUMPRODUCT(L1966:L1987,L1989:L2010)/SUM(L1966:L1987))<0,1,(SUMPRODUCT(L1966:L1987,L1989:L2010)/SUM(L1966:L1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1989:M2010,0)),IF(SUM(M1966:M1987)=0,0,IF((SUMPRODUCT(M1966:M1987,M1989:M2010)/SUM(M1966:M1987))<0,1,(SUMPRODUCT(M1966:M1987,M1989:M2010)/SUM(M1966:M1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1989:N2010,0)),IF(SUM(N1966:N1987)=0,0,IF((SUMPRODUCT(N1966:N1987,N1989:N2010)/SUM(N1966:N1987))<0,1,(SUMPRODUCT(N1966:N1987,N1989:N2010)/SUM(N1966:N1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1989:O2010,0)),IF(SUM(O1966:O1987)=0,0,IF((SUMPRODUCT(O1966:O1987,O1989:O2010)/SUM(O1966:O1987))<0,1,(SUMPRODUCT(O1966:O1987,O1989:O2010)/SUM(O1966:O1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1989:P2010,0)),IF(SUM(P1966:P1987)=0,0,IF((SUMPRODUCT(P1966:P1987,P1989:P2010)/SUM(P1966:P1987))<0,1,(SUMPRODUCT(P1966:P1987,P1989:P2010)/SUM(P1966:P1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1989:Q2010,0)),IF(SUM(Q1966:Q1987)=0,0,IF((SUMPRODUCT(Q1966:Q1987,Q1989:Q2010)/SUM(Q1966:Q1987))<0,1,(SUMPRODUCT(Q1966:Q1987,Q1989:Q2010)/SUM(Q1966:Q1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1989:R2010,0)),IF(SUM(R1966:R1987)=0,0,IF((SUMPRODUCT(R1966:R1987,R1989:R2010)/SUM(R1966:R1987))<0,1,(SUMPRODUCT(R1966:R1987,R1989:R2010)/SUM(R1966:R1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1989:S2010,0)),IF(SUM(S1966:S1987)=0,0,IF((SUMPRODUCT(S1966:S1987,S1989:S2010)/SUM(S1966:S1987))<0,1,(SUMPRODUCT(S1966:S1987,S1989:S2010)/SUM(S1966:S1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1989:T2010,0)),IF(SUM(T1966:T1987)=0,0,IF((SUMPRODUCT(T1966:T1987,T1989:T2010)/SUM(T1966:T1987))<0,1,(SUMPRODUCT(T1966:T1987,T1989:T2010)/SUM(T1966:T1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1989:U2010,0)),IF(SUM(U1966:U1987)=0,0,IF((SUMPRODUCT(U1966:U1987,U1989:U2010)/SUM(U1966:U1987))<0,1,(SUMPRODUCT(U1966:U1987,U1989:U2010)/SUM(U1966:U1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1989:V2010,0)),IF(SUM(V1966:V1987)=0,0,IF((SUMPRODUCT(V1966:V1987,V1989:V2010)/SUM(V1966:V1987))<0,1,(SUMPRODUCT(V1966:V1987,V1989:V2010)/SUM(V1966:V1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1989:W2010,0)),IF(SUM(W1966:W1987)=0,0,IF((SUMPRODUCT(W1966:W1987,W1989:W2010)/SUM(W1966:W1987))<0,1,(SUMPRODUCT(W1966:W1987,W1989:W2010)/SUM(W1966:W1987)))),\"n/a\")","v":0}]
[]
["Asset Class 41",{"$f":"VLOOKUP($A2013,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2013,1,12,\"\"))","v":41},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2014,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2014,0)-OFFSET('RFM input'!H$276,$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2014,0)-OFFSET('RFM input'!I$276,$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2014,0)-OFFSET('RFM input'!J$276,$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2014,0)-OFFSET('RFM input'!K$276,$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2014,0)-OFFSET('RFM input'!L$276,$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2014,0)-OFFSET('RFM input'!M$276,$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2014,0)-OFFSET('RFM input'!N$276,$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2014,0)-OFFSET('RFM input'!O$276,$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2014,0)-OFFSET('RFM input'!P$276,$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2014,0)-OFFSET('RFM input'!Q$276,$A2014,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2014/C$10","v":0},{"$f":"IFERROR(MAX(0,C2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2017)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2014*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,D2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,D2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,E2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,E2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,F2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,F2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,G2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,G2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,I2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,I2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,J2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,J2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,K2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,K2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,L2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,L2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,M2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,M2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,N2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,N2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,O2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,O2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,P2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,P2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,Q2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,Q2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,R2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,R2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,S2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,S2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,T2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,T2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,U2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,U2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,V2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,V2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2014*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2018,0,$A2018))<0,\nMIN(0,E2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2016,-$A2017,$A2018)))),\nMAX(0,E2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2016,-$A2017,$A2018))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2014*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2014*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2014*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2014*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2014*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2014*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2014*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2014*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2014*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2014*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2014*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2014*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2014*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2014*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2014*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2014*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2014*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2035,0,$A2035))<0,\nMIN(0,V2035-(OFFSET($C2035,0,$A2035)/(OFFSET($C2033,-$A2034,$A2035)))),\nMAX(0,V2035-(OFFSET($C2035,0,$A2035)/(OFFSET($C2033,-$A2034,$A2035))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2014*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2015","v":0},{"$f":"IF(C2039=\"n/a\",\"n/a\",MAX(0,C2039-1))","v":0},{"$f":"IF(D2039=\"n/a\",\"n/a\",MAX(0,D2039-1))","v":0},{"$f":"IF(E2039=\"n/a\",\"n/a\",MAX(0,E2039-1))","v":0},{"$f":"IF(F2039=\"n/a\",\"n/a\",MAX(0,F2039-1))","v":0},{"$f":"IF(G2039=\"n/a\",\"n/a\",MAX(0,G2039-1))","v":0},{"$f":"IF(H2039=\"n/a\",\"n/a\",MAX(0,H2039-1))","v":0},{"$f":"IF(I2039=\"n/a\",\"n/a\",MAX(0,I2039-1))","v":0},{"$f":"IF(J2039=\"n/a\",\"n/a\",MAX(0,J2039-1))","v":0},{"$f":"IF(K2039=\"n/a\",\"n/a\",MAX(0,K2039-1))","v":0},{"$f":"IF(L2039=\"n/a\",\"n/a\",MAX(0,L2039-1))","v":0},{"$f":"IF(M2039=\"n/a\",\"n/a\",MAX(0,M2039-1))","v":0},{"$f":"IF(N2039=\"n/a\",\"n/a\",MAX(0,N2039-1))","v":0},{"$f":"IF(O2039=\"n/a\",\"n/a\",MAX(0,O2039-1))","v":0},{"$f":"IF(P2039=\"n/a\",\"n/a\",MAX(0,P2039-1))","v":0},{"$f":"IF(Q2039=\"n/a\",\"n/a\",MAX(0,Q2039-1))","v":0},{"$f":"IF(R2039=\"n/a\",\"n/a\",MAX(0,R2039-1))","v":0},{"$f":"IF(S2039=\"n/a\",\"n/a\",MAX(0,S2039-1))","v":0},{"$f":"IF(T2039=\"n/a\",\"n/a\",MAX(0,T2039-1))","v":0},{"$f":"IF(U2039=\"n/a\",\"n/a\",MAX(0,U2039-1))","v":0},{"$f":"IF(V2039=\"n/a\",\"n/a\",MAX(0,V2039-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2017)","v":"RL Capex 2014-15"},null,{"$f":"D2015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2015","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2015","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2015","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2015","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2015","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2015","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2015","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2015","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2015","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2015","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2015","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2015","v":0},{"$f":"IF(V2058=\"n/a\",\"n/a\",MAX(0,V2058-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2015","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2039:C2060,0)),IF(SUM(C2016:C2037)=0,0,IF((SUMPRODUCT(C2016:C2037,C2039:C2060)/SUM(C2016:C2037))<0,1,(SUMPRODUCT(C2016:C2037,C2039:C2060)/SUM(C2016:C2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2039:D2060,0)),IF(SUM(D2016:D2037)=0,0,IF((SUMPRODUCT(D2016:D2037,D2039:D2060)/SUM(D2016:D2037))<0,1,(SUMPRODUCT(D2016:D2037,D2039:D2060)/SUM(D2016:D2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2039:E2060,0)),IF(SUM(E2016:E2037)=0,0,IF((SUMPRODUCT(E2016:E2037,E2039:E2060)/SUM(E2016:E2037))<0,1,(SUMPRODUCT(E2016:E2037,E2039:E2060)/SUM(E2016:E2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2039:F2060,0)),IF(SUM(F2016:F2037)=0,0,IF((SUMPRODUCT(F2016:F2037,F2039:F2060)/SUM(F2016:F2037))<0,1,(SUMPRODUCT(F2016:F2037,F2039:F2060)/SUM(F2016:F2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2039:G2060,0)),IF(SUM(G2016:G2037)=0,0,IF((SUMPRODUCT(G2016:G2037,G2039:G2060)/SUM(G2016:G2037))<0,1,(SUMPRODUCT(G2016:G2037,G2039:G2060)/SUM(G2016:G2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2039:H2060,0)),IF(SUM(H2016:H2037)=0,0,IF((SUMPRODUCT(H2016:H2037,H2039:H2060)/SUM(H2016:H2037))<0,1,(SUMPRODUCT(H2016:H2037,H2039:H2060)/SUM(H2016:H2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2039:I2060,0)),IF(SUM(I2016:I2037)=0,0,IF((SUMPRODUCT(I2016:I2037,I2039:I2060)/SUM(I2016:I2037))<0,1,(SUMPRODUCT(I2016:I2037,I2039:I2060)/SUM(I2016:I2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2039:J2060,0)),IF(SUM(J2016:J2037)=0,0,IF((SUMPRODUCT(J2016:J2037,J2039:J2060)/SUM(J2016:J2037))<0,1,(SUMPRODUCT(J2016:J2037,J2039:J2060)/SUM(J2016:J2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2039:K2060,0)),IF(SUM(K2016:K2037)=0,0,IF((SUMPRODUCT(K2016:K2037,K2039:K2060)/SUM(K2016:K2037))<0,1,(SUMPRODUCT(K2016:K2037,K2039:K2060)/SUM(K2016:K2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2039:L2060,0)),IF(SUM(L2016:L2037)=0,0,IF((SUMPRODUCT(L2016:L2037,L2039:L2060)/SUM(L2016:L2037))<0,1,(SUMPRODUCT(L2016:L2037,L2039:L2060)/SUM(L2016:L2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2039:M2060,0)),IF(SUM(M2016:M2037)=0,0,IF((SUMPRODUCT(M2016:M2037,M2039:M2060)/SUM(M2016:M2037))<0,1,(SUMPRODUCT(M2016:M2037,M2039:M2060)/SUM(M2016:M2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2039:N2060,0)),IF(SUM(N2016:N2037)=0,0,IF((SUMPRODUCT(N2016:N2037,N2039:N2060)/SUM(N2016:N2037))<0,1,(SUMPRODUCT(N2016:N2037,N2039:N2060)/SUM(N2016:N2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2039:O2060,0)),IF(SUM(O2016:O2037)=0,0,IF((SUMPRODUCT(O2016:O2037,O2039:O2060)/SUM(O2016:O2037))<0,1,(SUMPRODUCT(O2016:O2037,O2039:O2060)/SUM(O2016:O2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2039:P2060,0)),IF(SUM(P2016:P2037)=0,0,IF((SUMPRODUCT(P2016:P2037,P2039:P2060)/SUM(P2016:P2037))<0,1,(SUMPRODUCT(P2016:P2037,P2039:P2060)/SUM(P2016:P2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2039:Q2060,0)),IF(SUM(Q2016:Q2037)=0,0,IF((SUMPRODUCT(Q2016:Q2037,Q2039:Q2060)/SUM(Q2016:Q2037))<0,1,(SUMPRODUCT(Q2016:Q2037,Q2039:Q2060)/SUM(Q2016:Q2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2039:R2060,0)),IF(SUM(R2016:R2037)=0,0,IF((SUMPRODUCT(R2016:R2037,R2039:R2060)/SUM(R2016:R2037))<0,1,(SUMPRODUCT(R2016:R2037,R2039:R2060)/SUM(R2016:R2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2039:S2060,0)),IF(SUM(S2016:S2037)=0,0,IF((SUMPRODUCT(S2016:S2037,S2039:S2060)/SUM(S2016:S2037))<0,1,(SUMPRODUCT(S2016:S2037,S2039:S2060)/SUM(S2016:S2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2039:T2060,0)),IF(SUM(T2016:T2037)=0,0,IF((SUMPRODUCT(T2016:T2037,T2039:T2060)/SUM(T2016:T2037))<0,1,(SUMPRODUCT(T2016:T2037,T2039:T2060)/SUM(T2016:T2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2039:U2060,0)),IF(SUM(U2016:U2037)=0,0,IF((SUMPRODUCT(U2016:U2037,U2039:U2060)/SUM(U2016:U2037))<0,1,(SUMPRODUCT(U2016:U2037,U2039:U2060)/SUM(U2016:U2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2039:V2060,0)),IF(SUM(V2016:V2037)=0,0,IF((SUMPRODUCT(V2016:V2037,V2039:V2060)/SUM(V2016:V2037))<0,1,(SUMPRODUCT(V2016:V2037,V2039:V2060)/SUM(V2016:V2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2039:W2060,0)),IF(SUM(W2016:W2037)=0,0,IF((SUMPRODUCT(W2016:W2037,W2039:W2060)/SUM(W2016:W2037))<0,1,(SUMPRODUCT(W2016:W2037,W2039:W2060)/SUM(W2016:W2037)))),\"n/a\")","v":0}]
[]
["Asset Class 42",{"$f":"VLOOKUP($A2063,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2063,1,12,\"\"))","v":42},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2064,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2064,0)-OFFSET('RFM input'!H$276,$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2064,0)-OFFSET('RFM input'!I$276,$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2064,0)-OFFSET('RFM input'!J$276,$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2064,0)-OFFSET('RFM input'!K$276,$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2064,0)-OFFSET('RFM input'!L$276,$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2064,0)-OFFSET('RFM input'!M$276,$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2064,0)-OFFSET('RFM input'!N$276,$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2064,0)-OFFSET('RFM input'!O$276,$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2064,0)-OFFSET('RFM input'!P$276,$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2064,0)-OFFSET('RFM input'!Q$276,$A2064,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2064/C$10","v":0},{"$f":"IFERROR(MAX(0,C2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2067)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2064*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,D2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,D2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,E2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,E2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,F2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,F2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,G2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,G2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,H2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,H2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,I2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,I2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,J2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,J2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,K2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,K2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,L2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,L2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,M2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,M2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,N2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,N2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,O2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,O2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,P2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,P2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,Q2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,Q2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,R2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,R2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,S2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,S2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,T2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,T2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,U2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,U2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,V2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,V2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2064*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2068,0,$A2068))<0,\nMIN(0,E2068-(OFFSET($C2068,0,$A2068)/(OFFSET($C2066,-$A2067,$A2068)))),\nMAX(0,E2068-(OFFSET($C2068,0,$A2068)/(OFFSET($C2066,-$A2067,$A2068))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2064*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2064*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2064*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2064*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2064*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2064*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2064*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2064*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2064*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2064*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2064*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2064*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2064*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2064*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2064*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2064*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2064*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2085,0,$A2085))<0,\nMIN(0,V2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2083,-$A2084,$A2085)))),\nMAX(0,V2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2083,-$A2084,$A2085))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2064*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2065","v":0},{"$f":"IF(C2089=\"n/a\",\"n/a\",MAX(0,C2089-1))","v":0},{"$f":"IF(D2089=\"n/a\",\"n/a\",MAX(0,D2089-1))","v":0},{"$f":"IF(E2089=\"n/a\",\"n/a\",MAX(0,E2089-1))","v":0},{"$f":"IF(F2089=\"n/a\",\"n/a\",MAX(0,F2089-1))","v":0},{"$f":"IF(G2089=\"n/a\",\"n/a\",MAX(0,G2089-1))","v":0},{"$f":"IF(H2089=\"n/a\",\"n/a\",MAX(0,H2089-1))","v":0},{"$f":"IF(I2089=\"n/a\",\"n/a\",MAX(0,I2089-1))","v":0},{"$f":"IF(J2089=\"n/a\",\"n/a\",MAX(0,J2089-1))","v":0},{"$f":"IF(K2089=\"n/a\",\"n/a\",MAX(0,K2089-1))","v":0},{"$f":"IF(L2089=\"n/a\",\"n/a\",MAX(0,L2089-1))","v":0},{"$f":"IF(M2089=\"n/a\",\"n/a\",MAX(0,M2089-1))","v":0},{"$f":"IF(N2089=\"n/a\",\"n/a\",MAX(0,N2089-1))","v":0},{"$f":"IF(O2089=\"n/a\",\"n/a\",MAX(0,O2089-1))","v":0},{"$f":"IF(P2089=\"n/a\",\"n/a\",MAX(0,P2089-1))","v":0},{"$f":"IF(Q2089=\"n/a\",\"n/a\",MAX(0,Q2089-1))","v":0},{"$f":"IF(R2089=\"n/a\",\"n/a\",MAX(0,R2089-1))","v":0},{"$f":"IF(S2089=\"n/a\",\"n/a\",MAX(0,S2089-1))","v":0},{"$f":"IF(T2089=\"n/a\",\"n/a\",MAX(0,T2089-1))","v":0},{"$f":"IF(U2089=\"n/a\",\"n/a\",MAX(0,U2089-1))","v":0},{"$f":"IF(V2089=\"n/a\",\"n/a\",MAX(0,V2089-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2067)","v":"RL Capex 2014-15"},null,{"$f":"D2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2065","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2065","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2065","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2065","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2065","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2065","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2065","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2065","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2065","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2065","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2065","v":0},{"$f":"IF(V2108=\"n/a\",\"n/a\",MAX(0,V2108-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2065","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2089:C2110,0)),IF(SUM(C2066:C2087)=0,0,IF((SUMPRODUCT(C2066:C2087,C2089:C2110)/SUM(C2066:C2087))<0,1,(SUMPRODUCT(C2066:C2087,C2089:C2110)/SUM(C2066:C2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2089:D2110,0)),IF(SUM(D2066:D2087)=0,0,IF((SUMPRODUCT(D2066:D2087,D2089:D2110)/SUM(D2066:D2087))<0,1,(SUMPRODUCT(D2066:D2087,D2089:D2110)/SUM(D2066:D2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2089:E2110,0)),IF(SUM(E2066:E2087)=0,0,IF((SUMPRODUCT(E2066:E2087,E2089:E2110)/SUM(E2066:E2087))<0,1,(SUMPRODUCT(E2066:E2087,E2089:E2110)/SUM(E2066:E2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2089:F2110,0)),IF(SUM(F2066:F2087)=0,0,IF((SUMPRODUCT(F2066:F2087,F2089:F2110)/SUM(F2066:F2087))<0,1,(SUMPRODUCT(F2066:F2087,F2089:F2110)/SUM(F2066:F2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2089:G2110,0)),IF(SUM(G2066:G2087)=0,0,IF((SUMPRODUCT(G2066:G2087,G2089:G2110)/SUM(G2066:G2087))<0,1,(SUMPRODUCT(G2066:G2087,G2089:G2110)/SUM(G2066:G2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2089:H2110,0)),IF(SUM(H2066:H2087)=0,0,IF((SUMPRODUCT(H2066:H2087,H2089:H2110)/SUM(H2066:H2087))<0,1,(SUMPRODUCT(H2066:H2087,H2089:H2110)/SUM(H2066:H2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2089:I2110,0)),IF(SUM(I2066:I2087)=0,0,IF((SUMPRODUCT(I2066:I2087,I2089:I2110)/SUM(I2066:I2087))<0,1,(SUMPRODUCT(I2066:I2087,I2089:I2110)/SUM(I2066:I2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2089:J2110,0)),IF(SUM(J2066:J2087)=0,0,IF((SUMPRODUCT(J2066:J2087,J2089:J2110)/SUM(J2066:J2087))<0,1,(SUMPRODUCT(J2066:J2087,J2089:J2110)/SUM(J2066:J2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2089:K2110,0)),IF(SUM(K2066:K2087)=0,0,IF((SUMPRODUCT(K2066:K2087,K2089:K2110)/SUM(K2066:K2087))<0,1,(SUMPRODUCT(K2066:K2087,K2089:K2110)/SUM(K2066:K2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2089:L2110,0)),IF(SUM(L2066:L2087)=0,0,IF((SUMPRODUCT(L2066:L2087,L2089:L2110)/SUM(L2066:L2087))<0,1,(SUMPRODUCT(L2066:L2087,L2089:L2110)/SUM(L2066:L2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2089:M2110,0)),IF(SUM(M2066:M2087)=0,0,IF((SUMPRODUCT(M2066:M2087,M2089:M2110)/SUM(M2066:M2087))<0,1,(SUMPRODUCT(M2066:M2087,M2089:M2110)/SUM(M2066:M2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2089:N2110,0)),IF(SUM(N2066:N2087)=0,0,IF((SUMPRODUCT(N2066:N2087,N2089:N2110)/SUM(N2066:N2087))<0,1,(SUMPRODUCT(N2066:N2087,N2089:N2110)/SUM(N2066:N2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2089:O2110,0)),IF(SUM(O2066:O2087)=0,0,IF((SUMPRODUCT(O2066:O2087,O2089:O2110)/SUM(O2066:O2087))<0,1,(SUMPRODUCT(O2066:O2087,O2089:O2110)/SUM(O2066:O2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2089:P2110,0)),IF(SUM(P2066:P2087)=0,0,IF((SUMPRODUCT(P2066:P2087,P2089:P2110)/SUM(P2066:P2087))<0,1,(SUMPRODUCT(P2066:P2087,P2089:P2110)/SUM(P2066:P2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2089:Q2110,0)),IF(SUM(Q2066:Q2087)=0,0,IF((SUMPRODUCT(Q2066:Q2087,Q2089:Q2110)/SUM(Q2066:Q2087))<0,1,(SUMPRODUCT(Q2066:Q2087,Q2089:Q2110)/SUM(Q2066:Q2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2089:R2110,0)),IF(SUM(R2066:R2087)=0,0,IF((SUMPRODUCT(R2066:R2087,R2089:R2110)/SUM(R2066:R2087))<0,1,(SUMPRODUCT(R2066:R2087,R2089:R2110)/SUM(R2066:R2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2089:S2110,0)),IF(SUM(S2066:S2087)=0,0,IF((SUMPRODUCT(S2066:S2087,S2089:S2110)/SUM(S2066:S2087))<0,1,(SUMPRODUCT(S2066:S2087,S2089:S2110)/SUM(S2066:S2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2089:T2110,0)),IF(SUM(T2066:T2087)=0,0,IF((SUMPRODUCT(T2066:T2087,T2089:T2110)/SUM(T2066:T2087))<0,1,(SUMPRODUCT(T2066:T2087,T2089:T2110)/SUM(T2066:T2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2089:U2110,0)),IF(SUM(U2066:U2087)=0,0,IF((SUMPRODUCT(U2066:U2087,U2089:U2110)/SUM(U2066:U2087))<0,1,(SUMPRODUCT(U2066:U2087,U2089:U2110)/SUM(U2066:U2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2089:V2110,0)),IF(SUM(V2066:V2087)=0,0,IF((SUMPRODUCT(V2066:V2087,V2089:V2110)/SUM(V2066:V2087))<0,1,(SUMPRODUCT(V2066:V2087,V2089:V2110)/SUM(V2066:V2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2089:W2110,0)),IF(SUM(W2066:W2087)=0,0,IF((SUMPRODUCT(W2066:W2087,W2089:W2110)/SUM(W2066:W2087))<0,1,(SUMPRODUCT(W2066:W2087,W2089:W2110)/SUM(W2066:W2087)))),\"n/a\")","v":0}]
[]
["Asset Class 43",{"$f":"VLOOKUP($A2113,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2113,1,12,\"\"))","v":43},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2114,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2114,0)-OFFSET('RFM input'!H$276,$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2114,0)-OFFSET('RFM input'!I$276,$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2114,0)-OFFSET('RFM input'!J$276,$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2114,0)-OFFSET('RFM input'!K$276,$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2114,0)-OFFSET('RFM input'!L$276,$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2114,0)-OFFSET('RFM input'!M$276,$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2114,0)-OFFSET('RFM input'!N$276,$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2114,0)-OFFSET('RFM input'!O$276,$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2114,0)-OFFSET('RFM input'!P$276,$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2114,0)-OFFSET('RFM input'!Q$276,$A2114,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2114/C$10","v":0},{"$f":"IFERROR(MAX(0,C2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2117)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2114*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,D2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,D2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,E2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,E2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,F2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,F2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,G2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,G2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,H2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,H2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,I2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,I2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,J2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,J2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,K2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,K2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,L2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,L2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,M2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,M2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,N2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,N2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,O2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,O2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,P2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,P2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,Q2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,Q2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,R2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,R2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,S2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,S2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,T2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,T2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,U2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,U2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,V2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,V2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2114*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2118,0,$A2118))<0,\nMIN(0,E2118-(OFFSET($C2118,0,$A2118)/(OFFSET($C2116,-$A2117,$A2118)))),\nMAX(0,E2118-(OFFSET($C2118,0,$A2118)/(OFFSET($C2116,-$A2117,$A2118))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2114*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2114*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2114*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2114*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2114*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2114*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2114*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2114*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2114*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2114*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2114*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2114*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2114*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2114*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2114*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2114*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2114*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2135,0,$A2135))<0,\nMIN(0,V2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2133,-$A2134,$A2135)))),\nMAX(0,V2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2133,-$A2134,$A2135))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2114*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2115","v":0},{"$f":"IF(C2139=\"n/a\",\"n/a\",MAX(0,C2139-1))","v":0},{"$f":"IF(D2139=\"n/a\",\"n/a\",MAX(0,D2139-1))","v":0},{"$f":"IF(E2139=\"n/a\",\"n/a\",MAX(0,E2139-1))","v":0},{"$f":"IF(F2139=\"n/a\",\"n/a\",MAX(0,F2139-1))","v":0},{"$f":"IF(G2139=\"n/a\",\"n/a\",MAX(0,G2139-1))","v":0},{"$f":"IF(H2139=\"n/a\",\"n/a\",MAX(0,H2139-1))","v":0},{"$f":"IF(I2139=\"n/a\",\"n/a\",MAX(0,I2139-1))","v":0},{"$f":"IF(J2139=\"n/a\",\"n/a\",MAX(0,J2139-1))","v":0},{"$f":"IF(K2139=\"n/a\",\"n/a\",MAX(0,K2139-1))","v":0},{"$f":"IF(L2139=\"n/a\",\"n/a\",MAX(0,L2139-1))","v":0},{"$f":"IF(M2139=\"n/a\",\"n/a\",MAX(0,M2139-1))","v":0},{"$f":"IF(N2139=\"n/a\",\"n/a\",MAX(0,N2139-1))","v":0},{"$f":"IF(O2139=\"n/a\",\"n/a\",MAX(0,O2139-1))","v":0},{"$f":"IF(P2139=\"n/a\",\"n/a\",MAX(0,P2139-1))","v":0},{"$f":"IF(Q2139=\"n/a\",\"n/a\",MAX(0,Q2139-1))","v":0},{"$f":"IF(R2139=\"n/a\",\"n/a\",MAX(0,R2139-1))","v":0},{"$f":"IF(S2139=\"n/a\",\"n/a\",MAX(0,S2139-1))","v":0},{"$f":"IF(T2139=\"n/a\",\"n/a\",MAX(0,T2139-1))","v":0},{"$f":"IF(U2139=\"n/a\",\"n/a\",MAX(0,U2139-1))","v":0},{"$f":"IF(V2139=\"n/a\",\"n/a\",MAX(0,V2139-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2117)","v":"RL Capex 2014-15"},null,{"$f":"D2115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2115","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2115","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2115","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2115","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2115","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2115","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2115","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2115","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2115","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2115","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2115","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2115","v":0},{"$f":"IF(V2158=\"n/a\",\"n/a\",MAX(0,V2158-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2115","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2139:C2160,0)),IF(SUM(C2116:C2137)=0,0,IF((SUMPRODUCT(C2116:C2137,C2139:C2160)/SUM(C2116:C2137))<0,1,(SUMPRODUCT(C2116:C2137,C2139:C2160)/SUM(C2116:C2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2139:D2160,0)),IF(SUM(D2116:D2137)=0,0,IF((SUMPRODUCT(D2116:D2137,D2139:D2160)/SUM(D2116:D2137))<0,1,(SUMPRODUCT(D2116:D2137,D2139:D2160)/SUM(D2116:D2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2139:E2160,0)),IF(SUM(E2116:E2137)=0,0,IF((SUMPRODUCT(E2116:E2137,E2139:E2160)/SUM(E2116:E2137))<0,1,(SUMPRODUCT(E2116:E2137,E2139:E2160)/SUM(E2116:E2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2139:F2160,0)),IF(SUM(F2116:F2137)=0,0,IF((SUMPRODUCT(F2116:F2137,F2139:F2160)/SUM(F2116:F2137))<0,1,(SUMPRODUCT(F2116:F2137,F2139:F2160)/SUM(F2116:F2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2139:G2160,0)),IF(SUM(G2116:G2137)=0,0,IF((SUMPRODUCT(G2116:G2137,G2139:G2160)/SUM(G2116:G2137))<0,1,(SUMPRODUCT(G2116:G2137,G2139:G2160)/SUM(G2116:G2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2139:H2160,0)),IF(SUM(H2116:H2137)=0,0,IF((SUMPRODUCT(H2116:H2137,H2139:H2160)/SUM(H2116:H2137))<0,1,(SUMPRODUCT(H2116:H2137,H2139:H2160)/SUM(H2116:H2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2139:I2160,0)),IF(SUM(I2116:I2137)=0,0,IF((SUMPRODUCT(I2116:I2137,I2139:I2160)/SUM(I2116:I2137))<0,1,(SUMPRODUCT(I2116:I2137,I2139:I2160)/SUM(I2116:I2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2139:J2160,0)),IF(SUM(J2116:J2137)=0,0,IF((SUMPRODUCT(J2116:J2137,J2139:J2160)/SUM(J2116:J2137))<0,1,(SUMPRODUCT(J2116:J2137,J2139:J2160)/SUM(J2116:J2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2139:K2160,0)),IF(SUM(K2116:K2137)=0,0,IF((SUMPRODUCT(K2116:K2137,K2139:K2160)/SUM(K2116:K2137))<0,1,(SUMPRODUCT(K2116:K2137,K2139:K2160)/SUM(K2116:K2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2139:L2160,0)),IF(SUM(L2116:L2137)=0,0,IF((SUMPRODUCT(L2116:L2137,L2139:L2160)/SUM(L2116:L2137))<0,1,(SUMPRODUCT(L2116:L2137,L2139:L2160)/SUM(L2116:L2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2139:M2160,0)),IF(SUM(M2116:M2137)=0,0,IF((SUMPRODUCT(M2116:M2137,M2139:M2160)/SUM(M2116:M2137))<0,1,(SUMPRODUCT(M2116:M2137,M2139:M2160)/SUM(M2116:M2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2139:N2160,0)),IF(SUM(N2116:N2137)=0,0,IF((SUMPRODUCT(N2116:N2137,N2139:N2160)/SUM(N2116:N2137))<0,1,(SUMPRODUCT(N2116:N2137,N2139:N2160)/SUM(N2116:N2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2139:O2160,0)),IF(SUM(O2116:O2137)=0,0,IF((SUMPRODUCT(O2116:O2137,O2139:O2160)/SUM(O2116:O2137))<0,1,(SUMPRODUCT(O2116:O2137,O2139:O2160)/SUM(O2116:O2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2139:P2160,0)),IF(SUM(P2116:P2137)=0,0,IF((SUMPRODUCT(P2116:P2137,P2139:P2160)/SUM(P2116:P2137))<0,1,(SUMPRODUCT(P2116:P2137,P2139:P2160)/SUM(P2116:P2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2139:Q2160,0)),IF(SUM(Q2116:Q2137)=0,0,IF((SUMPRODUCT(Q2116:Q2137,Q2139:Q2160)/SUM(Q2116:Q2137))<0,1,(SUMPRODUCT(Q2116:Q2137,Q2139:Q2160)/SUM(Q2116:Q2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2139:R2160,0)),IF(SUM(R2116:R2137)=0,0,IF((SUMPRODUCT(R2116:R2137,R2139:R2160)/SUM(R2116:R2137))<0,1,(SUMPRODUCT(R2116:R2137,R2139:R2160)/SUM(R2116:R2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2139:S2160,0)),IF(SUM(S2116:S2137)=0,0,IF((SUMPRODUCT(S2116:S2137,S2139:S2160)/SUM(S2116:S2137))<0,1,(SUMPRODUCT(S2116:S2137,S2139:S2160)/SUM(S2116:S2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2139:T2160,0)),IF(SUM(T2116:T2137)=0,0,IF((SUMPRODUCT(T2116:T2137,T2139:T2160)/SUM(T2116:T2137))<0,1,(SUMPRODUCT(T2116:T2137,T2139:T2160)/SUM(T2116:T2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2139:U2160,0)),IF(SUM(U2116:U2137)=0,0,IF((SUMPRODUCT(U2116:U2137,U2139:U2160)/SUM(U2116:U2137))<0,1,(SUMPRODUCT(U2116:U2137,U2139:U2160)/SUM(U2116:U2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2139:V2160,0)),IF(SUM(V2116:V2137)=0,0,IF((SUMPRODUCT(V2116:V2137,V2139:V2160)/SUM(V2116:V2137))<0,1,(SUMPRODUCT(V2116:V2137,V2139:V2160)/SUM(V2116:V2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2139:W2160,0)),IF(SUM(W2116:W2137)=0,0,IF((SUMPRODUCT(W2116:W2137,W2139:W2160)/SUM(W2116:W2137))<0,1,(SUMPRODUCT(W2116:W2137,W2139:W2160)/SUM(W2116:W2137)))),\"n/a\")","v":0}]
[]
["Asset Class 44",{"$f":"VLOOKUP($A2163,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2163,1,12,\"\"))","v":44},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2164,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2164,0)-OFFSET('RFM input'!H$276,$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2164,0)-OFFSET('RFM input'!I$276,$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2164,0)-OFFSET('RFM input'!J$276,$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2164,0)-OFFSET('RFM input'!K$276,$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2164,0)-OFFSET('RFM input'!L$276,$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2164,0)-OFFSET('RFM input'!M$276,$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2164,0)-OFFSET('RFM input'!N$276,$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2164,0)-OFFSET('RFM input'!O$276,$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2164,0)-OFFSET('RFM input'!P$276,$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2164,0)-OFFSET('RFM input'!Q$276,$A2164,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2164/C$10","v":0},{"$f":"IFERROR(MAX(0,C2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2167)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2164*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,D2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,D2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,E2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,E2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,F2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,F2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,G2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,G2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,H2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,H2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,I2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,I2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,J2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,J2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,K2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,K2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,L2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,L2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,M2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,M2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,N2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,N2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,O2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,O2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,P2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,P2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,Q2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,Q2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,R2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,R2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,S2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,S2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,T2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,T2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,U2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,U2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,V2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,V2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2164*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2168,0,$A2168))<0,\nMIN(0,E2168-(OFFSET($C2168,0,$A2168)/(OFFSET($C2166,-$A2167,$A2168)))),\nMAX(0,E2168-(OFFSET($C2168,0,$A2168)/(OFFSET($C2166,-$A2167,$A2168))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2164*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2164*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2164*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2164*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2164*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2164*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2164*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2164*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2164*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2164*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2164*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2164*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2164*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2164*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2164*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2164*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2164*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2185,0,$A2185))<0,\nMIN(0,V2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2183,-$A2184,$A2185)))),\nMAX(0,V2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2183,-$A2184,$A2185))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2164*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2165","v":0},{"$f":"IF(C2189=\"n/a\",\"n/a\",MAX(0,C2189-1))","v":0},{"$f":"IF(D2189=\"n/a\",\"n/a\",MAX(0,D2189-1))","v":0},{"$f":"IF(E2189=\"n/a\",\"n/a\",MAX(0,E2189-1))","v":0},{"$f":"IF(F2189=\"n/a\",\"n/a\",MAX(0,F2189-1))","v":0},{"$f":"IF(G2189=\"n/a\",\"n/a\",MAX(0,G2189-1))","v":0},{"$f":"IF(H2189=\"n/a\",\"n/a\",MAX(0,H2189-1))","v":0},{"$f":"IF(I2189=\"n/a\",\"n/a\",MAX(0,I2189-1))","v":0},{"$f":"IF(J2189=\"n/a\",\"n/a\",MAX(0,J2189-1))","v":0},{"$f":"IF(K2189=\"n/a\",\"n/a\",MAX(0,K2189-1))","v":0},{"$f":"IF(L2189=\"n/a\",\"n/a\",MAX(0,L2189-1))","v":0},{"$f":"IF(M2189=\"n/a\",\"n/a\",MAX(0,M2189-1))","v":0},{"$f":"IF(N2189=\"n/a\",\"n/a\",MAX(0,N2189-1))","v":0},{"$f":"IF(O2189=\"n/a\",\"n/a\",MAX(0,O2189-1))","v":0},{"$f":"IF(P2189=\"n/a\",\"n/a\",MAX(0,P2189-1))","v":0},{"$f":"IF(Q2189=\"n/a\",\"n/a\",MAX(0,Q2189-1))","v":0},{"$f":"IF(R2189=\"n/a\",\"n/a\",MAX(0,R2189-1))","v":0},{"$f":"IF(S2189=\"n/a\",\"n/a\",MAX(0,S2189-1))","v":0},{"$f":"IF(T2189=\"n/a\",\"n/a\",MAX(0,T2189-1))","v":0},{"$f":"IF(U2189=\"n/a\",\"n/a\",MAX(0,U2189-1))","v":0},{"$f":"IF(V2189=\"n/a\",\"n/a\",MAX(0,V2189-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2167)","v":"RL Capex 2014-15"},null,{"$f":"D2165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2165","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2165","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2165","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2165","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2165","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2165","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2165","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2165","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2165","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2165","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2165","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2165","v":0},{"$f":"IF(V2208=\"n/a\",\"n/a\",MAX(0,V2208-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2165","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2189:C2210,0)),IF(SUM(C2166:C2187)=0,0,IF((SUMPRODUCT(C2166:C2187,C2189:C2210)/SUM(C2166:C2187))<0,1,(SUMPRODUCT(C2166:C2187,C2189:C2210)/SUM(C2166:C2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2189:D2210,0)),IF(SUM(D2166:D2187)=0,0,IF((SUMPRODUCT(D2166:D2187,D2189:D2210)/SUM(D2166:D2187))<0,1,(SUMPRODUCT(D2166:D2187,D2189:D2210)/SUM(D2166:D2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2189:E2210,0)),IF(SUM(E2166:E2187)=0,0,IF((SUMPRODUCT(E2166:E2187,E2189:E2210)/SUM(E2166:E2187))<0,1,(SUMPRODUCT(E2166:E2187,E2189:E2210)/SUM(E2166:E2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2189:F2210,0)),IF(SUM(F2166:F2187)=0,0,IF((SUMPRODUCT(F2166:F2187,F2189:F2210)/SUM(F2166:F2187))<0,1,(SUMPRODUCT(F2166:F2187,F2189:F2210)/SUM(F2166:F2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2189:G2210,0)),IF(SUM(G2166:G2187)=0,0,IF((SUMPRODUCT(G2166:G2187,G2189:G2210)/SUM(G2166:G2187))<0,1,(SUMPRODUCT(G2166:G2187,G2189:G2210)/SUM(G2166:G2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2189:H2210,0)),IF(SUM(H2166:H2187)=0,0,IF((SUMPRODUCT(H2166:H2187,H2189:H2210)/SUM(H2166:H2187))<0,1,(SUMPRODUCT(H2166:H2187,H2189:H2210)/SUM(H2166:H2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2189:I2210,0)),IF(SUM(I2166:I2187)=0,0,IF((SUMPRODUCT(I2166:I2187,I2189:I2210)/SUM(I2166:I2187))<0,1,(SUMPRODUCT(I2166:I2187,I2189:I2210)/SUM(I2166:I2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2189:J2210,0)),IF(SUM(J2166:J2187)=0,0,IF((SUMPRODUCT(J2166:J2187,J2189:J2210)/SUM(J2166:J2187))<0,1,(SUMPRODUCT(J2166:J2187,J2189:J2210)/SUM(J2166:J2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2189:K2210,0)),IF(SUM(K2166:K2187)=0,0,IF((SUMPRODUCT(K2166:K2187,K2189:K2210)/SUM(K2166:K2187))<0,1,(SUMPRODUCT(K2166:K2187,K2189:K2210)/SUM(K2166:K2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2189:L2210,0)),IF(SUM(L2166:L2187)=0,0,IF((SUMPRODUCT(L2166:L2187,L2189:L2210)/SUM(L2166:L2187))<0,1,(SUMPRODUCT(L2166:L2187,L2189:L2210)/SUM(L2166:L2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2189:M2210,0)),IF(SUM(M2166:M2187)=0,0,IF((SUMPRODUCT(M2166:M2187,M2189:M2210)/SUM(M2166:M2187))<0,1,(SUMPRODUCT(M2166:M2187,M2189:M2210)/SUM(M2166:M2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2189:N2210,0)),IF(SUM(N2166:N2187)=0,0,IF((SUMPRODUCT(N2166:N2187,N2189:N2210)/SUM(N2166:N2187))<0,1,(SUMPRODUCT(N2166:N2187,N2189:N2210)/SUM(N2166:N2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2189:O2210,0)),IF(SUM(O2166:O2187)=0,0,IF((SUMPRODUCT(O2166:O2187,O2189:O2210)/SUM(O2166:O2187))<0,1,(SUMPRODUCT(O2166:O2187,O2189:O2210)/SUM(O2166:O2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2189:P2210,0)),IF(SUM(P2166:P2187)=0,0,IF((SUMPRODUCT(P2166:P2187,P2189:P2210)/SUM(P2166:P2187))<0,1,(SUMPRODUCT(P2166:P2187,P2189:P2210)/SUM(P2166:P2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2189:Q2210,0)),IF(SUM(Q2166:Q2187)=0,0,IF((SUMPRODUCT(Q2166:Q2187,Q2189:Q2210)/SUM(Q2166:Q2187))<0,1,(SUMPRODUCT(Q2166:Q2187,Q2189:Q2210)/SUM(Q2166:Q2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2189:R2210,0)),IF(SUM(R2166:R2187)=0,0,IF((SUMPRODUCT(R2166:R2187,R2189:R2210)/SUM(R2166:R2187))<0,1,(SUMPRODUCT(R2166:R2187,R2189:R2210)/SUM(R2166:R2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2189:S2210,0)),IF(SUM(S2166:S2187)=0,0,IF((SUMPRODUCT(S2166:S2187,S2189:S2210)/SUM(S2166:S2187))<0,1,(SUMPRODUCT(S2166:S2187,S2189:S2210)/SUM(S2166:S2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2189:T2210,0)),IF(SUM(T2166:T2187)=0,0,IF((SUMPRODUCT(T2166:T2187,T2189:T2210)/SUM(T2166:T2187))<0,1,(SUMPRODUCT(T2166:T2187,T2189:T2210)/SUM(T2166:T2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2189:U2210,0)),IF(SUM(U2166:U2187)=0,0,IF((SUMPRODUCT(U2166:U2187,U2189:U2210)/SUM(U2166:U2187))<0,1,(SUMPRODUCT(U2166:U2187,U2189:U2210)/SUM(U2166:U2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2189:V2210,0)),IF(SUM(V2166:V2187)=0,0,IF((SUMPRODUCT(V2166:V2187,V2189:V2210)/SUM(V2166:V2187))<0,1,(SUMPRODUCT(V2166:V2187,V2189:V2210)/SUM(V2166:V2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2189:W2210,0)),IF(SUM(W2166:W2187)=0,0,IF((SUMPRODUCT(W2166:W2187,W2189:W2210)/SUM(W2166:W2187))<0,1,(SUMPRODUCT(W2166:W2187,W2189:W2210)/SUM(W2166:W2187)))),\"n/a\")","v":0}]
[]
["Asset Class 45",{"$f":"VLOOKUP($A2213,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2213,1,12,\"\"))","v":45},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2214,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2214,0)-OFFSET('RFM input'!H$276,$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2214,0)-OFFSET('RFM input'!I$276,$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2214,0)-OFFSET('RFM input'!J$276,$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2214,0)-OFFSET('RFM input'!K$276,$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2214,0)-OFFSET('RFM input'!L$276,$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2214,0)-OFFSET('RFM input'!M$276,$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2214,0)-OFFSET('RFM input'!N$276,$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2214,0)-OFFSET('RFM input'!O$276,$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2214,0)-OFFSET('RFM input'!P$276,$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2214,0)-OFFSET('RFM input'!Q$276,$A2214,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2214/C$10","v":0},{"$f":"IFERROR(MAX(0,C2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2217)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2214*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,D2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,D2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,E2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,E2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,F2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,F2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,G2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,G2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,H2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,H2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,I2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,I2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,J2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,J2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,K2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,K2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,L2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,L2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,M2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,M2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,N2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,N2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,O2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,O2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,P2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,P2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,Q2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,Q2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,R2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,R2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,S2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,S2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,T2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,T2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,U2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,U2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,V2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,V2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2214*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2218,0,$A2218))<0,\nMIN(0,E2218-(OFFSET($C2218,0,$A2218)/(OFFSET($C2216,-$A2217,$A2218)))),\nMAX(0,E2218-(OFFSET($C2218,0,$A2218)/(OFFSET($C2216,-$A2217,$A2218))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2214*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2214*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2214*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2214*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2214*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2214*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2214*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2214*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2214*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2214*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2214*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2214*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2214*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2214*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2214*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2214*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2214*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2235,0,$A2235))<0,\nMIN(0,V2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2233,-$A2234,$A2235)))),\nMAX(0,V2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2233,-$A2234,$A2235))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2214*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2215","v":0},{"$f":"IF(C2239=\"n/a\",\"n/a\",MAX(0,C2239-1))","v":0},{"$f":"IF(D2239=\"n/a\",\"n/a\",MAX(0,D2239-1))","v":0},{"$f":"IF(E2239=\"n/a\",\"n/a\",MAX(0,E2239-1))","v":0},{"$f":"IF(F2239=\"n/a\",\"n/a\",MAX(0,F2239-1))","v":0},{"$f":"IF(G2239=\"n/a\",\"n/a\",MAX(0,G2239-1))","v":0},{"$f":"IF(H2239=\"n/a\",\"n/a\",MAX(0,H2239-1))","v":0},{"$f":"IF(I2239=\"n/a\",\"n/a\",MAX(0,I2239-1))","v":0},{"$f":"IF(J2239=\"n/a\",\"n/a\",MAX(0,J2239-1))","v":0},{"$f":"IF(K2239=\"n/a\",\"n/a\",MAX(0,K2239-1))","v":0},{"$f":"IF(L2239=\"n/a\",\"n/a\",MAX(0,L2239-1))","v":0},{"$f":"IF(M2239=\"n/a\",\"n/a\",MAX(0,M2239-1))","v":0},{"$f":"IF(N2239=\"n/a\",\"n/a\",MAX(0,N2239-1))","v":0},{"$f":"IF(O2239=\"n/a\",\"n/a\",MAX(0,O2239-1))","v":0},{"$f":"IF(P2239=\"n/a\",\"n/a\",MAX(0,P2239-1))","v":0},{"$f":"IF(Q2239=\"n/a\",\"n/a\",MAX(0,Q2239-1))","v":0},{"$f":"IF(R2239=\"n/a\",\"n/a\",MAX(0,R2239-1))","v":0},{"$f":"IF(S2239=\"n/a\",\"n/a\",MAX(0,S2239-1))","v":0},{"$f":"IF(T2239=\"n/a\",\"n/a\",MAX(0,T2239-1))","v":0},{"$f":"IF(U2239=\"n/a\",\"n/a\",MAX(0,U2239-1))","v":0},{"$f":"IF(V2239=\"n/a\",\"n/a\",MAX(0,V2239-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2217)","v":"RL Capex 2014-15"},null,{"$f":"D2215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2215","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2215","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2215","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2215","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2215","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2215","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2215","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2215","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2215","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2215","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2215","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2215","v":0},{"$f":"IF(V2258=\"n/a\",\"n/a\",MAX(0,V2258-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2215","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2239:C2260,0)),IF(SUM(C2216:C2237)=0,0,IF((SUMPRODUCT(C2216:C2237,C2239:C2260)/SUM(C2216:C2237))<0,1,(SUMPRODUCT(C2216:C2237,C2239:C2260)/SUM(C2216:C2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2239:D2260,0)),IF(SUM(D2216:D2237)=0,0,IF((SUMPRODUCT(D2216:D2237,D2239:D2260)/SUM(D2216:D2237))<0,1,(SUMPRODUCT(D2216:D2237,D2239:D2260)/SUM(D2216:D2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2239:E2260,0)),IF(SUM(E2216:E2237)=0,0,IF((SUMPRODUCT(E2216:E2237,E2239:E2260)/SUM(E2216:E2237))<0,1,(SUMPRODUCT(E2216:E2237,E2239:E2260)/SUM(E2216:E2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2239:F2260,0)),IF(SUM(F2216:F2237)=0,0,IF((SUMPRODUCT(F2216:F2237,F2239:F2260)/SUM(F2216:F2237))<0,1,(SUMPRODUCT(F2216:F2237,F2239:F2260)/SUM(F2216:F2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2239:G2260,0)),IF(SUM(G2216:G2237)=0,0,IF((SUMPRODUCT(G2216:G2237,G2239:G2260)/SUM(G2216:G2237))<0,1,(SUMPRODUCT(G2216:G2237,G2239:G2260)/SUM(G2216:G2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2239:H2260,0)),IF(SUM(H2216:H2237)=0,0,IF((SUMPRODUCT(H2216:H2237,H2239:H2260)/SUM(H2216:H2237))<0,1,(SUMPRODUCT(H2216:H2237,H2239:H2260)/SUM(H2216:H2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2239:I2260,0)),IF(SUM(I2216:I2237)=0,0,IF((SUMPRODUCT(I2216:I2237,I2239:I2260)/SUM(I2216:I2237))<0,1,(SUMPRODUCT(I2216:I2237,I2239:I2260)/SUM(I2216:I2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2239:J2260,0)),IF(SUM(J2216:J2237)=0,0,IF((SUMPRODUCT(J2216:J2237,J2239:J2260)/SUM(J2216:J2237))<0,1,(SUMPRODUCT(J2216:J2237,J2239:J2260)/SUM(J2216:J2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2239:K2260,0)),IF(SUM(K2216:K2237)=0,0,IF((SUMPRODUCT(K2216:K2237,K2239:K2260)/SUM(K2216:K2237))<0,1,(SUMPRODUCT(K2216:K2237,K2239:K2260)/SUM(K2216:K2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2239:L2260,0)),IF(SUM(L2216:L2237)=0,0,IF((SUMPRODUCT(L2216:L2237,L2239:L2260)/SUM(L2216:L2237))<0,1,(SUMPRODUCT(L2216:L2237,L2239:L2260)/SUM(L2216:L2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2239:M2260,0)),IF(SUM(M2216:M2237)=0,0,IF((SUMPRODUCT(M2216:M2237,M2239:M2260)/SUM(M2216:M2237))<0,1,(SUMPRODUCT(M2216:M2237,M2239:M2260)/SUM(M2216:M2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2239:N2260,0)),IF(SUM(N2216:N2237)=0,0,IF((SUMPRODUCT(N2216:N2237,N2239:N2260)/SUM(N2216:N2237))<0,1,(SUMPRODUCT(N2216:N2237,N2239:N2260)/SUM(N2216:N2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2239:O2260,0)),IF(SUM(O2216:O2237)=0,0,IF((SUMPRODUCT(O2216:O2237,O2239:O2260)/SUM(O2216:O2237))<0,1,(SUMPRODUCT(O2216:O2237,O2239:O2260)/SUM(O2216:O2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2239:P2260,0)),IF(SUM(P2216:P2237)=0,0,IF((SUMPRODUCT(P2216:P2237,P2239:P2260)/SUM(P2216:P2237))<0,1,(SUMPRODUCT(P2216:P2237,P2239:P2260)/SUM(P2216:P2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2239:Q2260,0)),IF(SUM(Q2216:Q2237)=0,0,IF((SUMPRODUCT(Q2216:Q2237,Q2239:Q2260)/SUM(Q2216:Q2237))<0,1,(SUMPRODUCT(Q2216:Q2237,Q2239:Q2260)/SUM(Q2216:Q2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2239:R2260,0)),IF(SUM(R2216:R2237)=0,0,IF((SUMPRODUCT(R2216:R2237,R2239:R2260)/SUM(R2216:R2237))<0,1,(SUMPRODUCT(R2216:R2237,R2239:R2260)/SUM(R2216:R2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2239:S2260,0)),IF(SUM(S2216:S2237)=0,0,IF((SUMPRODUCT(S2216:S2237,S2239:S2260)/SUM(S2216:S2237))<0,1,(SUMPRODUCT(S2216:S2237,S2239:S2260)/SUM(S2216:S2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2239:T2260,0)),IF(SUM(T2216:T2237)=0,0,IF((SUMPRODUCT(T2216:T2237,T2239:T2260)/SUM(T2216:T2237))<0,1,(SUMPRODUCT(T2216:T2237,T2239:T2260)/SUM(T2216:T2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2239:U2260,0)),IF(SUM(U2216:U2237)=0,0,IF((SUMPRODUCT(U2216:U2237,U2239:U2260)/SUM(U2216:U2237))<0,1,(SUMPRODUCT(U2216:U2237,U2239:U2260)/SUM(U2216:U2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2239:V2260,0)),IF(SUM(V2216:V2237)=0,0,IF((SUMPRODUCT(V2216:V2237,V2239:V2260)/SUM(V2216:V2237))<0,1,(SUMPRODUCT(V2216:V2237,V2239:V2260)/SUM(V2216:V2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2239:W2260,0)),IF(SUM(W2216:W2237)=0,0,IF((SUMPRODUCT(W2216:W2237,W2239:W2260)/SUM(W2216:W2237))<0,1,(SUMPRODUCT(W2216:W2237,W2239:W2260)/SUM(W2216:W2237)))),\"n/a\")","v":0}]
[]
["Asset Class 46",{"$f":"VLOOKUP($A2263,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2263,1,12,\"\"))","v":46},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2264,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2264,0)-OFFSET('RFM input'!H$276,$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2264,0)-OFFSET('RFM input'!I$276,$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2264,0)-OFFSET('RFM input'!J$276,$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2264,0)-OFFSET('RFM input'!K$276,$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2264,0)-OFFSET('RFM input'!L$276,$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2264,0)-OFFSET('RFM input'!M$276,$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2264,0)-OFFSET('RFM input'!N$276,$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2264,0)-OFFSET('RFM input'!O$276,$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2264,0)-OFFSET('RFM input'!P$276,$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2264,0)-OFFSET('RFM input'!Q$276,$A2264,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2264/C$10","v":0},{"$f":"IFERROR(MAX(0,C2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2267)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2264*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,D2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,D2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,E2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,E2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,F2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,F2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,G2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,G2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,H2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,H2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,I2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,I2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,J2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,J2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,K2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,K2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,L2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,L2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,M2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,M2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,N2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,N2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,O2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,O2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,P2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,P2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,Q2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,Q2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,R2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,R2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,S2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,S2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,T2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,T2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,U2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,U2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,V2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,V2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2264*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2268,0,$A2268))<0,\nMIN(0,E2268-(OFFSET($C2268,0,$A2268)/(OFFSET($C2266,-$A2267,$A2268)))),\nMAX(0,E2268-(OFFSET($C2268,0,$A2268)/(OFFSET($C2266,-$A2267,$A2268))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2264*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2264*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2264*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2264*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2264*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2264*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2264*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2264*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2264*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2264*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2264*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2264*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2264*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2264*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2264*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2264*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2264*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2285,0,$A2285))<0,\nMIN(0,V2285-(OFFSET($C2285,0,$A2285)/(OFFSET($C2283,-$A2284,$A2285)))),\nMAX(0,V2285-(OFFSET($C2285,0,$A2285)/(OFFSET($C2283,-$A2284,$A2285))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2264*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2265","v":0},{"$f":"IF(C2289=\"n/a\",\"n/a\",MAX(0,C2289-1))","v":0},{"$f":"IF(D2289=\"n/a\",\"n/a\",MAX(0,D2289-1))","v":0},{"$f":"IF(E2289=\"n/a\",\"n/a\",MAX(0,E2289-1))","v":0},{"$f":"IF(F2289=\"n/a\",\"n/a\",MAX(0,F2289-1))","v":0},{"$f":"IF(G2289=\"n/a\",\"n/a\",MAX(0,G2289-1))","v":0},{"$f":"IF(H2289=\"n/a\",\"n/a\",MAX(0,H2289-1))","v":0},{"$f":"IF(I2289=\"n/a\",\"n/a\",MAX(0,I2289-1))","v":0},{"$f":"IF(J2289=\"n/a\",\"n/a\",MAX(0,J2289-1))","v":0},{"$f":"IF(K2289=\"n/a\",\"n/a\",MAX(0,K2289-1))","v":0},{"$f":"IF(L2289=\"n/a\",\"n/a\",MAX(0,L2289-1))","v":0},{"$f":"IF(M2289=\"n/a\",\"n/a\",MAX(0,M2289-1))","v":0},{"$f":"IF(N2289=\"n/a\",\"n/a\",MAX(0,N2289-1))","v":0},{"$f":"IF(O2289=\"n/a\",\"n/a\",MAX(0,O2289-1))","v":0},{"$f":"IF(P2289=\"n/a\",\"n/a\",MAX(0,P2289-1))","v":0},{"$f":"IF(Q2289=\"n/a\",\"n/a\",MAX(0,Q2289-1))","v":0},{"$f":"IF(R2289=\"n/a\",\"n/a\",MAX(0,R2289-1))","v":0},{"$f":"IF(S2289=\"n/a\",\"n/a\",MAX(0,S2289-1))","v":0},{"$f":"IF(T2289=\"n/a\",\"n/a\",MAX(0,T2289-1))","v":0},{"$f":"IF(U2289=\"n/a\",\"n/a\",MAX(0,U2289-1))","v":0},{"$f":"IF(V2289=\"n/a\",\"n/a\",MAX(0,V2289-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2267)","v":"RL Capex 2014-15"},null,{"$f":"D2265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2265","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2265","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2265","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2265","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2265","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2265","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2265","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2265","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2265","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2265","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2265","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2265","v":0},{"$f":"IF(V2308=\"n/a\",\"n/a\",MAX(0,V2308-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2265","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2289:C2310,0)),IF(SUM(C2266:C2287)=0,0,IF((SUMPRODUCT(C2266:C2287,C2289:C2310)/SUM(C2266:C2287))<0,1,(SUMPRODUCT(C2266:C2287,C2289:C2310)/SUM(C2266:C2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2289:D2310,0)),IF(SUM(D2266:D2287)=0,0,IF((SUMPRODUCT(D2266:D2287,D2289:D2310)/SUM(D2266:D2287))<0,1,(SUMPRODUCT(D2266:D2287,D2289:D2310)/SUM(D2266:D2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2289:E2310,0)),IF(SUM(E2266:E2287)=0,0,IF((SUMPRODUCT(E2266:E2287,E2289:E2310)/SUM(E2266:E2287))<0,1,(SUMPRODUCT(E2266:E2287,E2289:E2310)/SUM(E2266:E2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2289:F2310,0)),IF(SUM(F2266:F2287)=0,0,IF((SUMPRODUCT(F2266:F2287,F2289:F2310)/SUM(F2266:F2287))<0,1,(SUMPRODUCT(F2266:F2287,F2289:F2310)/SUM(F2266:F2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2289:G2310,0)),IF(SUM(G2266:G2287)=0,0,IF((SUMPRODUCT(G2266:G2287,G2289:G2310)/SUM(G2266:G2287))<0,1,(SUMPRODUCT(G2266:G2287,G2289:G2310)/SUM(G2266:G2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2289:H2310,0)),IF(SUM(H2266:H2287)=0,0,IF((SUMPRODUCT(H2266:H2287,H2289:H2310)/SUM(H2266:H2287))<0,1,(SUMPRODUCT(H2266:H2287,H2289:H2310)/SUM(H2266:H2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2289:I2310,0)),IF(SUM(I2266:I2287)=0,0,IF((SUMPRODUCT(I2266:I2287,I2289:I2310)/SUM(I2266:I2287))<0,1,(SUMPRODUCT(I2266:I2287,I2289:I2310)/SUM(I2266:I2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2289:J2310,0)),IF(SUM(J2266:J2287)=0,0,IF((SUMPRODUCT(J2266:J2287,J2289:J2310)/SUM(J2266:J2287))<0,1,(SUMPRODUCT(J2266:J2287,J2289:J2310)/SUM(J2266:J2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2289:K2310,0)),IF(SUM(K2266:K2287)=0,0,IF((SUMPRODUCT(K2266:K2287,K2289:K2310)/SUM(K2266:K2287))<0,1,(SUMPRODUCT(K2266:K2287,K2289:K2310)/SUM(K2266:K2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2289:L2310,0)),IF(SUM(L2266:L2287)=0,0,IF((SUMPRODUCT(L2266:L2287,L2289:L2310)/SUM(L2266:L2287))<0,1,(SUMPRODUCT(L2266:L2287,L2289:L2310)/SUM(L2266:L2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2289:M2310,0)),IF(SUM(M2266:M2287)=0,0,IF((SUMPRODUCT(M2266:M2287,M2289:M2310)/SUM(M2266:M2287))<0,1,(SUMPRODUCT(M2266:M2287,M2289:M2310)/SUM(M2266:M2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2289:N2310,0)),IF(SUM(N2266:N2287)=0,0,IF((SUMPRODUCT(N2266:N2287,N2289:N2310)/SUM(N2266:N2287))<0,1,(SUMPRODUCT(N2266:N2287,N2289:N2310)/SUM(N2266:N2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2289:O2310,0)),IF(SUM(O2266:O2287)=0,0,IF((SUMPRODUCT(O2266:O2287,O2289:O2310)/SUM(O2266:O2287))<0,1,(SUMPRODUCT(O2266:O2287,O2289:O2310)/SUM(O2266:O2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2289:P2310,0)),IF(SUM(P2266:P2287)=0,0,IF((SUMPRODUCT(P2266:P2287,P2289:P2310)/SUM(P2266:P2287))<0,1,(SUMPRODUCT(P2266:P2287,P2289:P2310)/SUM(P2266:P2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2289:Q2310,0)),IF(SUM(Q2266:Q2287)=0,0,IF((SUMPRODUCT(Q2266:Q2287,Q2289:Q2310)/SUM(Q2266:Q2287))<0,1,(SUMPRODUCT(Q2266:Q2287,Q2289:Q2310)/SUM(Q2266:Q2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2289:R2310,0)),IF(SUM(R2266:R2287)=0,0,IF((SUMPRODUCT(R2266:R2287,R2289:R2310)/SUM(R2266:R2287))<0,1,(SUMPRODUCT(R2266:R2287,R2289:R2310)/SUM(R2266:R2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2289:S2310,0)),IF(SUM(S2266:S2287)=0,0,IF((SUMPRODUCT(S2266:S2287,S2289:S2310)/SUM(S2266:S2287))<0,1,(SUMPRODUCT(S2266:S2287,S2289:S2310)/SUM(S2266:S2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2289:T2310,0)),IF(SUM(T2266:T2287)=0,0,IF((SUMPRODUCT(T2266:T2287,T2289:T2310)/SUM(T2266:T2287))<0,1,(SUMPRODUCT(T2266:T2287,T2289:T2310)/SUM(T2266:T2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2289:U2310,0)),IF(SUM(U2266:U2287)=0,0,IF((SUMPRODUCT(U2266:U2287,U2289:U2310)/SUM(U2266:U2287))<0,1,(SUMPRODUCT(U2266:U2287,U2289:U2310)/SUM(U2266:U2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2289:V2310,0)),IF(SUM(V2266:V2287)=0,0,IF((SUMPRODUCT(V2266:V2287,V2289:V2310)/SUM(V2266:V2287))<0,1,(SUMPRODUCT(V2266:V2287,V2289:V2310)/SUM(V2266:V2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2289:W2310,0)),IF(SUM(W2266:W2287)=0,0,IF((SUMPRODUCT(W2266:W2287,W2289:W2310)/SUM(W2266:W2287))<0,1,(SUMPRODUCT(W2266:W2287,W2289:W2310)/SUM(W2266:W2287)))),\"n/a\")","v":0}]
[]
["Asset Class 47",{"$f":"VLOOKUP($A2313,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2313,1,12,\"\"))","v":47},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2314,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2314,0)-OFFSET('RFM input'!H$276,$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2314,0)-OFFSET('RFM input'!I$276,$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2314,0)-OFFSET('RFM input'!J$276,$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2314,0)-OFFSET('RFM input'!K$276,$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2314,0)-OFFSET('RFM input'!L$276,$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2314,0)-OFFSET('RFM input'!M$276,$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2314,0)-OFFSET('RFM input'!N$276,$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2314,0)-OFFSET('RFM input'!O$276,$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2314,0)-OFFSET('RFM input'!P$276,$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2314,0)-OFFSET('RFM input'!Q$276,$A2314,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2314/C$10","v":0},{"$f":"IFERROR(MAX(0,C2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2317)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2314*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,D2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,D2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,E2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,E2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,F2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,F2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,G2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,G2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,H2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,H2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,I2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,I2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,J2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,J2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,K2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,K2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,L2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,L2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,M2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,M2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,N2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,N2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,O2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,O2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,P2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,P2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,Q2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,Q2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,R2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,R2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,S2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,S2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,T2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,T2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,U2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,U2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,V2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,V2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2314*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2318,0,$A2318))<0,\nMIN(0,E2318-(OFFSET($C2318,0,$A2318)/(OFFSET($C2316,-$A2317,$A2318)))),\nMAX(0,E2318-(OFFSET($C2318,0,$A2318)/(OFFSET($C2316,-$A2317,$A2318))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2314*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2314*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2314*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2314*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2314*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2314*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2314*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2314*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2314*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2314*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2314*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2314*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2314*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2314*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2314*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2314*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2314*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2335,0,$A2335))<0,\nMIN(0,V2335-(OFFSET($C2335,0,$A2335)/(OFFSET($C2333,-$A2334,$A2335)))),\nMAX(0,V2335-(OFFSET($C2335,0,$A2335)/(OFFSET($C2333,-$A2334,$A2335))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2314*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2315","v":0},{"$f":"IF(C2339=\"n/a\",\"n/a\",MAX(0,C2339-1))","v":0},{"$f":"IF(D2339=\"n/a\",\"n/a\",MAX(0,D2339-1))","v":0},{"$f":"IF(E2339=\"n/a\",\"n/a\",MAX(0,E2339-1))","v":0},{"$f":"IF(F2339=\"n/a\",\"n/a\",MAX(0,F2339-1))","v":0},{"$f":"IF(G2339=\"n/a\",\"n/a\",MAX(0,G2339-1))","v":0},{"$f":"IF(H2339=\"n/a\",\"n/a\",MAX(0,H2339-1))","v":0},{"$f":"IF(I2339=\"n/a\",\"n/a\",MAX(0,I2339-1))","v":0},{"$f":"IF(J2339=\"n/a\",\"n/a\",MAX(0,J2339-1))","v":0},{"$f":"IF(K2339=\"n/a\",\"n/a\",MAX(0,K2339-1))","v":0},{"$f":"IF(L2339=\"n/a\",\"n/a\",MAX(0,L2339-1))","v":0},{"$f":"IF(M2339=\"n/a\",\"n/a\",MAX(0,M2339-1))","v":0},{"$f":"IF(N2339=\"n/a\",\"n/a\",MAX(0,N2339-1))","v":0},{"$f":"IF(O2339=\"n/a\",\"n/a\",MAX(0,O2339-1))","v":0},{"$f":"IF(P2339=\"n/a\",\"n/a\",MAX(0,P2339-1))","v":0},{"$f":"IF(Q2339=\"n/a\",\"n/a\",MAX(0,Q2339-1))","v":0},{"$f":"IF(R2339=\"n/a\",\"n/a\",MAX(0,R2339-1))","v":0},{"$f":"IF(S2339=\"n/a\",\"n/a\",MAX(0,S2339-1))","v":0},{"$f":"IF(T2339=\"n/a\",\"n/a\",MAX(0,T2339-1))","v":0},{"$f":"IF(U2339=\"n/a\",\"n/a\",MAX(0,U2339-1))","v":0},{"$f":"IF(V2339=\"n/a\",\"n/a\",MAX(0,V2339-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2317)","v":"RL Capex 2014-15"},null,{"$f":"D2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2315","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2315","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2315","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2315","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2315","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2315","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2315","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2315","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2315","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2315","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2315","v":0},{"$f":"IF(V2358=\"n/a\",\"n/a\",MAX(0,V2358-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2315","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2339:C2360,0)),IF(SUM(C2316:C2337)=0,0,IF((SUMPRODUCT(C2316:C2337,C2339:C2360)/SUM(C2316:C2337))<0,1,(SUMPRODUCT(C2316:C2337,C2339:C2360)/SUM(C2316:C2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2339:D2360,0)),IF(SUM(D2316:D2337)=0,0,IF((SUMPRODUCT(D2316:D2337,D2339:D2360)/SUM(D2316:D2337))<0,1,(SUMPRODUCT(D2316:D2337,D2339:D2360)/SUM(D2316:D2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2339:E2360,0)),IF(SUM(E2316:E2337)=0,0,IF((SUMPRODUCT(E2316:E2337,E2339:E2360)/SUM(E2316:E2337))<0,1,(SUMPRODUCT(E2316:E2337,E2339:E2360)/SUM(E2316:E2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2339:F2360,0)),IF(SUM(F2316:F2337)=0,0,IF((SUMPRODUCT(F2316:F2337,F2339:F2360)/SUM(F2316:F2337))<0,1,(SUMPRODUCT(F2316:F2337,F2339:F2360)/SUM(F2316:F2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2339:G2360,0)),IF(SUM(G2316:G2337)=0,0,IF((SUMPRODUCT(G2316:G2337,G2339:G2360)/SUM(G2316:G2337))<0,1,(SUMPRODUCT(G2316:G2337,G2339:G2360)/SUM(G2316:G2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2339:H2360,0)),IF(SUM(H2316:H2337)=0,0,IF((SUMPRODUCT(H2316:H2337,H2339:H2360)/SUM(H2316:H2337))<0,1,(SUMPRODUCT(H2316:H2337,H2339:H2360)/SUM(H2316:H2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2339:I2360,0)),IF(SUM(I2316:I2337)=0,0,IF((SUMPRODUCT(I2316:I2337,I2339:I2360)/SUM(I2316:I2337))<0,1,(SUMPRODUCT(I2316:I2337,I2339:I2360)/SUM(I2316:I2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2339:J2360,0)),IF(SUM(J2316:J2337)=0,0,IF((SUMPRODUCT(J2316:J2337,J2339:J2360)/SUM(J2316:J2337))<0,1,(SUMPRODUCT(J2316:J2337,J2339:J2360)/SUM(J2316:J2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2339:K2360,0)),IF(SUM(K2316:K2337)=0,0,IF((SUMPRODUCT(K2316:K2337,K2339:K2360)/SUM(K2316:K2337))<0,1,(SUMPRODUCT(K2316:K2337,K2339:K2360)/SUM(K2316:K2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2339:L2360,0)),IF(SUM(L2316:L2337)=0,0,IF((SUMPRODUCT(L2316:L2337,L2339:L2360)/SUM(L2316:L2337))<0,1,(SUMPRODUCT(L2316:L2337,L2339:L2360)/SUM(L2316:L2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2339:M2360,0)),IF(SUM(M2316:M2337)=0,0,IF((SUMPRODUCT(M2316:M2337,M2339:M2360)/SUM(M2316:M2337))<0,1,(SUMPRODUCT(M2316:M2337,M2339:M2360)/SUM(M2316:M2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2339:N2360,0)),IF(SUM(N2316:N2337)=0,0,IF((SUMPRODUCT(N2316:N2337,N2339:N2360)/SUM(N2316:N2337))<0,1,(SUMPRODUCT(N2316:N2337,N2339:N2360)/SUM(N2316:N2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2339:O2360,0)),IF(SUM(O2316:O2337)=0,0,IF((SUMPRODUCT(O2316:O2337,O2339:O2360)/SUM(O2316:O2337))<0,1,(SUMPRODUCT(O2316:O2337,O2339:O2360)/SUM(O2316:O2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2339:P2360,0)),IF(SUM(P2316:P2337)=0,0,IF((SUMPRODUCT(P2316:P2337,P2339:P2360)/SUM(P2316:P2337))<0,1,(SUMPRODUCT(P2316:P2337,P2339:P2360)/SUM(P2316:P2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2339:Q2360,0)),IF(SUM(Q2316:Q2337)=0,0,IF((SUMPRODUCT(Q2316:Q2337,Q2339:Q2360)/SUM(Q2316:Q2337))<0,1,(SUMPRODUCT(Q2316:Q2337,Q2339:Q2360)/SUM(Q2316:Q2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2339:R2360,0)),IF(SUM(R2316:R2337)=0,0,IF((SUMPRODUCT(R2316:R2337,R2339:R2360)/SUM(R2316:R2337))<0,1,(SUMPRODUCT(R2316:R2337,R2339:R2360)/SUM(R2316:R2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2339:S2360,0)),IF(SUM(S2316:S2337)=0,0,IF((SUMPRODUCT(S2316:S2337,S2339:S2360)/SUM(S2316:S2337))<0,1,(SUMPRODUCT(S2316:S2337,S2339:S2360)/SUM(S2316:S2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2339:T2360,0)),IF(SUM(T2316:T2337)=0,0,IF((SUMPRODUCT(T2316:T2337,T2339:T2360)/SUM(T2316:T2337))<0,1,(SUMPRODUCT(T2316:T2337,T2339:T2360)/SUM(T2316:T2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2339:U2360,0)),IF(SUM(U2316:U2337)=0,0,IF((SUMPRODUCT(U2316:U2337,U2339:U2360)/SUM(U2316:U2337))<0,1,(SUMPRODUCT(U2316:U2337,U2339:U2360)/SUM(U2316:U2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2339:V2360,0)),IF(SUM(V2316:V2337)=0,0,IF((SUMPRODUCT(V2316:V2337,V2339:V2360)/SUM(V2316:V2337))<0,1,(SUMPRODUCT(V2316:V2337,V2339:V2360)/SUM(V2316:V2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2339:W2360,0)),IF(SUM(W2316:W2337)=0,0,IF((SUMPRODUCT(W2316:W2337,W2339:W2360)/SUM(W2316:W2337))<0,1,(SUMPRODUCT(W2316:W2337,W2339:W2360)/SUM(W2316:W2337)))),\"n/a\")","v":0}]
[]
["Asset Class 48",{"$f":"VLOOKUP($A2363,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2363,1,12,\"\"))","v":48},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2364,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2364,0)-OFFSET('RFM input'!H$276,$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2364,0)-OFFSET('RFM input'!I$276,$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2364,0)-OFFSET('RFM input'!J$276,$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2364,0)-OFFSET('RFM input'!K$276,$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2364,0)-OFFSET('RFM input'!L$276,$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2364,0)-OFFSET('RFM input'!M$276,$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2364,0)-OFFSET('RFM input'!N$276,$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2364,0)-OFFSET('RFM input'!O$276,$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2364,0)-OFFSET('RFM input'!P$276,$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2364,0)-OFFSET('RFM input'!Q$276,$A2364,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2364/C$10","v":0},{"$f":"IFERROR(MAX(0,C2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2367)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2364*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,D2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,D2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,E2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,E2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,F2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,F2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,G2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,G2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,H2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,H2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,I2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,I2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,J2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,J2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,K2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,K2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,L2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,L2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,M2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,M2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,N2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,N2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,O2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,O2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,P2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,P2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,Q2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,Q2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,R2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,R2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,S2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,S2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,T2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,T2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,U2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,U2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,V2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,V2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2364*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2368,0,$A2368))<0,\nMIN(0,E2368-(OFFSET($C2368,0,$A2368)/(OFFSET($C2366,-$A2367,$A2368)))),\nMAX(0,E2368-(OFFSET($C2368,0,$A2368)/(OFFSET($C2366,-$A2367,$A2368))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2364*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2364*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2364*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2364*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2364*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2364*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2364*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2364*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2364*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2364*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2364*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2364*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2364*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2364*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2364*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2364*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2364*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2385,0,$A2385))<0,\nMIN(0,V2385-(OFFSET($C2385,0,$A2385)/(OFFSET($C2383,-$A2384,$A2385)))),\nMAX(0,V2385-(OFFSET($C2385,0,$A2385)/(OFFSET($C2383,-$A2384,$A2385))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2364*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2365","v":0},{"$f":"IF(C2389=\"n/a\",\"n/a\",MAX(0,C2389-1))","v":0},{"$f":"IF(D2389=\"n/a\",\"n/a\",MAX(0,D2389-1))","v":0},{"$f":"IF(E2389=\"n/a\",\"n/a\",MAX(0,E2389-1))","v":0},{"$f":"IF(F2389=\"n/a\",\"n/a\",MAX(0,F2389-1))","v":0},{"$f":"IF(G2389=\"n/a\",\"n/a\",MAX(0,G2389-1))","v":0},{"$f":"IF(H2389=\"n/a\",\"n/a\",MAX(0,H2389-1))","v":0},{"$f":"IF(I2389=\"n/a\",\"n/a\",MAX(0,I2389-1))","v":0},{"$f":"IF(J2389=\"n/a\",\"n/a\",MAX(0,J2389-1))","v":0},{"$f":"IF(K2389=\"n/a\",\"n/a\",MAX(0,K2389-1))","v":0},{"$f":"IF(L2389=\"n/a\",\"n/a\",MAX(0,L2389-1))","v":0},{"$f":"IF(M2389=\"n/a\",\"n/a\",MAX(0,M2389-1))","v":0},{"$f":"IF(N2389=\"n/a\",\"n/a\",MAX(0,N2389-1))","v":0},{"$f":"IF(O2389=\"n/a\",\"n/a\",MAX(0,O2389-1))","v":0},{"$f":"IF(P2389=\"n/a\",\"n/a\",MAX(0,P2389-1))","v":0},{"$f":"IF(Q2389=\"n/a\",\"n/a\",MAX(0,Q2389-1))","v":0},{"$f":"IF(R2389=\"n/a\",\"n/a\",MAX(0,R2389-1))","v":0},{"$f":"IF(S2389=\"n/a\",\"n/a\",MAX(0,S2389-1))","v":0},{"$f":"IF(T2389=\"n/a\",\"n/a\",MAX(0,T2389-1))","v":0},{"$f":"IF(U2389=\"n/a\",\"n/a\",MAX(0,U2389-1))","v":0},{"$f":"IF(V2389=\"n/a\",\"n/a\",MAX(0,V2389-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2367)","v":"RL Capex 2014-15"},null,{"$f":"D2365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2365","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2365","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2365","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2365","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2365","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2365","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2365","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2365","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2365","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2365","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2365","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2365","v":0},{"$f":"IF(V2408=\"n/a\",\"n/a\",MAX(0,V2408-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2365","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2389:C2410,0)),IF(SUM(C2366:C2387)=0,0,IF((SUMPRODUCT(C2366:C2387,C2389:C2410)/SUM(C2366:C2387))<0,1,(SUMPRODUCT(C2366:C2387,C2389:C2410)/SUM(C2366:C2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2389:D2410,0)),IF(SUM(D2366:D2387)=0,0,IF((SUMPRODUCT(D2366:D2387,D2389:D2410)/SUM(D2366:D2387))<0,1,(SUMPRODUCT(D2366:D2387,D2389:D2410)/SUM(D2366:D2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2389:E2410,0)),IF(SUM(E2366:E2387)=0,0,IF((SUMPRODUCT(E2366:E2387,E2389:E2410)/SUM(E2366:E2387))<0,1,(SUMPRODUCT(E2366:E2387,E2389:E2410)/SUM(E2366:E2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2389:F2410,0)),IF(SUM(F2366:F2387)=0,0,IF((SUMPRODUCT(F2366:F2387,F2389:F2410)/SUM(F2366:F2387))<0,1,(SUMPRODUCT(F2366:F2387,F2389:F2410)/SUM(F2366:F2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2389:G2410,0)),IF(SUM(G2366:G2387)=0,0,IF((SUMPRODUCT(G2366:G2387,G2389:G2410)/SUM(G2366:G2387))<0,1,(SUMPRODUCT(G2366:G2387,G2389:G2410)/SUM(G2366:G2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2389:H2410,0)),IF(SUM(H2366:H2387)=0,0,IF((SUMPRODUCT(H2366:H2387,H2389:H2410)/SUM(H2366:H2387))<0,1,(SUMPRODUCT(H2366:H2387,H2389:H2410)/SUM(H2366:H2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2389:I2410,0)),IF(SUM(I2366:I2387)=0,0,IF((SUMPRODUCT(I2366:I2387,I2389:I2410)/SUM(I2366:I2387))<0,1,(SUMPRODUCT(I2366:I2387,I2389:I2410)/SUM(I2366:I2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2389:J2410,0)),IF(SUM(J2366:J2387)=0,0,IF((SUMPRODUCT(J2366:J2387,J2389:J2410)/SUM(J2366:J2387))<0,1,(SUMPRODUCT(J2366:J2387,J2389:J2410)/SUM(J2366:J2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2389:K2410,0)),IF(SUM(K2366:K2387)=0,0,IF((SUMPRODUCT(K2366:K2387,K2389:K2410)/SUM(K2366:K2387))<0,1,(SUMPRODUCT(K2366:K2387,K2389:K2410)/SUM(K2366:K2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2389:L2410,0)),IF(SUM(L2366:L2387)=0,0,IF((SUMPRODUCT(L2366:L2387,L2389:L2410)/SUM(L2366:L2387))<0,1,(SUMPRODUCT(L2366:L2387,L2389:L2410)/SUM(L2366:L2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2389:M2410,0)),IF(SUM(M2366:M2387)=0,0,IF((SUMPRODUCT(M2366:M2387,M2389:M2410)/SUM(M2366:M2387))<0,1,(SUMPRODUCT(M2366:M2387,M2389:M2410)/SUM(M2366:M2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2389:N2410,0)),IF(SUM(N2366:N2387)=0,0,IF((SUMPRODUCT(N2366:N2387,N2389:N2410)/SUM(N2366:N2387))<0,1,(SUMPRODUCT(N2366:N2387,N2389:N2410)/SUM(N2366:N2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2389:O2410,0)),IF(SUM(O2366:O2387)=0,0,IF((SUMPRODUCT(O2366:O2387,O2389:O2410)/SUM(O2366:O2387))<0,1,(SUMPRODUCT(O2366:O2387,O2389:O2410)/SUM(O2366:O2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2389:P2410,0)),IF(SUM(P2366:P2387)=0,0,IF((SUMPRODUCT(P2366:P2387,P2389:P2410)/SUM(P2366:P2387))<0,1,(SUMPRODUCT(P2366:P2387,P2389:P2410)/SUM(P2366:P2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2389:Q2410,0)),IF(SUM(Q2366:Q2387)=0,0,IF((SUMPRODUCT(Q2366:Q2387,Q2389:Q2410)/SUM(Q2366:Q2387))<0,1,(SUMPRODUCT(Q2366:Q2387,Q2389:Q2410)/SUM(Q2366:Q2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2389:R2410,0)),IF(SUM(R2366:R2387)=0,0,IF((SUMPRODUCT(R2366:R2387,R2389:R2410)/SUM(R2366:R2387))<0,1,(SUMPRODUCT(R2366:R2387,R2389:R2410)/SUM(R2366:R2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2389:S2410,0)),IF(SUM(S2366:S2387)=0,0,IF((SUMPRODUCT(S2366:S2387,S2389:S2410)/SUM(S2366:S2387))<0,1,(SUMPRODUCT(S2366:S2387,S2389:S2410)/SUM(S2366:S2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2389:T2410,0)),IF(SUM(T2366:T2387)=0,0,IF((SUMPRODUCT(T2366:T2387,T2389:T2410)/SUM(T2366:T2387))<0,1,(SUMPRODUCT(T2366:T2387,T2389:T2410)/SUM(T2366:T2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2389:U2410,0)),IF(SUM(U2366:U2387)=0,0,IF((SUMPRODUCT(U2366:U2387,U2389:U2410)/SUM(U2366:U2387))<0,1,(SUMPRODUCT(U2366:U2387,U2389:U2410)/SUM(U2366:U2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2389:V2410,0)),IF(SUM(V2366:V2387)=0,0,IF((SUMPRODUCT(V2366:V2387,V2389:V2410)/SUM(V2366:V2387))<0,1,(SUMPRODUCT(V2366:V2387,V2389:V2410)/SUM(V2366:V2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2389:W2410,0)),IF(SUM(W2366:W2387)=0,0,IF((SUMPRODUCT(W2366:W2387,W2389:W2410)/SUM(W2366:W2387))<0,1,(SUMPRODUCT(W2366:W2387,W2389:W2410)/SUM(W2366:W2387)))),\"n/a\")","v":0}]
[]
["Asset Class 49",{"$f":"VLOOKUP($A2413,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2413,1,12,\"\"))","v":49},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2414,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2414,0)-OFFSET('RFM input'!H$276,$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2414,0)-OFFSET('RFM input'!I$276,$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2414,0)-OFFSET('RFM input'!J$276,$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2414,0)-OFFSET('RFM input'!K$276,$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2414,0)-OFFSET('RFM input'!L$276,$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2414,0)-OFFSET('RFM input'!M$276,$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2414,0)-OFFSET('RFM input'!N$276,$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2414,0)-OFFSET('RFM input'!O$276,$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2414,0)-OFFSET('RFM input'!P$276,$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2414,0)-OFFSET('RFM input'!Q$276,$A2414,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2414/C$10","v":0},{"$f":"IFERROR(MAX(0,C2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2417)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2414*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,D2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,D2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,E2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,E2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,F2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,F2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,G2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,G2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,H2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,H2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,I2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,I2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,J2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,J2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,K2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,K2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,L2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,L2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,M2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,M2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,N2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,N2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,O2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,O2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,P2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,P2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,Q2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,Q2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,R2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,R2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,S2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,S2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,T2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,T2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,U2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,U2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,V2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,V2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2414*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2418,0,$A2418))<0,\nMIN(0,E2418-(OFFSET($C2418,0,$A2418)/(OFFSET($C2416,-$A2417,$A2418)))),\nMAX(0,E2418-(OFFSET($C2418,0,$A2418)/(OFFSET($C2416,-$A2417,$A2418))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2414*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2414*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2414*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2414*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2414*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2414*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2414*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2414*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2414*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2414*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2414*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2414*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2414*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2414*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2414*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2414*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2414*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2435,0,$A2435))<0,\nMIN(0,V2435-(OFFSET($C2435,0,$A2435)/(OFFSET($C2433,-$A2434,$A2435)))),\nMAX(0,V2435-(OFFSET($C2435,0,$A2435)/(OFFSET($C2433,-$A2434,$A2435))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2414*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2415","v":0},{"$f":"IF(C2439=\"n/a\",\"n/a\",MAX(0,C2439-1))","v":0},{"$f":"IF(D2439=\"n/a\",\"n/a\",MAX(0,D2439-1))","v":0},{"$f":"IF(E2439=\"n/a\",\"n/a\",MAX(0,E2439-1))","v":0},{"$f":"IF(F2439=\"n/a\",\"n/a\",MAX(0,F2439-1))","v":0},{"$f":"IF(G2439=\"n/a\",\"n/a\",MAX(0,G2439-1))","v":0},{"$f":"IF(H2439=\"n/a\",\"n/a\",MAX(0,H2439-1))","v":0},{"$f":"IF(I2439=\"n/a\",\"n/a\",MAX(0,I2439-1))","v":0},{"$f":"IF(J2439=\"n/a\",\"n/a\",MAX(0,J2439-1))","v":0},{"$f":"IF(K2439=\"n/a\",\"n/a\",MAX(0,K2439-1))","v":0},{"$f":"IF(L2439=\"n/a\",\"n/a\",MAX(0,L2439-1))","v":0},{"$f":"IF(M2439=\"n/a\",\"n/a\",MAX(0,M2439-1))","v":0},{"$f":"IF(N2439=\"n/a\",\"n/a\",MAX(0,N2439-1))","v":0},{"$f":"IF(O2439=\"n/a\",\"n/a\",MAX(0,O2439-1))","v":0},{"$f":"IF(P2439=\"n/a\",\"n/a\",MAX(0,P2439-1))","v":0},{"$f":"IF(Q2439=\"n/a\",\"n/a\",MAX(0,Q2439-1))","v":0},{"$f":"IF(R2439=\"n/a\",\"n/a\",MAX(0,R2439-1))","v":0},{"$f":"IF(S2439=\"n/a\",\"n/a\",MAX(0,S2439-1))","v":0},{"$f":"IF(T2439=\"n/a\",\"n/a\",MAX(0,T2439-1))","v":0},{"$f":"IF(U2439=\"n/a\",\"n/a\",MAX(0,U2439-1))","v":0},{"$f":"IF(V2439=\"n/a\",\"n/a\",MAX(0,V2439-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2417)","v":"RL Capex 2014-15"},null,{"$f":"D2415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2415","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2415","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2415","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2415","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2415","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2415","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2415","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2415","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2415","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2415","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2415","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2415","v":0},{"$f":"IF(V2458=\"n/a\",\"n/a\",MAX(0,V2458-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2415","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2439:C2460,0)),IF(SUM(C2416:C2437)=0,0,IF((SUMPRODUCT(C2416:C2437,C2439:C2460)/SUM(C2416:C2437))<0,1,(SUMPRODUCT(C2416:C2437,C2439:C2460)/SUM(C2416:C2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2439:D2460,0)),IF(SUM(D2416:D2437)=0,0,IF((SUMPRODUCT(D2416:D2437,D2439:D2460)/SUM(D2416:D2437))<0,1,(SUMPRODUCT(D2416:D2437,D2439:D2460)/SUM(D2416:D2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2439:E2460,0)),IF(SUM(E2416:E2437)=0,0,IF((SUMPRODUCT(E2416:E2437,E2439:E2460)/SUM(E2416:E2437))<0,1,(SUMPRODUCT(E2416:E2437,E2439:E2460)/SUM(E2416:E2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2439:F2460,0)),IF(SUM(F2416:F2437)=0,0,IF((SUMPRODUCT(F2416:F2437,F2439:F2460)/SUM(F2416:F2437))<0,1,(SUMPRODUCT(F2416:F2437,F2439:F2460)/SUM(F2416:F2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2439:G2460,0)),IF(SUM(G2416:G2437)=0,0,IF((SUMPRODUCT(G2416:G2437,G2439:G2460)/SUM(G2416:G2437))<0,1,(SUMPRODUCT(G2416:G2437,G2439:G2460)/SUM(G2416:G2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2439:H2460,0)),IF(SUM(H2416:H2437)=0,0,IF((SUMPRODUCT(H2416:H2437,H2439:H2460)/SUM(H2416:H2437))<0,1,(SUMPRODUCT(H2416:H2437,H2439:H2460)/SUM(H2416:H2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2439:I2460,0)),IF(SUM(I2416:I2437)=0,0,IF((SUMPRODUCT(I2416:I2437,I2439:I2460)/SUM(I2416:I2437))<0,1,(SUMPRODUCT(I2416:I2437,I2439:I2460)/SUM(I2416:I2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2439:J2460,0)),IF(SUM(J2416:J2437)=0,0,IF((SUMPRODUCT(J2416:J2437,J2439:J2460)/SUM(J2416:J2437))<0,1,(SUMPRODUCT(J2416:J2437,J2439:J2460)/SUM(J2416:J2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2439:K2460,0)),IF(SUM(K2416:K2437)=0,0,IF((SUMPRODUCT(K2416:K2437,K2439:K2460)/SUM(K2416:K2437))<0,1,(SUMPRODUCT(K2416:K2437,K2439:K2460)/SUM(K2416:K2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2439:L2460,0)),IF(SUM(L2416:L2437)=0,0,IF((SUMPRODUCT(L2416:L2437,L2439:L2460)/SUM(L2416:L2437))<0,1,(SUMPRODUCT(L2416:L2437,L2439:L2460)/SUM(L2416:L2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2439:M2460,0)),IF(SUM(M2416:M2437)=0,0,IF((SUMPRODUCT(M2416:M2437,M2439:M2460)/SUM(M2416:M2437))<0,1,(SUMPRODUCT(M2416:M2437,M2439:M2460)/SUM(M2416:M2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2439:N2460,0)),IF(SUM(N2416:N2437)=0,0,IF((SUMPRODUCT(N2416:N2437,N2439:N2460)/SUM(N2416:N2437))<0,1,(SUMPRODUCT(N2416:N2437,N2439:N2460)/SUM(N2416:N2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2439:O2460,0)),IF(SUM(O2416:O2437)=0,0,IF((SUMPRODUCT(O2416:O2437,O2439:O2460)/SUM(O2416:O2437))<0,1,(SUMPRODUCT(O2416:O2437,O2439:O2460)/SUM(O2416:O2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2439:P2460,0)),IF(SUM(P2416:P2437)=0,0,IF((SUMPRODUCT(P2416:P2437,P2439:P2460)/SUM(P2416:P2437))<0,1,(SUMPRODUCT(P2416:P2437,P2439:P2460)/SUM(P2416:P2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2439:Q2460,0)),IF(SUM(Q2416:Q2437)=0,0,IF((SUMPRODUCT(Q2416:Q2437,Q2439:Q2460)/SUM(Q2416:Q2437))<0,1,(SUMPRODUCT(Q2416:Q2437,Q2439:Q2460)/SUM(Q2416:Q2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2439:R2460,0)),IF(SUM(R2416:R2437)=0,0,IF((SUMPRODUCT(R2416:R2437,R2439:R2460)/SUM(R2416:R2437))<0,1,(SUMPRODUCT(R2416:R2437,R2439:R2460)/SUM(R2416:R2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2439:S2460,0)),IF(SUM(S2416:S2437)=0,0,IF((SUMPRODUCT(S2416:S2437,S2439:S2460)/SUM(S2416:S2437))<0,1,(SUMPRODUCT(S2416:S2437,S2439:S2460)/SUM(S2416:S2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2439:T2460,0)),IF(SUM(T2416:T2437)=0,0,IF((SUMPRODUCT(T2416:T2437,T2439:T2460)/SUM(T2416:T2437))<0,1,(SUMPRODUCT(T2416:T2437,T2439:T2460)/SUM(T2416:T2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2439:U2460,0)),IF(SUM(U2416:U2437)=0,0,IF((SUMPRODUCT(U2416:U2437,U2439:U2460)/SUM(U2416:U2437))<0,1,(SUMPRODUCT(U2416:U2437,U2439:U2460)/SUM(U2416:U2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2439:V2460,0)),IF(SUM(V2416:V2437)=0,0,IF((SUMPRODUCT(V2416:V2437,V2439:V2460)/SUM(V2416:V2437))<0,1,(SUMPRODUCT(V2416:V2437,V2439:V2460)/SUM(V2416:V2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2439:W2460,0)),IF(SUM(W2416:W2437)=0,0,IF((SUMPRODUCT(W2416:W2437,W2439:W2460)/SUM(W2416:W2437))<0,1,(SUMPRODUCT(W2416:W2437,W2439:W2460)/SUM(W2416:W2437)))),\"n/a\")","v":0}]
[]
["Asset Class 50",{"$f":"VLOOKUP($A2463,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A2463,1,12,\"\"))","v":50},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2464,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2464,0)-OFFSET('RFM input'!H$276,$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2464,0)-OFFSET('RFM input'!I$276,$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2464,0)-OFFSET('RFM input'!J$276,$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2464,0)-OFFSET('RFM input'!K$276,$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2464,0)-OFFSET('RFM input'!L$276,$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2464,0)-OFFSET('RFM input'!M$276,$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2464,0)-OFFSET('RFM input'!N$276,$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2464,0)-OFFSET('RFM input'!O$276,$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2464,0)-OFFSET('RFM input'!P$276,$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2464,0)-OFFSET('RFM input'!Q$276,$A2464,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2464/C$10","v":0},{"$f":"IFERROR(MAX(0,C2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2467)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2464*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,D2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,D2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,E2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,E2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,F2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,F2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,G2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,G2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,H2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,H2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,I2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,I2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,J2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,J2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,K2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,K2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,L2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,L2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,M2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,M2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,N2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,N2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,O2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,O2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,P2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,P2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,Q2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,Q2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,R2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,R2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,S2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,S2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,T2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,T2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,U2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,U2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,V2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,V2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2464*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2468,0,$A2468))<0,\nMIN(0,E2468-(OFFSET($C2468,0,$A2468)/(OFFSET($C2466,-$A2467,$A2468)))),\nMAX(0,E2468-(OFFSET($C2468,0,$A2468)/(OFFSET($C2466,-$A2467,$A2468))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2464*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2464*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2464*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2464*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2464*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2464*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2464*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2464*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2464*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2464*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2464*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2464*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2464*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2464*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2464*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2464*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2464*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2485,0,$A2485))<0,\nMIN(0,V2485-(OFFSET($C2485,0,$A2485)/(OFFSET($C2483,-$A2484,$A2485)))),\nMAX(0,V2485-(OFFSET($C2485,0,$A2485)/(OFFSET($C2483,-$A2484,$A2485))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2464*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2465","v":0},{"$f":"IF(C2489=\"n/a\",\"n/a\",MAX(0,C2489-1))","v":0},{"$f":"IF(D2489=\"n/a\",\"n/a\",MAX(0,D2489-1))","v":0},{"$f":"IF(E2489=\"n/a\",\"n/a\",MAX(0,E2489-1))","v":0},{"$f":"IF(F2489=\"n/a\",\"n/a\",MAX(0,F2489-1))","v":0},{"$f":"IF(G2489=\"n/a\",\"n/a\",MAX(0,G2489-1))","v":0},{"$f":"IF(H2489=\"n/a\",\"n/a\",MAX(0,H2489-1))","v":0},{"$f":"IF(I2489=\"n/a\",\"n/a\",MAX(0,I2489-1))","v":0},{"$f":"IF(J2489=\"n/a\",\"n/a\",MAX(0,J2489-1))","v":0},{"$f":"IF(K2489=\"n/a\",\"n/a\",MAX(0,K2489-1))","v":0},{"$f":"IF(L2489=\"n/a\",\"n/a\",MAX(0,L2489-1))","v":0},{"$f":"IF(M2489=\"n/a\",\"n/a\",MAX(0,M2489-1))","v":0},{"$f":"IF(N2489=\"n/a\",\"n/a\",MAX(0,N2489-1))","v":0},{"$f":"IF(O2489=\"n/a\",\"n/a\",MAX(0,O2489-1))","v":0},{"$f":"IF(P2489=\"n/a\",\"n/a\",MAX(0,P2489-1))","v":0},{"$f":"IF(Q2489=\"n/a\",\"n/a\",MAX(0,Q2489-1))","v":0},{"$f":"IF(R2489=\"n/a\",\"n/a\",MAX(0,R2489-1))","v":0},{"$f":"IF(S2489=\"n/a\",\"n/a\",MAX(0,S2489-1))","v":0},{"$f":"IF(T2489=\"n/a\",\"n/a\",MAX(0,T2489-1))","v":0},{"$f":"IF(U2489=\"n/a\",\"n/a\",MAX(0,U2489-1))","v":0},{"$f":"IF(V2489=\"n/a\",\"n/a\",MAX(0,V2489-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2467)","v":"RL Capex 2014-15"},null,{"$f":"D2465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2465","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2465","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2465","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2465","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2465","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2465","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2465","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2465","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2465","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2465","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2465","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2465","v":0},{"$f":"IF(V2508=\"n/a\",\"n/a\",MAX(0,V2508-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2465","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2489:C2510,0)),IF(SUM(C2466:C2487)=0,0,IF((SUMPRODUCT(C2466:C2487,C2489:C2510)/SUM(C2466:C2487))<0,1,(SUMPRODUCT(C2466:C2487,C2489:C2510)/SUM(C2466:C2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2489:D2510,0)),IF(SUM(D2466:D2487)=0,0,IF((SUMPRODUCT(D2466:D2487,D2489:D2510)/SUM(D2466:D2487))<0,1,(SUMPRODUCT(D2466:D2487,D2489:D2510)/SUM(D2466:D2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2489:E2510,0)),IF(SUM(E2466:E2487)=0,0,IF((SUMPRODUCT(E2466:E2487,E2489:E2510)/SUM(E2466:E2487))<0,1,(SUMPRODUCT(E2466:E2487,E2489:E2510)/SUM(E2466:E2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2489:F2510,0)),IF(SUM(F2466:F2487)=0,0,IF((SUMPRODUCT(F2466:F2487,F2489:F2510)/SUM(F2466:F2487))<0,1,(SUMPRODUCT(F2466:F2487,F2489:F2510)/SUM(F2466:F2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2489:G2510,0)),IF(SUM(G2466:G2487)=0,0,IF((SUMPRODUCT(G2466:G2487,G2489:G2510)/SUM(G2466:G2487))<0,1,(SUMPRODUCT(G2466:G2487,G2489:G2510)/SUM(G2466:G2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2489:H2510,0)),IF(SUM(H2466:H2487)=0,0,IF((SUMPRODUCT(H2466:H2487,H2489:H2510)/SUM(H2466:H2487))<0,1,(SUMPRODUCT(H2466:H2487,H2489:H2510)/SUM(H2466:H2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2489:I2510,0)),IF(SUM(I2466:I2487)=0,0,IF((SUMPRODUCT(I2466:I2487,I2489:I2510)/SUM(I2466:I2487))<0,1,(SUMPRODUCT(I2466:I2487,I2489:I2510)/SUM(I2466:I2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2489:J2510,0)),IF(SUM(J2466:J2487)=0,0,IF((SUMPRODUCT(J2466:J2487,J2489:J2510)/SUM(J2466:J2487))<0,1,(SUMPRODUCT(J2466:J2487,J2489:J2510)/SUM(J2466:J2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2489:K2510,0)),IF(SUM(K2466:K2487)=0,0,IF((SUMPRODUCT(K2466:K2487,K2489:K2510)/SUM(K2466:K2487))<0,1,(SUMPRODUCT(K2466:K2487,K2489:K2510)/SUM(K2466:K2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2489:L2510,0)),IF(SUM(L2466:L2487)=0,0,IF((SUMPRODUCT(L2466:L2487,L2489:L2510)/SUM(L2466:L2487))<0,1,(SUMPRODUCT(L2466:L2487,L2489:L2510)/SUM(L2466:L2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2489:M2510,0)),IF(SUM(M2466:M2487)=0,0,IF((SUMPRODUCT(M2466:M2487,M2489:M2510)/SUM(M2466:M2487))<0,1,(SUMPRODUCT(M2466:M2487,M2489:M2510)/SUM(M2466:M2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2489:N2510,0)),IF(SUM(N2466:N2487)=0,0,IF((SUMPRODUCT(N2466:N2487,N2489:N2510)/SUM(N2466:N2487))<0,1,(SUMPRODUCT(N2466:N2487,N2489:N2510)/SUM(N2466:N2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2489:O2510,0)),IF(SUM(O2466:O2487)=0,0,IF((SUMPRODUCT(O2466:O2487,O2489:O2510)/SUM(O2466:O2487))<0,1,(SUMPRODUCT(O2466:O2487,O2489:O2510)/SUM(O2466:O2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2489:P2510,0)),IF(SUM(P2466:P2487)=0,0,IF((SUMPRODUCT(P2466:P2487,P2489:P2510)/SUM(P2466:P2487))<0,1,(SUMPRODUCT(P2466:P2487,P2489:P2510)/SUM(P2466:P2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2489:Q2510,0)),IF(SUM(Q2466:Q2487)=0,0,IF((SUMPRODUCT(Q2466:Q2487,Q2489:Q2510)/SUM(Q2466:Q2487))<0,1,(SUMPRODUCT(Q2466:Q2487,Q2489:Q2510)/SUM(Q2466:Q2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2489:R2510,0)),IF(SUM(R2466:R2487)=0,0,IF((SUMPRODUCT(R2466:R2487,R2489:R2510)/SUM(R2466:R2487))<0,1,(SUMPRODUCT(R2466:R2487,R2489:R2510)/SUM(R2466:R2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2489:S2510,0)),IF(SUM(S2466:S2487)=0,0,IF((SUMPRODUCT(S2466:S2487,S2489:S2510)/SUM(S2466:S2487))<0,1,(SUMPRODUCT(S2466:S2487,S2489:S2510)/SUM(S2466:S2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2489:T2510,0)),IF(SUM(T2466:T2487)=0,0,IF((SUMPRODUCT(T2466:T2487,T2489:T2510)/SUM(T2466:T2487))<0,1,(SUMPRODUCT(T2466:T2487,T2489:T2510)/SUM(T2466:T2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2489:U2510,0)),IF(SUM(U2466:U2487)=0,0,IF((SUMPRODUCT(U2466:U2487,U2489:U2510)/SUM(U2466:U2487))<0,1,(SUMPRODUCT(U2466:U2487,U2489:U2510)/SUM(U2466:U2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2489:V2510,0)),IF(SUM(V2466:V2487)=0,0,IF((SUMPRODUCT(V2466:V2487,V2489:V2510)/SUM(V2466:V2487))<0,1,(SUMPRODUCT(V2466:V2487,V2489:V2510)/SUM(V2466:V2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2489:W2510,0)),IF(SUM(W2466:W2487)=0,0,IF((SUMPRODUCT(W2466:W2487,W2489:W2510)/SUM(W2466:W2487))<0,1,(SUMPRODUCT(W2466:W2487,W2489:W2510)/SUM(W2466:W2487)))),\"n/a\")","v":0}]

{"sheet":"TAB remaining lives","index":11,"n_rows":2506,"n_cols":23,"rows_kept":2506,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Tax Asset Lives Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":" - Tax Asset Lives Roll Forward - TNSP RFM - version 3"}]
[]
[]
[null,"Weighted Average Remaining Tax Asset Life - based on individually tracked capex"]
[null,null,"Start value",{"$f":"'RAB remaining lives'!D6","v":"2014-15"},{"$f":"'RAB remaining lives'!E6","v":"2015-16"},{"$f":"'RAB remaining lives'!F6","v":"2016-17"},{"$f":"'RAB remaining lives'!G6","v":"2017-18"},{"$f":"'RAB remaining lives'!H6","v":"2018-19"},{"$f":"'RAB remaining lives'!I6","v":"2019-20"},{"$f":"'RAB remaining lives'!J6","v":"2020-21"},{"$f":"'RAB remaining lives'!K6","v":"2021-22"},{"$f":"'RAB remaining lives'!L6","v":"2022-23"},{"$f":"'RAB remaining lives'!M6","v":"2023-24"},{"$f":"'RAB remaining lives'!N6","v":"2024-25"},{"$f":"'RAB remaining lives'!O6","v":"2025-26"},{"$f":"'RAB remaining lives'!P6","v":"2026-27"},{"$f":"'RAB remaining lives'!Q6","v":"2027-28"},{"$f":"'RAB remaining lives'!R6","v":"2028-29"},{"$f":"'RAB remaining lives'!S6","v":"2029-30"},{"$f":"'RAB remaining lives'!T6","v":"2030-31"},{"$f":"'RAB remaining lives'!U6","v":"2031-32"},{"$f":"'RAB remaining lives'!V6","v":"2032-33"},{"$f":"'RAB remaining lives'!W6","v":"2033-34"}]
[]
["Asset Class 1",{"$f":"VLOOKUP($A8,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Secondary"}]
[{"$f":"VALUE(REPLACE(A8,1,12,\"\"))","v":1},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A9,0)","v":164.23779956115786},{"$f":"'RAB remaining lives'!D14","v":40.14145598690817},{"$f":"'RAB remaining lives'!E14","v":29.758079127640293},{"$f":"'RAB remaining lives'!F14","v":23.139821075479595},{"$f":"'RAB remaining lives'!G14","v":0},{"$f":"'RAB remaining lives'!H14","v":0},{"$f":"'RAB remaining lives'!I14","v":0},{"$f":"'RAB remaining lives'!J14","v":0},{"$f":"'RAB remaining lives'!K14","v":0},{"$f":"'RAB remaining lives'!L14","v":0},{"$f":"'RAB remaining lives'!M14","v":0},{"$f":"'RAB remaining lives'!N14","v":0},{"$f":"'RAB remaining lives'!O14","v":0},{"$f":"'RAB remaining lives'!P14","v":0},{"$f":"'RAB remaining lives'!Q14","v":0},{"$f":"'RAB remaining lives'!R14","v":0},{"$f":"'RAB remaining lives'!S14","v":0},{"$f":"'RAB remaining lives'!T14","v":0},{"$f":"'RAB remaining lives'!U14","v":0},{"$f":"'RAB remaining lives'!V14","v":0},{"$f":"'RAB remaining lives'!W14","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A9,0)","v":15.233334352949251},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A9,0)","v":12.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A9,0)","v":12.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A9,0)","v":12.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A9,0)","v":12.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A9,0)","v":12.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A9,0)","v":12.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A9,0)","v":12.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A9,0)","v":12.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A9,0)","v":12.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A9,0)","v":12.5},null,null,null,null,null,null,null,null,null,10]
[0,"Depreciated starting RAB",{"$f":"C9","v":164.23779956115786},{"$f":"IFERROR(MAX(0,C11-(OFFSET($C11,0,$A11)/(OFFSET($C10,0,$A11)))),0)","v":153.45632547571833},{"$f":"IFERROR(MAX(0,D11-(OFFSET($C11,0,$A11)/(OFFSET($C10,0,$A11)))),0)","v":142.6748513902788},131.89337730483928,121.11190321939976,110.33042913396025,99.548955048520739,88.767480963081226,77.986006877641714,67.204532792202201,56.423058706762689,45.641584621323176,34.860110535883663,24.078636450444151,13.297162365004636,2.5156882795651221,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A12)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D9","v":40.14145598690817},{"$f":"IFERROR(IF((OFFSET($C12,0,$A12))<0,\nMIN(0,D12-(OFFSET($C12,0,$A12)/(OFFSET($C10,-$A11,$A12)))),\nMAX(0,D12-(OFFSET($C12,0,$A12)/(OFFSET($C10,-$A11,$A12))))),0)","v":36.930139507955516},{"$f":"IFERROR(IF((OFFSET($C12,0,$A12))<0,\nMIN(0,E12-(OFFSET($C12,0,$A12)/(OFFSET($C10,-$A11,$A12)))),\nMAX(0,E12-(OFFSET($C12,0,$A12)/(OFFSET($C10,-$A11,$A12))))),0)","v":33.718823029002863},30.507506550050209,27.296190071097556,24.084873592144902,20.873557113192248,17.662240634239595,14.450924155286941,11.239607676334288,8.028291197381634,4.8169747184289804,1.6056582394763268,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E9","v":29.758079127640293},{"$f":"IFERROR(IF((OFFSET($C13,0,$A13))<0,\nMIN(0,E13-(OFFSET($C13,0,$A13)/(OFFSET($C11,-$A12,$A13)))),\nMAX(0,E13-(OFFSET($C13,0,$A13)/(OFFSET($C11,-$A12,$A13))))),0)","v":27.377432797429069},24.996786467217845,22.616140137006621,20.235493806795397,17.854847476584172,15.474201146372948,13.093554816161724,10.7129084859505,8.3322621557392758,5.9516158255280525,3.5709694953168292,1.1903231651056059,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F9","v":23.139821075479595},{"$f":"IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,F14-(OFFSET($C14,0,$A14)/(OFFSET($C12,-$A13,$A14)))),\nMAX(0,F14-(OFFSET($C14,0,$A14)/(OFFSET($C12,-$A13,$A14))))),0)","v":21.288635389441229},19.437449703402862,17.586264017364496,15.735078331326129,13.883892645287762,12.032706959249396,10.181521273211029,8.3303355871726623,6.4791499011342948,4.6279642150959273,2.7767785290575597,0.9255928430191922,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G9","v":0},{"$f":"IFERROR(IF((OFFSET($C15,0,$A15))<0,\nMIN(0,G15-(OFFSET($C15,0,$A15)/(OFFSET($C13,-$A14,$A15)))),\nMAX(0,G15-(OFFSET($C15,0,$A15)/(OFFSET($C13,-$A14,$A15))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H9","v":0},{"$f":"IFERROR(IF((OFFSET($C16,0,$A16))<0,\nMIN(0,H16-(OFFSET($C16,0,$A16)/(OFFSET($C14,-$A15,$A16)))),\nMAX(0,H16-(OFFSET($C16,0,$A16)/(OFFSET($C14,-$A15,$A16))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I9","v":0},{"$f":"IFERROR(IF((OFFSET($C17,0,$A17))<0,\nMIN(0,I17-(OFFSET($C17,0,$A17)/(OFFSET($C15,-$A16,$A17)))),\nMAX(0,I17-(OFFSET($C17,0,$A17)/(OFFSET($C15,-$A16,$A17))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J9","v":0},{"$f":"IFERROR(IF((OFFSET($C18,0,$A18))<0,\nMIN(0,J18-(OFFSET($C18,0,$A18)/(OFFSET($C16,-$A17,$A18)))),\nMAX(0,J18-(OFFSET($C18,0,$A18)/(OFFSET($C16,-$A17,$A18))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K9","v":0},{"$f":"IFERROR(IF((OFFSET($C19,0,$A19))<0,\nMIN(0,K19-(OFFSET($C19,0,$A19)/(OFFSET($C17,-$A18,$A19)))),\nMAX(0,K19-(OFFSET($C19,0,$A19)/(OFFSET($C17,-$A18,$A19))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L9","v":0},{"$f":"IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,L20-(OFFSET($C20,0,$A20)/(OFFSET($C18,-$A19,$A20)))),\nMAX(0,L20-(OFFSET($C20,0,$A20)/(OFFSET($C18,-$A19,$A20))))),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M9","v":0},{"$f":"IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,M21-(OFFSET($C21,0,$A21)/(OFFSET($C19,-$A20,$A21)))),\nMAX(0,M21-(OFFSET($C21,0,$A21)/(OFFSET($C19,-$A20,$A21))))),0)","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N9","v":0},{"$f":"IFERROR(IF((OFFSET($C22,0,$A22))<0,\nMIN(0,N22-(OFFSET($C22,0,$A22)/(OFFSET($C20,-$A21,$A22)))),\nMAX(0,N22-(OFFSET($C22,0,$A22)/(OFFSET($C20,-$A21,$A22))))),0)","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O9","v":0},{"$f":"IFERROR(IF((OFFSET($C23,0,$A23))<0,\nMIN(0,O23-(OFFSET($C23,0,$A23)/(OFFSET($C21,-$A22,$A23)))),\nMAX(0,O23-(OFFSET($C23,0,$A23)/(OFFSET($C21,-$A22,$A23))))),0)","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P9","v":0},{"$f":"IFERROR(IF((OFFSET($C24,0,$A24))<0,\nMIN(0,P24-(OFFSET($C24,0,$A24)/(OFFSET($C22,-$A23,$A24)))),\nMAX(0,P24-(OFFSET($C24,0,$A24)/(OFFSET($C22,-$A23,$A24))))),0)","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q9","v":0},{"$f":"IFERROR(IF((OFFSET($C25,0,$A25))<0,\nMIN(0,Q25-(OFFSET($C25,0,$A25)/(OFFSET($C23,-$A24,$A25)))),\nMAX(0,Q25-(OFFSET($C25,0,$A25)/(OFFSET($C23,-$A24,$A25))))),0)","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R9","v":0},{"$f":"IFERROR(IF((OFFSET($C26,0,$A26))<0,\nMIN(0,R26-(OFFSET($C26,0,$A26)/(OFFSET($C24,-$A25,$A26)))),\nMAX(0,R26-(OFFSET($C26,0,$A26)/(OFFSET($C24,-$A25,$A26))))),0)","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S9","v":0},{"$f":"IFERROR(IF((OFFSET($C27,0,$A27))<0,\nMIN(0,S27-(OFFSET($C27,0,$A27)/(OFFSET($C25,-$A26,$A27)))),\nMAX(0,S27-(OFFSET($C27,0,$A27)/(OFFSET($C25,-$A26,$A27))))),0)","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T9","v":0},{"$f":"IFERROR(IF((OFFSET($C28,0,$A28))<0,\nMIN(0,T28-(OFFSET($C28,0,$A28)/(OFFSET($C26,-$A27,$A28)))),\nMAX(0,T28-(OFFSET($C28,0,$A28)/(OFFSET($C26,-$A27,$A28))))),0)","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U9","v":0},{"$f":"IFERROR(IF((OFFSET($C29,0,$A29))<0,\nMIN(0,U29-(OFFSET($C29,0,$A29)/(OFFSET($C27,-$A28,$A29)))),\nMAX(0,U29-(OFFSET($C29,0,$A29)/(OFFSET($C27,-$A28,$A29))))),0)","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V9","v":0},{"$f":"IFERROR(IF((OFFSET($C30,0,$A30))<0,\nMIN(0,V30-(OFFSET($C30,0,$A30)/(OFFSET($C28,-$A29,$A30)))),\nMAX(0,V30-(OFFSET($C30,0,$A30)/(OFFSET($C28,-$A29,$A30))))),0)","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A31)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W9","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C10","v":15.233334352949251},{"$f":"IF(C34=\"n/a\",\"n/a\",MAX(0,C34-1))","v":14.233334352949251},13.233334352949251,12.233334352949251,11.233334352949251,10.233334352949251,9.2333343529492513,8.2333343529492513,7.2333343529492513,6.2333343529492513,5.2333343529492513,4.2333343529492513,3.2333343529492513,2.2333343529492513,1.2333343529492513,0.23333435294925131,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A12)","v":"RL Capex 2014-15"},null,{"$f":"D10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N10","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O10","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P10","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q10","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R10","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S10","v":0},{"$f":"IF(S50=\"n/a\",\"n/a\",MAX(0,S50-1))","v":0},0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T10","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U10","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V10","v":0},{"$f":"IF(V53=\"n/a\",\"n/a\",MAX(0,V53-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W10","v":10}]
[]
[null,"WARL",{"$f":"IF((NOT(ISERROR(MATCH(\"n/a\",C34:C55,0)>0))),\"n/a\",IF(SUM(C11:C32)=0,0,IF((SUMPRODUCT(C11:C32,C34:C55)/SUM(C11:C32))<0,1,(SUMPRODUCT(C11:C32,C34:C55)/SUM(C11:C32)))))","v":15.23333435294925},{"$f":"IF((NOT(ISERROR(MATCH(\"n/a\",D34:D55,0)>0))),\"n/a\",IF(SUM(D11:D32)=0,0,IF((SUMPRODUCT(D11:D32,D34:D55)/SUM(D11:D32))<0,1,(SUMPRODUCT(D11:D32,D34:D55)/SUM(D11:D32)))))","v":13.873936822079608},{"$f":"IF((NOT(ISERROR(MATCH(\"n/a\",E34:E55,0)>0))),\"n/a\",IF(SUM(E11:E32)=0,0,IF((SUMPRODUCT(E11:E32,E34:E55)/SUM(E11:E32))<0,1,(SUMPRODUCT(E11:E32,E34:E55)/SUM(E11:E32)))))","v":12.823353255710755},{"$f":"IF((NOT(ISERROR(MATCH(\"n/a\",F34:F55,0)>0))),\"n/a\",IF(SUM(F11:F32)=0,0,IF((SUMPRODUCT(F11:F32,F34:F55)/SUM(F11:F32))<0,1,(SUMPRODUCT(F11:F32,F34:F55)/SUM(F11:F32)))))","v":11.898571045611432},10.902196587962136,9.9065575940719572,8.9119031147738532,7.9186089572196954,6.9272700836357179,5.9388876292205444,4.9552868443230071,3.98018482225085,3.0224988418005854,2.1103313713962075,1.2256633960835785,0.30505875022949924,0,0,0,0,0]
[]
["Asset Class 2",{"$f":"VLOOKUP($A58,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Switchgear"}]
[{"$f":"VALUE(REPLACE(A58,1,12,\"\"))","v":2},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A59,0)","v":468.13772782098647},{"$f":"'RAB remaining lives'!D64","v":38.183230725857442},{"$f":"'RAB remaining lives'!E64","v":43.867901598456996},{"$f":"'RAB remaining lives'!F64","v":52.487684236973429},{"$f":"'RAB remaining lives'!G64","v":0},{"$f":"'RAB remaining lives'!H64","v":0},{"$f":"'RAB remaining lives'!I64","v":0},{"$f":"'RAB remaining lives'!J64","v":0},{"$f":"'RAB remaining lives'!K64","v":0},{"$f":"'RAB remaining lives'!L64","v":0},{"$f":"'RAB remaining lives'!M64","v":0},{"$f":"'RAB remaining lives'!N64","v":0},{"$f":"'RAB remaining lives'!O64","v":0},{"$f":"'RAB remaining lives'!P64","v":0},{"$f":"'RAB remaining lives'!Q64","v":0},{"$f":"'RAB remaining lives'!R64","v":0},{"$f":"'RAB remaining lives'!S64","v":0},{"$f":"'RAB remaining lives'!T64","v":0},{"$f":"'RAB remaining lives'!U64","v":0},{"$f":"'RAB remaining lives'!V64","v":0},{"$f":"'RAB remaining lives'!W64","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A59,0)","v":28.829622367794432},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A59,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A59,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A59,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A59,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A59,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A59,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A59,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A59,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A59,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A59,0)","v":40},null,null,null,null,null,null,null,null,null,10]
[0,"Depreciated starting RAB",{"$f":"C59","v":468.13772782098647},{"$f":"IFERROR(MAX(0,C61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":451.89964735469692},{"$f":"IFERROR(MAX(0,D61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":435.66156688840738},{"$f":"IFERROR(MAX(0,E61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":419.42348642211783},{"$f":"IFERROR(MAX(0,F61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":403.18540595582829},{"$f":"IFERROR(MAX(0,G61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":386.94732548953874},{"$f":"IFERROR(MAX(0,H61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":370.7092450232492},{"$f":"IFERROR(MAX(0,I61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":354.47116455695965},{"$f":"IFERROR(MAX(0,J61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":338.2330840906701},{"$f":"IFERROR(MAX(0,K61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":321.99500362438056},{"$f":"IFERROR(MAX(0,L61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":305.75692315809101},{"$f":"IFERROR(MAX(0,M61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":289.51884269180147},{"$f":"IFERROR(MAX(0,N61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":273.28076222551192},{"$f":"IFERROR(MAX(0,O61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":257.04268175922238},{"$f":"IFERROR(MAX(0,P61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":240.80460129293283},{"$f":"IFERROR(MAX(0,Q61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":224.56652082664328},{"$f":"IFERROR(MAX(0,R61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":208.32844036035374},{"$f":"IFERROR(MAX(0,S61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":192.09035989406419},{"$f":"IFERROR(MAX(0,T61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":175.85227942777465},{"$f":"IFERROR(MAX(0,U61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":159.6141989614851},{"$f":"IFERROR(MAX(0,V61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":143.37611849519556}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A62)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D59","v":38.183230725857442},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,D62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,D62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":37.228649957711006},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,E62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,E62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":36.274069189564571},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,F62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,F62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":35.319488421418136},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,G62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,G62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":34.3649076532717},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,H62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,H62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":33.410326885125265},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,I62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,I62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":32.45574611697883},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,J62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,J62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":31.501165348832394},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,K62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,K62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":30.546584580685959},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,L62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,L62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":29.592003812539524},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,M62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,M62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":28.637423044393088},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,N62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,N62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":27.682842276246653},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,O62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,O62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":26.728261508100218},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,P62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,P62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":25.773680739953782},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,Q62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,Q62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":24.819099971807347},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,R62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,R62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":23.864519203660912},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,S62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,S62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":22.909938435514476},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,T62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,T62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":21.955357667368041},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,U62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,U62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":21.000776899221606},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,V62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,V62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":20.04619613107517}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E59","v":43.867901598456996},42.77120405849557,41.674506518534145,40.577808978572719,39.481111438611293,38.384413898649868,37.287716358688442,36.191018818727017,35.094321278765591,33.997623738804165,32.90092619884274,31.804228658881314,30.707531118919889,29.610833578958463,28.514136038997037,27.417438499035612,26.320740959074186,25.22404341911276,24.127345879151335]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F59","v":52.487684236973429},51.17549213104909,49.863300025124751,48.551107919200412,47.238915813276073,45.926723707351734,44.614531601427394,43.302339495503055,41.990147389578716,40.677955283654377,39.365763177730038,38.053571071805699,36.74137896588136,35.429186859957021,34.116994754032682,32.804802648108343,31.492610542184007,30.180418436259671]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K59","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L59","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M59","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N59","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O59","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P59","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q59","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R59","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S59","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T59","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U59","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V59","v":0},{"$f":"IFERROR(IF((OFFSET($C80,0,$A80))<0,\nMIN(0,V80-(OFFSET($C80,0,$A80)/(OFFSET($C78,-$A79,$A80)))),\nMAX(0,V80-(OFFSET($C80,0,$A80)/(OFFSET($C78,-$A79,$A80))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W59","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C60","v":28.829622367794432},{"$f":"IF(C84=\"n/a\",\"n/a\",MAX(0,C84-1))","v":27.829622367794432},{"$f":"IF(D84=\"n/a\",\"n/a\",MAX(0,D84-1))","v":26.829622367794432},{"$f":"IF(E84=\"n/a\",\"n/a\",MAX(0,E84-1))","v":25.829622367794432},{"$f":"IF(F84=\"n/a\",\"n/a\",MAX(0,F84-1))","v":24.829622367794432},{"$f":"IF(G84=\"n/a\",\"n/a\",MAX(0,G84-1))","v":23.829622367794432},{"$f":"IF(H84=\"n/a\",\"n/a\",MAX(0,H84-1))","v":22.829622367794432},{"$f":"IF(I84=\"n/a\",\"n/a\",MAX(0,I84-1))","v":21.829622367794432},{"$f":"IF(J84=\"n/a\",\"n/a\",MAX(0,J84-1))","v":20.829622367794432},{"$f":"IF(K84=\"n/a\",\"n/a\",MAX(0,K84-1))","v":19.829622367794432},{"$f":"IF(L84=\"n/a\",\"n/a\",MAX(0,L84-1))","v":18.829622367794432},{"$f":"IF(M84=\"n/a\",\"n/a\",MAX(0,M84-1))","v":17.829622367794432},{"$f":"IF(N84=\"n/a\",\"n/a\",MAX(0,N84-1))","v":16.829622367794432},{"$f":"IF(O84=\"n/a\",\"n/a\",MAX(0,O84-1))","v":15.829622367794432},{"$f":"IF(P84=\"n/a\",\"n/a\",MAX(0,P84-1))","v":14.829622367794432},{"$f":"IF(Q84=\"n/a\",\"n/a\",MAX(0,Q84-1))","v":13.829622367794432},{"$f":"IF(R84=\"n/a\",\"n/a\",MAX(0,R84-1))","v":12.829622367794432},{"$f":"IF(S84=\"n/a\",\"n/a\",MAX(0,S84-1))","v":11.829622367794432},{"$f":"IF(T84=\"n/a\",\"n/a\",MAX(0,T84-1))","v":10.829622367794432},{"$f":"IF(U84=\"n/a\",\"n/a\",MAX(0,U84-1))","v":9.8296223677944319},{"$f":"IF(V84=\"n/a\",\"n/a\",MAX(0,V84-1))","v":8.8296223677944319}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A62)","v":"RL Capex 2014-15"},null,{"$f":"D60","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"E60","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F60","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G60","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H60","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I60","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J60","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K60","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L60","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M60","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N60","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O60","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P60","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q60","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R60","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S60","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T60","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U60","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V60","v":0},{"$f":"IF(V103=\"n/a\",\"n/a\",MAX(0,V103-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W60","v":10}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C84:C105,0)),IF(SUM(C61:C82)=0,0,IF((SUMPRODUCT(C61:C82,C84:C105)/SUM(C61:C82))<0,1,(SUMPRODUCT(C61:C82,C84:C105)/SUM(C61:C82)))),\"n/a\")","v":28.829622367794432},{"$f":"IF(ISERROR(MATCH(\"n/a\",D84:D105,0)),IF(SUM(D61:D82)=0,0,IF((SUMPRODUCT(D61:D82,D84:D105)/SUM(D61:D82))<0,1,(SUMPRODUCT(D61:D82,D84:D105)/SUM(D61:D82)))),\"n/a\")","v":28.777838185844168},28.824450357743487,29.003289461705055,28.036323899523378,27.071888955748555,26.110287000785426,25.151870574763645,24.197053243120568,23.246323398361646,22.30026198504196,21.359565513735046,20.425076301569927,19.497822732938456,18.579073640326914,17.670412941484219,16.773843918434292,15.891937846006771,15.028050654002881,14.186646955947102,13.373799105545453]
[]
["Asset Class 3",{"$f":"VLOOKUP($A108,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Transformers"}]
[{"$f":"VALUE(REPLACE(A108,1,12,\"\"))","v":3},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A109,0)","v":239.88896489109965},{"$f":"'RAB remaining lives'!D114","v":10.513331740807915},{"$f":"'RAB remaining lives'!E114","v":29.323156404530874},{"$f":"'RAB remaining lives'!F114","v":27.687502882970279},{"$f":"'RAB remaining lives'!G114","v":0},{"$f":"'RAB remaining lives'!H114","v":0},{"$f":"'RAB remaining lives'!I114","v":0},{"$f":"'RAB remaining lives'!J114","v":0},{"$f":"'RAB remaining lives'!K114","v":0},{"$f":"'RAB remaining lives'!L114","v":0},{"$f":"'RAB remaining lives'!M114","v":0},{"$f":"'RAB remaining lives'!N114","v":0},{"$f":"'RAB remaining lives'!O114","v":0},{"$f":"'RAB remaining lives'!P114","v":0},{"$f":"'RAB remaining lives'!Q114","v":0},{"$f":"'RAB remaining lives'!R114","v":0},{"$f":"'RAB remaining lives'!S114","v":0},{"$f":"'RAB remaining lives'!T114","v":0},{"$f":"'RAB remaining lives'!U114","v":0},{"$f":"'RAB remaining lives'!V114","v":0},{"$f":"'RAB remaining lives'!W114","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A109,0)","v":26.765259983419245},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A109,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A109,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A109,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A109,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A109,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A109,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A109,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A109,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A109,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A109,0)","v":40},null,null,null,null,null,null,null,null,null,10]
[0,"Depreciated starting RAB",{"$f":"C109","v":239.88896489109965},{"$f":"IFERROR(MAX(0,C111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":230.92626604043622},{"$f":"IFERROR(MAX(0,D111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":221.96356718977279},{"$f":"IFERROR(MAX(0,E111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":213.00086833910936},{"$f":"IFERROR(MAX(0,F111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":204.03816948844593},{"$f":"IFERROR(MAX(0,G111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":195.0754706377825},{"$f":"IFERROR(MAX(0,H111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":186.11277178711907},{"$f":"IFERROR(MAX(0,I111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":177.15007293645564},{"$f":"IFERROR(MAX(0,J111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":168.18737408579221},{"$f":"IFERROR(MAX(0,K111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":159.22467523512879},{"$f":"IFERROR(MAX(0,L111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":150.26197638446536},{"$f":"IFERROR(MAX(0,M111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":141.29927753380193},{"$f":"IFERROR(MAX(0,N111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":132.3365786831385},{"$f":"IFERROR(MAX(0,O111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":123.37387983247507},{"$f":"IFERROR(MAX(0,P111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":114.41118098181164},{"$f":"IFERROR(MAX(0,Q111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":105.44848213114821},{"$f":"IFERROR(MAX(0,R111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":96.485783280484782},{"$f":"IFERROR(MAX(0,S111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":87.523084429821353},{"$f":"IFERROR(MAX(0,T111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":78.560385579157924},{"$f":"IFERROR(MAX(0,U111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":69.597686728494494},{"$f":"IFERROR(MAX(0,V111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":60.634987877831065}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A112)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D109","v":10.513331740807915},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,D112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,D112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":10.250498447287718},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,E112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,E112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":9.9876651537675212},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,F112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,F112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":9.724831860247324},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,G112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,G112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":9.4619985667271269},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,H112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,H112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":9.1991652732069298},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,I112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,I112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":8.9363319796867327},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,J112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,J112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":8.6734986861665355},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,K112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,K112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":8.4106653926463384},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,L112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,L112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":8.1478320991261413},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,M112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,M112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":7.8849988056059432},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,N112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,N112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":7.6221655120857452},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,O112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,O112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":7.3593322185655472},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,P112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,P112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":7.0964989250453492},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,Q112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,Q112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":6.8336656315251512},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,R112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,R112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":6.5708323380049531},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,S112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,S112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":6.3079990444847551},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,T112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,T112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":6.0451657509645571},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,U112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,U112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":5.7823324574443591},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,V112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,V112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":5.5194991639241611}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E109","v":29.323156404530874},28.590077494417603,27.856998584304332,27.123919674191061,26.39084076407779,25.657761853964519,24.924682943851248,24.191604033737978,23.458525123624707,22.725446213511436,21.992367303398165,21.259288393284894,20.526209483171623,19.793130573058352,19.060051662945082,18.326972752831811,17.59389384271854,16.860814932605269,16.127736022491998]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F109","v":27.687502882970279},26.995315310896022,26.303127738821765,25.610940166747508,24.918752594673251,24.226565022598994,23.534377450524737,22.84218987845048,22.150002306376223,21.457814734301966,20.765627162227709,20.073439590153452,19.381252018079195,18.689064446004938,17.996876873930681,17.304689301856424,16.612501729782167,15.92031415770791]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L109","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M109","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N109","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O109","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P109","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q109","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R109","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S109","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T109","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U109","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V109","v":0},{"$f":"IFERROR(IF((OFFSET($C130,0,$A130))<0,\nMIN(0,V130-(OFFSET($C130,0,$A130)/(OFFSET($C128,-$A129,$A130)))),\nMAX(0,V130-(OFFSET($C130,0,$A130)/(OFFSET($C128,-$A129,$A130))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W109","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C110","v":26.765259983419245},{"$f":"IF(C134=\"n/a\",\"n/a\",MAX(0,C134-1))","v":25.765259983419245},{"$f":"IF(D134=\"n/a\",\"n/a\",MAX(0,D134-1))","v":24.765259983419245},{"$f":"IF(E134=\"n/a\",\"n/a\",MAX(0,E134-1))","v":23.765259983419245},{"$f":"IF(F134=\"n/a\",\"n/a\",MAX(0,F134-1))","v":22.765259983419245},{"$f":"IF(G134=\"n/a\",\"n/a\",MAX(0,G134-1))","v":21.765259983419245},{"$f":"IF(H134=\"n/a\",\"n/a\",MAX(0,H134-1))","v":20.765259983419245},{"$f":"IF(I134=\"n/a\",\"n/a\",MAX(0,I134-1))","v":19.765259983419245},{"$f":"IF(J134=\"n/a\",\"n/a\",MAX(0,J134-1))","v":18.765259983419245},{"$f":"IF(K134=\"n/a\",\"n/a\",MAX(0,K134-1))","v":17.765259983419245},{"$f":"IF(L134=\"n/a\",\"n/a\",MAX(0,L134-1))","v":16.765259983419245},{"$f":"IF(M134=\"n/a\",\"n/a\",MAX(0,M134-1))","v":15.765259983419245},{"$f":"IF(N134=\"n/a\",\"n/a\",MAX(0,N134-1))","v":14.765259983419245},{"$f":"IF(O134=\"n/a\",\"n/a\",MAX(0,O134-1))","v":13.765259983419245},{"$f":"IF(P134=\"n/a\",\"n/a\",MAX(0,P134-1))","v":12.765259983419245},{"$f":"IF(Q134=\"n/a\",\"n/a\",MAX(0,Q134-1))","v":11.765259983419245},{"$f":"IF(R134=\"n/a\",\"n/a\",MAX(0,R134-1))","v":10.765259983419245},{"$f":"IF(S134=\"n/a\",\"n/a\",MAX(0,S134-1))","v":9.7652599834192451},{"$f":"IF(T134=\"n/a\",\"n/a\",MAX(0,T134-1))","v":8.7652599834192451},{"$f":"IF(U134=\"n/a\",\"n/a\",MAX(0,U134-1))","v":7.7652599834192451},{"$f":"IF(V134=\"n/a\",\"n/a\",MAX(0,V134-1))","v":6.7652599834192451}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A112)","v":"RL Capex 2014-15"},null,{"$f":"D110","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"E110","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F110","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G110","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H110","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I110","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J110","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K110","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L110","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M110","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N110","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O110","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P110","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q110","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R110","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S110","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T110","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U110","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V110","v":0},{"$f":"IF(V153=\"n/a\",\"n/a\",MAX(0,V153-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W110","v":10}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C134:C155,0)),IF(SUM(C111:C132)=0,0,IF((SUMPRODUCT(C111:C132,C134:C155)/SUM(C111:C132))<0,1,(SUMPRODUCT(C111:C132,C134:C155)/SUM(C111:C132)))),\"n/a\")","v":26.765259983419245},{"$f":"IF(ISERROR(MATCH(\"n/a\",D134:D155,0)),IF(SUM(D111:D132)=0,0,IF((SUMPRODUCT(D111:D132,D134:D155)/SUM(D111:D132))<0,1,(SUMPRODUCT(D111:D132,D134:D155)/SUM(D111:D132)))),\"n/a\")","v":26.385102566880061},{"$f":"IF(ISERROR(MATCH(\"n/a\",E134:E155,0)),IF(SUM(E111:E132)=0,0,IF((SUMPRODUCT(E111:E132,E134:E155)/SUM(E111:E132))<0,1,(SUMPRODUCT(E111:E132,E134:E155)/SUM(E111:E132)))),\"n/a\")","v":27.031261893586439},{"$f":"IF(ISERROR(MATCH(\"n/a\",F134:F155,0)),IF(SUM(F111:F132)=0,0,IF((SUMPRODUCT(F111:F132,F134:F155)/SUM(F111:F132))<0,1,(SUMPRODUCT(F111:F132,F134:F155)/SUM(F111:F132)))),\"n/a\")","v":27.443592493207571},{"$f":"IF(ISERROR(MATCH(\"n/a\",G134:G155,0)),IF(SUM(G111:G132)=0,0,IF((SUMPRODUCT(G111:G132,G134:G155)/SUM(G111:G132))<0,1,(SUMPRODUCT(G111:G132,G134:G155)/SUM(G111:G132)))),\"n/a\")","v":26.492100759935589},{"$f":"IF(ISERROR(MATCH(\"n/a\",H134:H155,0)),IF(SUM(H111:H132)=0,0,IF((SUMPRODUCT(H111:H132,H134:H155)/SUM(H111:H132))<0,1,(SUMPRODUCT(H111:H132,H134:H155)/SUM(H111:H132)))),\"n/a\")","v":25.544614630127281},{"$f":"IF(ISERROR(MATCH(\"n/a\",I134:I155,0)),IF(SUM(I111:I132)=0,0,IF((SUMPRODUCT(I111:I132,I134:I155)/SUM(I111:I132))<0,1,(SUMPRODUCT(I111:I132,I134:I155)/SUM(I111:I132)))),\"n/a\")","v":24.601651619061002},{"$f":"IF(ISERROR(MATCH(\"n/a\",J134:J155,0)),IF(SUM(J111:J132)=0,0,IF((SUMPRODUCT(J111:J132,J134:J155)/SUM(J111:J132))<0,1,(SUMPRODUCT(J111:J132,J134:J155)/SUM(J111:J132)))),\"n/a\")","v":23.663822403225652},{"$f":"IF(ISERROR(MATCH(\"n/a\",K134:K155,0)),IF(SUM(K111:K132)=0,0,IF((SUMPRODUCT(K111:K132,K134:K155)/SUM(K111:K132))<0,1,(SUMPRODUCT(K111:K132,K134:K155)/SUM(K111:K132)))),\"n/a\")","v":22.73185277138446},{"$f":"IF(ISERROR(MATCH(\"n/a\",L134:L155,0)),IF(SUM(L111:L132)=0,0,IF((SUMPRODUCT(L111:L132,L134:L155)/SUM(L111:L132))<0,1,(SUMPRODUCT(L111:L132,L134:L155)/SUM(L111:L132)))),\"n/a\")","v":21.806612089241682},{"$f":"IF(ISERROR(MATCH(\"n/a\",M134:M155,0)),IF(SUM(M111:M132)=0,0,IF((SUMPRODUCT(M111:M132,M134:M155)/SUM(M111:M132))<0,1,(SUMPRODUCT(M111:M132,M134:M155)/SUM(M111:M132)))),\"n/a\")","v":20.88915064996716},{"$f":"IF(ISERROR(MATCH(\"n/a\",N134:N155,0)),IF(SUM(N111:N132)=0,0,IF((SUMPRODUCT(N111:N132,N134:N155)/SUM(N111:N132))<0,1,(SUMPRODUCT(N111:N132,N134:N155)/SUM(N111:N132)))),\"n/a\")","v":19.98074932442654},{"$f":"IF(ISERROR(MATCH(\"n/a\",O134:O155,0)),IF(SUM(O111:O132)=0,0,IF((SUMPRODUCT(O111:O132,O134:O155)/SUM(O111:O132))<0,1,(SUMPRODUCT(O111:O132,O134:O155)/SUM(O111:O132)))),\"n/a\")","v":19.08298651093817},{"$f":"IF(ISERROR(MATCH(\"n/a\",P134:P155,0)),IF(SUM(P111:P132)=0,0,IF((SUMPRODUCT(P111:P132,P134:P155)/SUM(P111:P132))<0,1,(SUMPRODUCT(P111:P132,P134:P155)/SUM(P111:P132)))),\"n/a\")","v":18.197829850349791},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q134:Q155,0)),IF(SUM(Q111:Q132)=0,0,IF((SUMPRODUCT(Q111:Q132,Q134:Q155)/SUM(Q111:Q132))<0,1,(SUMPRODUCT(Q111:Q132,Q134:Q155)/SUM(Q111:Q132)))),\"n/a\")","v":17.327764096376779},{"$f":"IF(ISERROR(MATCH(\"n/a\",R134:R155,0)),IF(SUM(R111:R132)=0,0,IF((SUMPRODUCT(R111:R132,R134:R155)/SUM(R111:R132))<0,1,(SUMPRODUCT(R111:R132,R134:R155)/SUM(R111:R132)))),\"n/a\")","v":16.475972938895172},{"$f":"IF(ISERROR(MATCH(\"n/a\",S134:S155,0)),IF(SUM(S111:S132)=0,0,IF((SUMPRODUCT(S111:S132,S134:S155)/SUM(S111:S132))<0,1,(SUMPRODUCT(S111:S132,S134:S155)/SUM(S111:S132)))),\"n/a\")","v":15.646603347878877},{"$f":"IF(ISERROR(MATCH(\"n/a\",T134:T155,0)),IF(SUM(T111:T132)=0,0,IF((SUMPRODUCT(T111:T132,T134:T155)/SUM(T111:T132))<0,1,(SUMPRODUCT(T111:T132,T134:T155)/SUM(T111:T132)))),\"n/a\")","v":14.845159707609438},{"$f":"IF(ISERROR(MATCH(\"n/a\",U134:U155,0)),IF(SUM(U111:U132)=0,0,IF((SUMPRODUCT(U111:U132,U134:U155)/SUM(U111:U132))<0,1,(SUMPRODUCT(U111:U132,U134:U155)/SUM(U111:U132)))),\"n/a\")","v":14.079108714009028},{"$f":"IF(ISERROR(MATCH(\"n/a\",V134:V155,0)),IF(SUM(V111:V132)=0,0,IF((SUMPRODUCT(V111:V132,V134:V155)/SUM(V111:V132))<0,1,(SUMPRODUCT(V111:V132,V134:V155)/SUM(V111:V132)))),\"n/a\")","v":13.358839390516989},{"$f":"IF(ISERROR(MATCH(\"n/a\",W134:W155,0)),IF(SUM(W111:W132)=0,0,IF((SUMPRODUCT(W111:W132,W134:W155)/SUM(W111:W132))<0,1,(SUMPRODUCT(W111:W132,W134:W155)/SUM(W111:W132)))),\"n/a\")","v":12.699247829318827}]
[]
["Asset Class 4",{"$f":"VLOOKUP($A158,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Reactive"}]
[{"$f":"VALUE(REPLACE(A158,1,12,\"\"))","v":4},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A159,0)","v":63.579972412423921},{"$f":"'RAB remaining lives'!D164","v":4.9579991996196178},{"$f":"'RAB remaining lives'!E164","v":3.15989480491907},{"$f":"'RAB remaining lives'!F164","v":10.702416466929545},{"$f":"'RAB remaining lives'!G164","v":0},{"$f":"'RAB remaining lives'!H164","v":0},{"$f":"'RAB remaining lives'!I164","v":0},{"$f":"'RAB remaining lives'!J164","v":0},{"$f":"'RAB remaining lives'!K164","v":0},{"$f":"'RAB remaining lives'!L164","v":0},{"$f":"'RAB remaining lives'!M164","v":0},{"$f":"'RAB remaining lives'!N164","v":0},{"$f":"'RAB remaining lives'!O164","v":0},{"$f":"'RAB remaining lives'!P164","v":0},{"$f":"'RAB remaining lives'!Q164","v":0},{"$f":"'RAB remaining lives'!R164","v":0},{"$f":"'RAB remaining lives'!S164","v":0},{"$f":"'RAB remaining lives'!T164","v":0},{"$f":"'RAB remaining lives'!U164","v":0},{"$f":"'RAB remaining lives'!V164","v":0},{"$f":"'RAB remaining lives'!W164","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A159,0)","v":18.702053803497044},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A159,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A159,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A159,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A159,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A159,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A159,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A159,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A159,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A159,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A159,0)","v":40}]
[0,"Depreciated starting RAB",{"$f":"C159","v":63.579972412423921},{"$f":"IFERROR(MAX(0,C161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":60.180347265343265},{"$f":"IFERROR(MAX(0,D161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":56.780722118262609},{"$f":"IFERROR(MAX(0,E161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":53.381096971181954},{"$f":"IFERROR(MAX(0,F161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":49.981471824101298},{"$f":"IFERROR(MAX(0,G161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":46.581846677020643},{"$f":"IFERROR(MAX(0,H161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":43.182221529939987},{"$f":"IFERROR(MAX(0,I161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":39.782596382859332},{"$f":"IFERROR(MAX(0,J161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":36.382971235778676},{"$f":"IFERROR(MAX(0,K161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":32.983346088698021},{"$f":"IFERROR(MAX(0,L161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":29.583720941617369},{"$f":"IFERROR(MAX(0,M161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":26.184095794536717},{"$f":"IFERROR(MAX(0,N161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":22.784470647456065},{"$f":"IFERROR(MAX(0,O161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":19.384845500375413},{"$f":"IFERROR(MAX(0,P161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":15.985220353294761},{"$f":"IFERROR(MAX(0,Q161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":12.585595206214109},{"$f":"IFERROR(MAX(0,R161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":9.1859700591334565},{"$f":"IFERROR(MAX(0,S161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":5.7863449120528037},{"$f":"IFERROR(MAX(0,T161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":2.3867197649721508},{"$f":"IFERROR(MAX(0,U161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,V161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A162)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D159","v":4.9579991996196178},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,D162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,D162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":4.8340492196291276},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,E162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,E162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":4.7100992396386374},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,F162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,F162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":4.5861492596481472},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,G162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,G162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":4.4621992796576571},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,H162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,H162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":4.3382492996671669},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,I162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,I162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":4.2142993196766767},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,J162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,J162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":4.0903493396861865},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,K162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,K162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":3.9663993596956959},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,L162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,L162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":3.8424493797052053},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,M162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,M162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":3.7184993997147147},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,N162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,N162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":3.594549419724224},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,O162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,O162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":3.4705994397337334},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,P162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,P162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":3.3466494597432428},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,Q162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,Q162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":3.2226994797527522},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,R162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,R162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":3.0987494997622616},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,S162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,S162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":2.9747995197717709},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,T162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,T162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":2.8508495397812803},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,U162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,U162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":2.7268995597907897},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,V162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,V162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":2.6029495798002991}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E159","v":3.15989480491907},3.0808974347960931,3.0019000646731162,2.9229026945501393,2.8439053244271624,2.7649079543041855,2.6859105841812085,2.6069132140582316,2.5279158439352547,2.4489184738122778,2.3699211036893009,2.2909237335663239,2.211926363443347,2.1329289933203701,2.0539316231973932,1.9749342530744165,1.8959368829514398,1.8169395128284631,1.7379421427054864]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F159","v":10.702416466929545},10.434856055256306,10.167295643583067,9.899735231909828,9.6321748202365889,9.3646144085633498,9.0970539968901107,8.8294935852168717,8.5619331735436326,8.2943727618703935,8.0268123501971544,7.7592519385239154,7.4916915268506763,7.2241311151774372,6.9565707035041981,6.6890102918309591,6.42144988015772,6.1538894684844809]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K159","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L159","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M159","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N159","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O159","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P159","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q159","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R159","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S159","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T159","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U159","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V159","v":0},{"$f":"IFERROR(IF((OFFSET($C180,0,$A180))<0,\nMIN(0,V180-(OFFSET($C180,0,$A180)/(OFFSET($C178,-$A179,$A180)))),\nMAX(0,V180-(OFFSET($C180,0,$A180)/(OFFSET($C178,-$A179,$A180))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W159","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C160","v":18.702053803497044},{"$f":"IF(C184=\"n/a\",\"n/a\",MAX(0,C184-1))","v":17.702053803497044},{"$f":"IF(D184=\"n/a\",\"n/a\",MAX(0,D184-1))","v":16.702053803497044},{"$f":"IF(E184=\"n/a\",\"n/a\",MAX(0,E184-1))","v":15.702053803497044},{"$f":"IF(F184=\"n/a\",\"n/a\",MAX(0,F184-1))","v":14.702053803497044},{"$f":"IF(G184=\"n/a\",\"n/a\",MAX(0,G184-1))","v":13.702053803497044},{"$f":"IF(H184=\"n/a\",\"n/a\",MAX(0,H184-1))","v":12.702053803497044},{"$f":"IF(I184=\"n/a\",\"n/a\",MAX(0,I184-1))","v":11.702053803497044},{"$f":"IF(J184=\"n/a\",\"n/a\",MAX(0,J184-1))","v":10.702053803497044},{"$f":"IF(K184=\"n/a\",\"n/a\",MAX(0,K184-1))","v":9.7020538034970443},{"$f":"IF(L184=\"n/a\",\"n/a\",MAX(0,L184-1))","v":8.7020538034970443},{"$f":"IF(M184=\"n/a\",\"n/a\",MAX(0,M184-1))","v":7.7020538034970443},{"$f":"IF(N184=\"n/a\",\"n/a\",MAX(0,N184-1))","v":6.7020538034970443},{"$f":"IF(O184=\"n/a\",\"n/a\",MAX(0,O184-1))","v":5.7020538034970443},{"$f":"IF(P184=\"n/a\",\"n/a\",MAX(0,P184-1))","v":4.7020538034970443},{"$f":"IF(Q184=\"n/a\",\"n/a\",MAX(0,Q184-1))","v":3.7020538034970443},{"$f":"IF(R184=\"n/a\",\"n/a\",MAX(0,R184-1))","v":2.7020538034970443},{"$f":"IF(S184=\"n/a\",\"n/a\",MAX(0,S184-1))","v":1.7020538034970443},{"$f":"IF(T184=\"n/a\",\"n/a\",MAX(0,T184-1))","v":0.70205380349704427},{"$f":"IF(U184=\"n/a\",\"n/a\",MAX(0,U184-1))","v":0},{"$f":"IF(V184=\"n/a\",\"n/a\",MAX(0,V184-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A162)","v":"RL Capex 2014-15"},null,{"$f":"D160","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"E160","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F160","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G160","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H160","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I160","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J160","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K160","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L160","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M160","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N160","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O160","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P160","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q160","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R160","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S160","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T160","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U160","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V160","v":0},{"$f":"IF(V203=\"n/a\",\"n/a\",MAX(0,V203-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W160","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C184:C205,0)),IF(SUM(C161:C182)=0,0,IF((SUMPRODUCT(C161:C182,C184:C205)/SUM(C161:C182))<0,1,(SUMPRODUCT(C161:C182,C184:C205)/SUM(C161:C182)))),\"n/a\")","v":18.702053803497044},{"$f":"IF(ISERROR(MATCH(\"n/a\",D184:D205,0)),IF(SUM(D161:D182)=0,0,IF((SUMPRODUCT(D161:D182,D184:D205)/SUM(D161:D182))<0,1,(SUMPRODUCT(D161:D182,D184:D205)/SUM(D161:D182)))),\"n/a\")","v":19.39925991011641},{"$f":"IF(ISERROR(MATCH(\"n/a\",E184:E205,0)),IF(SUM(E161:E182)=0,0,IF((SUMPRODUCT(E161:E182,E184:E205)/SUM(E161:E182))<0,1,(SUMPRODUCT(E161:E182,E184:E205)/SUM(E161:E182)))),\"n/a\")","v":19.502661500373382},{"$f":"IF(ISERROR(MATCH(\"n/a\",F184:F205,0)),IF(SUM(F161:F182)=0,0,IF((SUMPRODUCT(F161:F182,F184:F205)/SUM(F161:F182))<0,1,(SUMPRODUCT(F161:F182,F184:F205)/SUM(F161:F182)))),\"n/a\")","v":21.780020260596288},{"$f":"IF(ISERROR(MATCH(\"n/a\",G184:G205,0)),IF(SUM(G161:G182)=0,0,IF((SUMPRODUCT(G161:G182,G184:G205)/SUM(G161:G182))<0,1,(SUMPRODUCT(G161:G182,G184:G205)/SUM(G161:G182)))),\"n/a\")","v":20.962612375462591},{"$f":"IF(ISERROR(MATCH(\"n/a\",H184:H205,0)),IF(SUM(H161:H182)=0,0,IF((SUMPRODUCT(H161:H182,H184:H205)/SUM(H161:H182))<0,1,(SUMPRODUCT(H161:H182,H184:H205)/SUM(H161:H182)))),\"n/a\")","v":20.167241258997912},{"$f":"IF(ISERROR(MATCH(\"n/a\",I184:I205,0)),IF(SUM(I161:I182)=0,0,IF((SUMPRODUCT(I161:I182,I184:I205)/SUM(I161:I182))<0,1,(SUMPRODUCT(I161:I182,I184:I205)/SUM(I161:I182)))),\"n/a\")","v":19.398152483981971},{"$f":"IF(ISERROR(MATCH(\"n/a\",J184:J205,0)),IF(SUM(J161:J182)=0,0,IF((SUMPRODUCT(J161:J182,J184:J205)/SUM(J161:J182))<0,1,(SUMPRODUCT(J161:J182,J184:J205)/SUM(J161:J182)))),\"n/a\")","v":18.660757061872523},{"$f":"IF(ISERROR(MATCH(\"n/a\",K184:K205,0)),IF(SUM(K161:K182)=0,0,IF((SUMPRODUCT(K161:K182,K184:K205)/SUM(K161:K182))<0,1,(SUMPRODUCT(K161:K182,K184:K205)/SUM(K161:K182)))),\"n/a\")","v":17.962060809936879},{"$f":"IF(ISERROR(MATCH(\"n/a\",L184:L205,0)),IF(SUM(L161:L182)=0,0,IF((SUMPRODUCT(L161:L182,L184:L205)/SUM(L161:L182))<0,1,(SUMPRODUCT(L161:L182,L184:L205)/SUM(L161:L182)))),\"n/a\")","v":17.311298641022344},{"$f":"IF(ISERROR(MATCH(\"n/a\",M184:M205,0)),IF(SUM(M161:M182)=0,0,IF((SUMPRODUCT(M161:M182,M184:M205)/SUM(M161:M182))<0,1,(SUMPRODUCT(M161:M182,M184:M205)/SUM(M161:M182)))),\"n/a\")","v":16.720897739815129},{"$f":"IF(ISERROR(MATCH(\"n/a\",N184:N205,0)),IF(SUM(N161:N182)=0,0,IF((SUMPRODUCT(N161:N182,N184:N205)/SUM(N161:N182))<0,1,(SUMPRODUCT(N161:N182,N184:N205)/SUM(N161:N182)))),\"n/a\")","v":16.20798739851196},{"$f":"IF(ISERROR(MATCH(\"n/a\",O184:O205,0)),IF(SUM(O161:O182)=0,0,IF((SUMPRODUCT(O161:O182,O184:O205)/SUM(O161:O182))<0,1,(SUMPRODUCT(O161:O182,O184:O205)/SUM(O161:O182)))),\"n/a\")","v":15.796855300975773},{"$f":"IF(ISERROR(MATCH(\"n/a\",P184:P205,0)),IF(SUM(P161:P182)=0,0,IF((SUMPRODUCT(P161:P182,P184:P205)/SUM(P161:P182))<0,1,(SUMPRODUCT(P161:P182,P184:P205)/SUM(P161:P182)))),\"n/a\")","v":15.523123174015875},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q184:Q205,0)),IF(SUM(Q161:Q182)=0,0,IF((SUMPRODUCT(Q161:Q182,Q184:Q205)/SUM(Q161:Q182))<0,1,(SUMPRODUCT(Q161:Q182,Q184:Q205)/SUM(Q161:Q182)))),\"n/a\")","v":15.44123137609439},{"$f":"IF(ISERROR(MATCH(\"n/a\",R184:R205,0)),IF(SUM(R161:R182)=0,0,IF((SUMPRODUCT(R161:R182,R184:R205)/SUM(R161:R182))<0,1,(SUMPRODUCT(R161:R182,R184:R205)/SUM(R161:R182)))),\"n/a\")","v":15.638757076164451},{"$f":"IF(ISERROR(MATCH(\"n/a\",S184:S205,0)),IF(SUM(S161:S182)=0,0,IF((SUMPRODUCT(S161:S182,S184:S205)/SUM(S161:S182))<0,1,(SUMPRODUCT(S161:S182,S184:S205)/SUM(S161:S182)))),\"n/a\")","v":16.266151571194445},{"$f":"IF(ISERROR(MATCH(\"n/a\",T184:T205,0)),IF(SUM(T161:T182)=0,0,IF((SUMPRODUCT(T161:T182,T184:T205)/SUM(T161:T182))<0,1,(SUMPRODUCT(T161:T182,T184:T205)/SUM(T161:T182)))),\"n/a\")","v":17.605506480141127},{"$f":"IF(ISERROR(MATCH(\"n/a\",U184:U205,0)),IF(SUM(U161:U182)=0,0,IF((SUMPRODUCT(U161:U182,U184:U205)/SUM(U161:U182))<0,1,(SUMPRODUCT(U161:U182,U184:U205)/SUM(U161:U182)))),\"n/a\")","v":20.254842018452774},{"$f":"IF(ISERROR(MATCH(\"n/a\",V184:V205,0)),IF(SUM(V161:V182)=0,0,IF((SUMPRODUCT(V161:V182,V184:V205)/SUM(V161:V182))<0,1,(SUMPRODUCT(V161:V182,V184:V205)/SUM(V161:V182)))),\"n/a\")","v":23.336931414783312},{"$f":"IF(ISERROR(MATCH(\"n/a\",W184:W205,0)),IF(SUM(W161:W182)=0,0,IF((SUMPRODUCT(W161:W182,W184:W205)/SUM(W161:W182))<0,1,(SUMPRODUCT(W161:W182,W184:W205)/SUM(W161:W182)))),\"n/a\")","v":22.338352922663375}]
[]
["Asset Class 5",{"$f":"VLOOKUP($A208,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Towers and Conductor"}]
[{"$f":"VALUE(REPLACE(A208,1,12,\"\"))","v":5},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A209,0)","v":834.23497023663174},{"$f":"'RAB remaining lives'!D214","v":24.261954439198949},{"$f":"'RAB remaining lives'!E214","v":23.469053904893062},{"$f":"'RAB remaining lives'!F214","v":11.116298190917501},{"$f":"'RAB remaining lives'!G214","v":0},{"$f":"'RAB remaining lives'!H214","v":0},{"$f":"'RAB remaining lives'!I214","v":0},{"$f":"'RAB remaining lives'!J214","v":0},{"$f":"'RAB remaining lives'!K214","v":0},{"$f":"'RAB remaining lives'!L214","v":0},{"$f":"'RAB remaining lives'!M214","v":0},{"$f":"'RAB remaining lives'!N214","v":0},{"$f":"'RAB remaining lives'!O214","v":0},{"$f":"'RAB remaining lives'!P214","v":0},{"$f":"'RAB remaining lives'!Q214","v":0},{"$f":"'RAB remaining lives'!R214","v":0},{"$f":"'RAB remaining lives'!S214","v":0},{"$f":"'RAB remaining lives'!T214","v":0},{"$f":"'RAB remaining lives'!U214","v":0},{"$f":"'RAB remaining lives'!V214","v":0},{"$f":"'RAB remaining lives'!W214","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A209,0)","v":26.389832849192345},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A209,0)","v":47.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A209,0)","v":47.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A209,0)","v":47.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A209,0)","v":47.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A209,0)","v":47.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A209,0)","v":47.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A209,0)","v":47.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A209,0)","v":47.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A209,0)","v":47.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A209,0)","v":47.5}]
[0,"Depreciated starting RAB",{"$f":"C209","v":834.23497023663174},{"$f":"IFERROR(MAX(0,C211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":802.62298637133176},{"$f":"IFERROR(MAX(0,D211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":771.01100250603179},{"$f":"IFERROR(MAX(0,E211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":739.39901864073181},{"$f":"IFERROR(MAX(0,F211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":707.78703477543183},{"$f":"IFERROR(MAX(0,G211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":676.17505091013186},{"$f":"IFERROR(MAX(0,H211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":644.56306704483188},{"$f":"IFERROR(MAX(0,I211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":612.95108317953191},{"$f":"IFERROR(MAX(0,J211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":581.33909931423193},{"$f":"IFERROR(MAX(0,K211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":549.72711544893195},{"$f":"IFERROR(MAX(0,L211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":518.11513158363198},{"$f":"IFERROR(MAX(0,M211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":486.503147718332},{"$f":"IFERROR(MAX(0,N211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":454.89116385303203},{"$f":"IFERROR(MAX(0,O211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":423.27917998773205},{"$f":"IFERROR(MAX(0,P211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":391.66719612243207},{"$f":"IFERROR(MAX(0,Q211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":360.0552122571321},{"$f":"IFERROR(MAX(0,R211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":328.44322839183212},{"$f":"IFERROR(MAX(0,S211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":296.83124452653215},{"$f":"IFERROR(MAX(0,T211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":265.21926066123217},{"$f":"IFERROR(MAX(0,U211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":233.60727679593219},{"$f":"IFERROR(MAX(0,V211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":201.99529293063222}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A212)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D209","v":24.261954439198949},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,D212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,D212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":23.751176451005286},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,E212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,E212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":23.240398462811623},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,F212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,F212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":22.72962047461796},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,G212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,G212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":22.218842486424297},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,H212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,H212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":21.708064498230634},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,I212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,I212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":21.197286510036971},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,J212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,J212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":20.686508521843308},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,K212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,K212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":20.175730533649645},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,L212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,L212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":19.664952545455982},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,M212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,M212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":19.154174557262319},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,N212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,N212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":18.643396569068656},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,O212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,O212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":18.132618580874993},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,P212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,P212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":17.62184059268133},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,Q212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,Q212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":17.111062604487667},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,R212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,R212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":16.600284616294005},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,S212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,S212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":16.089506628100342},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,T212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,T212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":15.578728639906679},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,U212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,U212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":15.067950651713016},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,V212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,V212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":14.557172663519353}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E209","v":23.469053904893062},22.974968559526893,22.480883214160723,21.986797868794554,21.492712523428384,20.998627178062215,20.504541832696045,20.010456487329876,19.516371141963706,19.022285796597536,18.528200451231367,18.034115105865197,17.540029760499028,17.045944415132858,16.551859069766689,16.057773724400519,15.56368837903435,15.06960303366818,14.575517688302011]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F209","v":11.116298190917501},10.882270860582395,10.648243530247289,10.414216199912183,10.180188869577076,9.9461615392419702,9.7121342089068641,9.4781068785717579,9.2440795482366518,9.0100522179015456,8.7760248875664395,8.5419975572313334,8.3079702268962272,8.0739428965611211,7.8399155662260158,7.6058882358909106,7.3718609055558053,7.1378335752207001]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K209","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L209","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M209","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N209","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O209","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P209","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q209","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R209","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S209","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T209","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U209","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V209","v":0},{"$f":"IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,V230-(OFFSET($C230,0,$A230)/(OFFSET($C228,-$A229,$A230)))),\nMAX(0,V230-(OFFSET($C230,0,$A230)/(OFFSET($C228,-$A229,$A230))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W209","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C210","v":26.389832849192345},{"$f":"IF(C234=\"n/a\",\"n/a\",MAX(0,C234-1))","v":25.389832849192345},{"$f":"IF(D234=\"n/a\",\"n/a\",MAX(0,D234-1))","v":24.389832849192345},{"$f":"IF(E234=\"n/a\",\"n/a\",MAX(0,E234-1))","v":23.389832849192345},{"$f":"IF(F234=\"n/a\",\"n/a\",MAX(0,F234-1))","v":22.389832849192345},{"$f":"IF(G234=\"n/a\",\"n/a\",MAX(0,G234-1))","v":21.389832849192345},{"$f":"IF(H234=\"n/a\",\"n/a\",MAX(0,H234-1))","v":20.389832849192345},{"$f":"IF(I234=\"n/a\",\"n/a\",MAX(0,I234-1))","v":19.389832849192345},{"$f":"IF(J234=\"n/a\",\"n/a\",MAX(0,J234-1))","v":18.389832849192345},{"$f":"IF(K234=\"n/a\",\"n/a\",MAX(0,K234-1))","v":17.389832849192345},{"$f":"IF(L234=\"n/a\",\"n/a\",MAX(0,L234-1))","v":16.389832849192345},{"$f":"IF(M234=\"n/a\",\"n/a\",MAX(0,M234-1))","v":15.389832849192345},{"$f":"IF(N234=\"n/a\",\"n/a\",MAX(0,N234-1))","v":14.389832849192345},{"$f":"IF(O234=\"n/a\",\"n/a\",MAX(0,O234-1))","v":13.389832849192345},{"$f":"IF(P234=\"n/a\",\"n/a\",MAX(0,P234-1))","v":12.389832849192345},{"$f":"IF(Q234=\"n/a\",\"n/a\",MAX(0,Q234-1))","v":11.389832849192345},{"$f":"IF(R234=\"n/a\",\"n/a\",MAX(0,R234-1))","v":10.389832849192345},{"$f":"IF(S234=\"n/a\",\"n/a\",MAX(0,S234-1))","v":9.3898328491923451},{"$f":"IF(T234=\"n/a\",\"n/a\",MAX(0,T234-1))","v":8.3898328491923451},{"$f":"IF(U234=\"n/a\",\"n/a\",MAX(0,U234-1))","v":7.3898328491923451},{"$f":"IF(V234=\"n/a\",\"n/a\",MAX(0,V234-1))","v":6.3898328491923451}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A212)","v":"RL Capex 2014-15"},null,{"$f":"D210","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5]
[null,"RL Capex 2015-16",null,null,{"$f":"E210","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F210","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G210","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H210","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I210","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J210","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K210","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L210","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M210","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N210","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O210","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P210","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q210","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R210","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S210","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T210","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U210","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V210","v":0},{"$f":"IF(V253=\"n/a\",\"n/a\",MAX(0,V253-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W210","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C234:C255,0)),IF(SUM(C211:C232)=0,0,IF((SUMPRODUCT(C211:C232,C234:C255)/SUM(C211:C232))<0,1,(SUMPRODUCT(C211:C232,C234:C255)/SUM(C211:C232)))),\"n/a\")","v":26.389832849192349},{"$f":"IF(ISERROR(MATCH(\"n/a\",D234:D255,0)),IF(SUM(D211:D232)=0,0,IF((SUMPRODUCT(D211:D232,D234:D255)/SUM(D211:D232))<0,1,(SUMPRODUCT(D211:D232,D234:D255)/SUM(D211:D232)))),\"n/a\")","v":26.038575910748342},{"$f":"IF(ISERROR(MATCH(\"n/a\",E234:E255,0)),IF(SUM(E211:E232)=0,0,IF((SUMPRODUCT(E211:E232,E234:E255)/SUM(E211:E232))<0,1,(SUMPRODUCT(E211:E232,E234:E255)/SUM(E211:E232)))),\"n/a\")","v":25.69449612419297},{"$f":"IF(ISERROR(MATCH(\"n/a\",F234:F255,0)),IF(SUM(F211:F232)=0,0,IF((SUMPRODUCT(F211:F232,F234:F255)/SUM(F211:F232))<0,1,(SUMPRODUCT(F211:F232,F234:F255)/SUM(F211:F232)))),\"n/a\")","v":25.037591988441449},{"$f":"IF(ISERROR(MATCH(\"n/a\",G234:G255,0)),IF(SUM(G211:G232)=0,0,IF((SUMPRODUCT(G211:G232,G234:G255)/SUM(G211:G232))<0,1,(SUMPRODUCT(G211:G232,G234:G255)/SUM(G211:G232)))),\"n/a\")","v":24.071335659575091},{"$f":"IF(ISERROR(MATCH(\"n/a\",H234:H255,0)),IF(SUM(H211:H232)=0,0,IF((SUMPRODUCT(H211:H232,H234:H255)/SUM(H211:H232))<0,1,(SUMPRODUCT(H211:H232,H234:H255)/SUM(H211:H232)))),\"n/a\")","v":23.108112067318185},{"$f":"IF(ISERROR(MATCH(\"n/a\",I234:I255,0)),IF(SUM(I211:I232)=0,0,IF((SUMPRODUCT(I211:I232,I234:I255)/SUM(I211:I232))<0,1,(SUMPRODUCT(I211:I232,I234:I255)/SUM(I211:I232)))),\"n/a\")","v":22.14834930325155},{"$f":"IF(ISERROR(MATCH(\"n/a\",J234:J255,0)),IF(SUM(J211:J232)=0,0,IF((SUMPRODUCT(J211:J232,J234:J255)/SUM(J211:J232))<0,1,(SUMPRODUCT(J211:J232,J234:J255)/SUM(J211:J232)))),\"n/a\")","v":21.192560007930492},{"$f":"IF(ISERROR(MATCH(\"n/a\",K234:K255,0)),IF(SUM(K211:K232)=0,0,IF((SUMPRODUCT(K211:K232,K234:K255)/SUM(K211:K232))<0,1,(SUMPRODUCT(K211:K232,K234:K255)/SUM(K211:K232)))),\"n/a\")","v":20.241363328290099},{"$f":"IF(ISERROR(MATCH(\"n/a\",L234:L255,0)),IF(SUM(L211:L232)=0,0,IF((SUMPRODUCT(L211:L232,L234:L255)/SUM(L211:L232))<0,1,(SUMPRODUCT(L211:L232,L234:L255)/SUM(L211:L232)))),\"n/a\")","v":19.295514092756228},{"$f":"IF(ISERROR(MATCH(\"n/a\",M234:M255,0)),IF(SUM(M211:M232)=0,0,IF((SUMPRODUCT(M211:M232,M234:M255)/SUM(M211:M232))<0,1,(SUMPRODUCT(M211:M232,M234:M255)/SUM(M211:M232)))),\"n/a\")","v":18.355942132484632},{"$f":"IF(ISERROR(MATCH(\"n/a\",N234:N255,0)),IF(SUM(N211:N232)=0,0,IF((SUMPRODUCT(N211:N232,N234:N255)/SUM(N211:N232))<0,1,(SUMPRODUCT(N211:N232,N234:N255)/SUM(N211:N232)))),\"n/a\")","v":17.423806118574632},{"$f":"IF(ISERROR(MATCH(\"n/a\",O234:O255,0)),IF(SUM(O211:O232)=0,0,IF((SUMPRODUCT(O211:O232,O234:O255)/SUM(O211:O232))<0,1,(SUMPRODUCT(O211:O232,O234:O255)/SUM(O211:O232)))),\"n/a\")","v":16.50056857703769},{"$f":"IF(ISERROR(MATCH(\"n/a\",P234:P255,0)),IF(SUM(P211:P232)=0,0,IF((SUMPRODUCT(P211:P232,P234:P255)/SUM(P211:P232))<0,1,(SUMPRODUCT(P211:P232,P234:P255)/SUM(P211:P232)))),\"n/a\")","v":15.588102482474241},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q234:Q255,0)),IF(SUM(Q211:Q232)=0,0,IF((SUMPRODUCT(Q211:Q232,Q234:Q255)/SUM(Q211:Q232))<0,1,(SUMPRODUCT(Q211:Q232,Q234:Q255)/SUM(Q211:Q232)))),\"n/a\")","v":14.688846109833559},{"$f":"IF(ISERROR(MATCH(\"n/a\",R234:R255,0)),IF(SUM(R211:R232)=0,0,IF((SUMPRODUCT(R211:R232,R234:R255)/SUM(R211:R232))<0,1,(SUMPRODUCT(R211:R232,R234:R255)/SUM(R211:R232)))),\"n/a\")","v":13.806033713660632},{"$f":"IF(ISERROR(MATCH(\"n/a\",S234:S255,0)),IF(SUM(S211:S232)=0,0,IF((SUMPRODUCT(S211:S232,S234:S255)/SUM(S211:S232))<0,1,(SUMPRODUCT(S211:S232,S234:S255)/SUM(S211:S232)))),\"n/a\")","v":12.944049204000089},{"$f":"IF(ISERROR(MATCH(\"n/a\",T234:T255,0)),IF(SUM(T211:T232)=0,0,IF((SUMPRODUCT(T211:T232,T234:T255)/SUM(T211:T232))<0,1,(SUMPRODUCT(T211:T232,T234:T255)/SUM(T211:T232)))),\"n/a\")","v":12.108986792489716},{"$f":"IF(ISERROR(MATCH(\"n/a\",U234:U255,0)),IF(SUM(U211:U232)=0,0,IF((SUMPRODUCT(U211:U232,U234:U255)/SUM(U211:U232))<0,1,(SUMPRODUCT(U211:U232,U234:U255)/SUM(U211:U232)))),\"n/a\")","v":11.309575184763567},{"$f":"IF(ISERROR(MATCH(\"n/a\",V234:V255,0)),IF(SUM(V211:V232)=0,0,IF((SUMPRODUCT(V211:V232,V234:V255)/SUM(V211:V232))<0,1,(SUMPRODUCT(V211:V232,V234:V255)/SUM(V211:V232)))),\"n/a\")","v":10.558773672364959},{"$f":"IF(ISERROR(MATCH(\"n/a\",W234:W255,0)),IF(SUM(W211:W232)=0,0,IF((SUMPRODUCT(W211:W232,W234:W255)/SUM(W211:W232))<0,1,(SUMPRODUCT(W211:W232,W234:W255)/SUM(W211:W232)))),\"n/a\")","v":9.876688590690847}]
[]
["Asset Class 6",{"$f":"VLOOKUP($A258,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Establishment"}]
[{"$f":"VALUE(REPLACE(A258,1,12,\"\"))","v":6},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A259,0)","v":159.51823119386171},{"$f":"'RAB remaining lives'!D264","v":29.331772846734459},{"$f":"'RAB remaining lives'!E264","v":6.6765044066210981},{"$f":"'RAB remaining lives'!F264","v":14.717264928015254},{"$f":"'RAB remaining lives'!G264","v":0},{"$f":"'RAB remaining lives'!H264","v":0},{"$f":"'RAB remaining lives'!I264","v":0},{"$f":"'RAB remaining lives'!J264","v":0},{"$f":"'RAB remaining lives'!K264","v":0},{"$f":"'RAB remaining lives'!L264","v":0},{"$f":"'RAB remaining lives'!M264","v":0},{"$f":"'RAB remaining lives'!N264","v":0},{"$f":"'RAB remaining lives'!O264","v":0},{"$f":"'RAB remaining lives'!P264","v":0},{"$f":"'RAB remaining lives'!Q264","v":0},{"$f":"'RAB remaining lives'!R264","v":0},{"$f":"'RAB remaining lives'!S264","v":0},{"$f":"'RAB remaining lives'!T264","v":0},{"$f":"'RAB remaining lives'!U264","v":0},{"$f":"'RAB remaining lives'!V264","v":0},{"$f":"'RAB remaining lives'!W264","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A259,0)","v":33.041685989495257},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A259,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A259,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A259,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A259,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A259,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A259,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A259,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A259,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A259,0)","v":40},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A259,0)","v":40}]
[0,"Depreciated starting RAB",{"$f":"C259","v":159.51823119386171},{"$f":"IFERROR(MAX(0,C261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":154.69044391797703},{"$f":"IFERROR(MAX(0,D261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":149.86265664209236},{"$f":"IFERROR(MAX(0,E261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":145.03486936620769},{"$f":"IFERROR(MAX(0,F261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":140.20708209032301},{"$f":"IFERROR(MAX(0,G261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":135.37929481443834},{"$f":"IFERROR(MAX(0,H261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":130.55150753855366},{"$f":"IFERROR(MAX(0,I261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":125.723720262669},{"$f":"IFERROR(MAX(0,J261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":120.89593298678435},{"$f":"IFERROR(MAX(0,K261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":116.06814571089969},{"$f":"IFERROR(MAX(0,L261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":111.24035843501503},{"$f":"IFERROR(MAX(0,M261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":106.41257115913037},{"$f":"IFERROR(MAX(0,N261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":101.58478388324571},{"$f":"IFERROR(MAX(0,O261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":96.756996607361046},{"$f":"IFERROR(MAX(0,P261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":91.929209331476386},{"$f":"IFERROR(MAX(0,Q261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":87.101422055591726},{"$f":"IFERROR(MAX(0,R261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":82.273634779707066},{"$f":"IFERROR(MAX(0,S261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":77.445847503822407},{"$f":"IFERROR(MAX(0,T261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":72.618060227937747},{"$f":"IFERROR(MAX(0,U261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":67.790272952053087},{"$f":"IFERROR(MAX(0,V261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":62.962485676168427}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A262)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D259","v":29.331772846734459},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,D262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,D262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":28.598478525566097},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,E262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,E262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":27.865184204397735},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,F262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,F262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":27.131889883229373},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,G262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,G262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":26.398595562061011},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,H262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,H262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":25.665301240892649},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,I262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,I262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":24.932006919724287},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,J262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,J262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":24.198712598555925},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,K262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,K262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":23.465418277387563},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,L262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,L262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":22.732123956219201},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,M262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,M262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":21.998829635050839},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,N262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,N262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":21.265535313882477},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,O262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,O262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":20.532240992714115},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,P262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,P262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":19.798946671545753},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,Q262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,Q262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":19.065652350377391},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,R262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,R262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":18.332358029209029},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,S262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,S262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":17.599063708040667},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,T262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,T262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":16.865769386872305},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,U262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,U262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":16.132475065703943},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,V262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,V262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":15.399180744535581}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E259","v":6.6765044066210981},6.5095917964555703,6.3426791862900425,6.1757665761245146,6.0088539659589868,5.841941355793459,5.6750287456279311,5.5081161354624033,5.3412035252968755,5.1742909151313476,5.0073783049658198,4.840465694800292,4.6735530846347642,4.5066404744692363,4.3397278643037085,4.1728152541381807,4.0059026439726528,3.8389900338071254,3.6720774236415981]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F259","v":14.717264928015254},14.349333304814873,13.981401681614493,13.613470058414112,13.245538435213732,12.877606812013351,12.50967518881297,12.14174356561259,11.773811942412209,11.405880319211828,11.037948696011448,10.670017072811067,10.302085449610686,9.9341538264103058,9.5662222032099251,9.1982905800095445,8.8303589568091638,8.4624273336087832]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K259","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L259","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M259","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N259","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O259","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P259","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q259","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R259","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S259","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T259","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U259","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V259","v":0},{"$f":"IFERROR(IF((OFFSET($C280,0,$A280))<0,\nMIN(0,V280-(OFFSET($C280,0,$A280)/(OFFSET($C278,-$A279,$A280)))),\nMAX(0,V280-(OFFSET($C280,0,$A280)/(OFFSET($C278,-$A279,$A280))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W259","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C260","v":33.041685989495257},{"$f":"IF(C284=\"n/a\",\"n/a\",MAX(0,C284-1))","v":32.041685989495257},{"$f":"IF(D284=\"n/a\",\"n/a\",MAX(0,D284-1))","v":31.041685989495257},{"$f":"IF(E284=\"n/a\",\"n/a\",MAX(0,E284-1))","v":30.041685989495257},{"$f":"IF(F284=\"n/a\",\"n/a\",MAX(0,F284-1))","v":29.041685989495257},{"$f":"IF(G284=\"n/a\",\"n/a\",MAX(0,G284-1))","v":28.041685989495257},{"$f":"IF(H284=\"n/a\",\"n/a\",MAX(0,H284-1))","v":27.041685989495257},{"$f":"IF(I284=\"n/a\",\"n/a\",MAX(0,I284-1))","v":26.041685989495257},{"$f":"IF(J284=\"n/a\",\"n/a\",MAX(0,J284-1))","v":25.041685989495257},{"$f":"IF(K284=\"n/a\",\"n/a\",MAX(0,K284-1))","v":24.041685989495257},{"$f":"IF(L284=\"n/a\",\"n/a\",MAX(0,L284-1))","v":23.041685989495257},{"$f":"IF(M284=\"n/a\",\"n/a\",MAX(0,M284-1))","v":22.041685989495257},{"$f":"IF(N284=\"n/a\",\"n/a\",MAX(0,N284-1))","v":21.041685989495257},{"$f":"IF(O284=\"n/a\",\"n/a\",MAX(0,O284-1))","v":20.041685989495257},{"$f":"IF(P284=\"n/a\",\"n/a\",MAX(0,P284-1))","v":19.041685989495257},{"$f":"IF(Q284=\"n/a\",\"n/a\",MAX(0,Q284-1))","v":18.041685989495257},{"$f":"IF(R284=\"n/a\",\"n/a\",MAX(0,R284-1))","v":17.041685989495257},{"$f":"IF(S284=\"n/a\",\"n/a\",MAX(0,S284-1))","v":16.041685989495257},{"$f":"IF(T284=\"n/a\",\"n/a\",MAX(0,T284-1))","v":15.041685989495257},{"$f":"IF(U284=\"n/a\",\"n/a\",MAX(0,U284-1))","v":14.041685989495257},{"$f":"IF(V284=\"n/a\",\"n/a\",MAX(0,V284-1))","v":13.041685989495257}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A262)","v":"RL Capex 2014-15"},null,{"$f":"D260","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"E260","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F260","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G260","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H260","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I260","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J260","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K260","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L260","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M260","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N260","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O260","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P260","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q260","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R260","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S260","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T260","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U260","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V260","v":0},{"$f":"IF(V303=\"n/a\",\"n/a\",MAX(0,V303-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W260","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C284:C305,0)),IF(SUM(C261:C282)=0,0,IF((SUMPRODUCT(C261:C282,C284:C305)/SUM(C261:C282))<0,1,(SUMPRODUCT(C261:C282,C284:C305)/SUM(C261:C282)))),\"n/a\")","v":33.041685989495257},{"$f":"IF(ISERROR(MATCH(\"n/a\",D284:D305,0)),IF(SUM(D261:D282)=0,0,IF((SUMPRODUCT(D261:D282,D284:D305)/SUM(D261:D282))<0,1,(SUMPRODUCT(D261:D282,D284:D305)/SUM(D261:D282)))),\"n/a\")","v":33.310182059714712},{"$f":"IF(ISERROR(MATCH(\"n/a\",E284:E305,0)),IF(SUM(E261:E282)=0,0,IF((SUMPRODUCT(E261:E282,E284:E305)/SUM(E261:E282))<0,1,(SUMPRODUCT(E261:E282,E284:E305)/SUM(E261:E282)))),\"n/a\")","v":32.594076394585471},{"$f":"IF(ISERROR(MATCH(\"n/a\",F284:F305,0)),IF(SUM(F261:F282)=0,0,IF((SUMPRODUCT(F261:F282,F284:F305)/SUM(F261:F282))<0,1,(SUMPRODUCT(F261:F282,F284:F305)/SUM(F261:F282)))),\"n/a\")","v":32.239392624461438},{"$f":"IF(ISERROR(MATCH(\"n/a\",G284:G305,0)),IF(SUM(G261:G282)=0,0,IF((SUMPRODUCT(G261:G282,G284:G305)/SUM(G261:G282))<0,1,(SUMPRODUCT(G261:G282,G284:G305)/SUM(G261:G282)))),\"n/a\")","v":31.252167306082303},{"$f":"IF(ISERROR(MATCH(\"n/a\",H284:H305,0)),IF(SUM(H261:H282)=0,0,IF((SUMPRODUCT(H261:H282,H284:H305)/SUM(H261:H282))<0,1,(SUMPRODUCT(H261:H282,H284:H305)/SUM(H261:H282)))),\"n/a\")","v":30.265798046037983},{"$f":"IF(ISERROR(MATCH(\"n/a\",I284:I305,0)),IF(SUM(I261:I282)=0,0,IF((SUMPRODUCT(I261:I282,I284:I305)/SUM(I261:I282))<0,1,(SUMPRODUCT(I261:I282,I284:I305)/SUM(I261:I282)))),\"n/a\")","v":29.280373876866872},{"$f":"IF(ISERROR(MATCH(\"n/a\",J284:J305,0)),IF(SUM(J261:J282)=0,0,IF((SUMPRODUCT(J261:J282,J284:J305)/SUM(J261:J282))<0,1,(SUMPRODUCT(J261:J282,J284:J305)/SUM(J261:J282)))),\"n/a\")","v":28.295996620679606},{"$f":"IF(ISERROR(MATCH(\"n/a\",K284:K305,0)),IF(SUM(K261:K282)=0,0,IF((SUMPRODUCT(K261:K282,K284:K305)/SUM(K261:K282))<0,1,(SUMPRODUCT(K261:K282,K284:K305)/SUM(K261:K282)))),\"n/a\")","v":27.31278327124209},{"$f":"IF(ISERROR(MATCH(\"n/a\",L284:L305,0)),IF(SUM(L261:L282)=0,0,IF((SUMPRODUCT(L261:L282,L284:L305)/SUM(L261:L282))<0,1,(SUMPRODUCT(L261:L282,L284:L305)/SUM(L261:L282)))),\"n/a\")","v":26.330868929059275},{"$f":"IF(ISERROR(MATCH(\"n/a\",M284:M305,0)),IF(SUM(M261:M282)=0,0,IF((SUMPRODUCT(M261:M282,M284:M305)/SUM(M261:M282))<0,1,(SUMPRODUCT(M261:M282,M284:M305)/SUM(M261:M282)))),\"n/a\")","v":25.350410445263645},{"$f":"IF(ISERROR(MATCH(\"n/a\",N284:N305,0)),IF(SUM(N261:N282)=0,0,IF((SUMPRODUCT(N261:N282,N284:N305)/SUM(N261:N282))<0,1,(SUMPRODUCT(N261:N282,N284:N305)/SUM(N261:N282)))),\"n/a\")","v":24.37159098238379},{"$f":"IF(ISERROR(MATCH(\"n/a\",O284:O305,0)),IF(SUM(O261:O282)=0,0,IF((SUMPRODUCT(O261:O282,O284:O305)/SUM(O261:O282))<0,1,(SUMPRODUCT(O261:O282,O284:O305)/SUM(O261:O282)))),\"n/a\")","v":23.39462577293261},{"$f":"IF(ISERROR(MATCH(\"n/a\",P284:P305,0)),IF(SUM(P261:P282)=0,0,IF((SUMPRODUCT(P261:P282,P284:P305)/SUM(P261:P282))<0,1,(SUMPRODUCT(P261:P282,P284:P305)/SUM(P261:P282)))),\"n/a\")","v":22.419769459637607},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q284:Q305,0)),IF(SUM(Q261:Q282)=0,0,IF((SUMPRODUCT(Q261:Q282,Q284:Q305)/SUM(Q261:Q282))<0,1,(SUMPRODUCT(Q261:Q282,Q284:Q305)/SUM(Q261:Q282)))),\"n/a\")","v":21.44732554843846},{"$f":"IF(ISERROR(MATCH(\"n/a\",R284:R305,0)),IF(SUM(R261:R282)=0,0,IF((SUMPRODUCT(R261:R282,R284:R305)/SUM(R261:R282))<0,1,(SUMPRODUCT(R261:R282,R284:R305)/SUM(R261:R282)))),\"n/a\")","v":20.477658719482999},{"$f":"IF(ISERROR(MATCH(\"n/a\",S284:S305,0)),IF(SUM(S261:S282)=0,0,IF((SUMPRODUCT(S261:S282,S284:S305)/SUM(S261:S282))<0,1,(SUMPRODUCT(S261:S282,S284:S305)/SUM(S261:S282)))),\"n/a\")","v":19.511211057708813},{"$f":"IF(ISERROR(MATCH(\"n/a\",T284:T305,0)),IF(SUM(T261:T282)=0,0,IF((SUMPRODUCT(T261:T282,T284:T305)/SUM(T261:T282))<0,1,(SUMPRODUCT(T261:T282,T284:T305)/SUM(T261:T282)))),\"n/a\")","v":18.548523740503178},{"$f":"IF(ISERROR(MATCH(\"n/a\",U284:U305,0)),IF(SUM(U261:U282)=0,0,IF((SUMPRODUCT(U261:U282,U284:U305)/SUM(U261:U282))<0,1,(SUMPRODUCT(U261:U282,U284:U305)/SUM(U261:U282)))),\"n/a\")","v":17.590266450102234},{"$f":"IF(ISERROR(MATCH(\"n/a\",V284:V305,0)),IF(SUM(V261:V282)=0,0,IF((SUMPRODUCT(V261:V282,V284:V305)/SUM(V261:V282))<0,1,(SUMPRODUCT(V261:V282,V284:V305)/SUM(V261:V282)))),\"n/a\")","v":16.637277923286668},{"$f":"IF(ISERROR(MATCH(\"n/a\",W284:W305,0)),IF(SUM(W261:W282)=0,0,IF((SUMPRODUCT(W261:W282,W284:W305)/SUM(W261:W282))<0,1,(SUMPRODUCT(W261:W282,W284:W305)/SUM(W261:W282)))),\"n/a\")","v":15.690622889921281}]
[]
["Asset Class 7",{"$f":"VLOOKUP($A308,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Communications"}]
[{"$f":"VALUE(REPLACE(A308,1,12,\"\"))","v":7},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A309,0)","v":34.629561385387035},{"$f":"'RAB remaining lives'!D314","v":19.623947351293612},{"$f":"'RAB remaining lives'!E314","v":7.599078291231069},{"$f":"'RAB remaining lives'!F314","v":15.476918720539262},{"$f":"'RAB remaining lives'!G314","v":0},{"$f":"'RAB remaining lives'!H314","v":0},{"$f":"'RAB remaining lives'!I314","v":0},{"$f":"'RAB remaining lives'!J314","v":0},{"$f":"'RAB remaining lives'!K314","v":0},{"$f":"'RAB remaining lives'!L314","v":0},{"$f":"'RAB remaining lives'!M314","v":0},{"$f":"'RAB remaining lives'!N314","v":0},{"$f":"'RAB remaining lives'!O314","v":0},{"$f":"'RAB remaining lives'!P314","v":0},{"$f":"'RAB remaining lives'!Q314","v":0},{"$f":"'RAB remaining lives'!R314","v":0},{"$f":"'RAB remaining lives'!S314","v":0},{"$f":"'RAB remaining lives'!T314","v":0},{"$f":"'RAB remaining lives'!U314","v":0},{"$f":"'RAB remaining lives'!V314","v":0},{"$f":"'RAB remaining lives'!W314","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A309,0)","v":9.8466601526439188},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A309,0)","v":12.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A309,0)","v":12.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A309,0)","v":12.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A309,0)","v":12.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A309,0)","v":12.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A309,0)","v":12.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A309,0)","v":12.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A309,0)","v":12.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A309,0)","v":12.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A309,0)","v":12.5}]
[0,"Depreciated starting RAB",{"$f":"C309","v":34.629561385387035},{"$f":"IFERROR(MAX(0,C311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":31.112677401522852},{"$f":"IFERROR(MAX(0,D311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":27.595793417658669},{"$f":"IFERROR(MAX(0,E311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":24.078909433794486},{"$f":"IFERROR(MAX(0,F311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":20.562025449930303},{"$f":"IFERROR(MAX(0,G311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":17.04514146606612},{"$f":"IFERROR(MAX(0,H311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":13.528257482201939},{"$f":"IFERROR(MAX(0,I311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":10.011373498337758},{"$f":"IFERROR(MAX(0,J311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":6.4944895144735764},{"$f":"IFERROR(MAX(0,K311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":2.9776055306093947},{"$f":"IFERROR(MAX(0,L311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,M311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,N311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,O311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,P311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,R311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,S311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,T311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,U311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,V311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A312)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D309","v":19.623947351293612},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,D312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,D312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":18.054031563190122},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,E312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,E312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":16.484115775086632},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,F312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,F312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":14.914199986983142},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,G312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,G312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":13.344284198879652},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,H312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,H312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":11.774368410776162},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,I312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,I312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":10.204452622672672},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,J312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,J312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":8.6345368345691824},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,K312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,K312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":7.0646210464656933},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,L312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,L312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":5.4947052583622042},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,M312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,M312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":3.9247894702587152},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,N312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,N312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":2.3548736821552261},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,O312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,O312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0.78495789405173699},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,P312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,P312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,Q312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,Q312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,R312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,R312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,S312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,S312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,T312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,T312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,U312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,U312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,V312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,V312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E309","v":7.599078291231069},6.9911520279325838,6.3832257646340986,5.7752995013356134,5.1673732380371282,4.559446974738643,3.9515207114401574,3.3435944481416717,2.7356681848431861,2.1277419215447004,1.5198156582462148,0.91188939494772925,0.30396313164924371,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F309","v":15.476918720539262},14.23876522289612,13.000611725252979,11.762458227609837,10.524304729966696,9.2861512323235544,8.047997734680413,6.8098442370372716,5.5716907393941302,4.3335372417509888,3.0953837441078478,1.8572302464647068,0.61907674882156583,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K309","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L309","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M309","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N309","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O309","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P309","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q309","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R309","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S309","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T309","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U309","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V309","v":0},{"$f":"IFERROR(IF((OFFSET($C330,0,$A330))<0,\nMIN(0,V330-(OFFSET($C330,0,$A330)/(OFFSET($C328,-$A329,$A330)))),\nMAX(0,V330-(OFFSET($C330,0,$A330)/(OFFSET($C328,-$A329,$A330))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W309","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C310","v":9.8466601526439188},{"$f":"IF(C334=\"n/a\",\"n/a\",MAX(0,C334-1))","v":8.8466601526439188},{"$f":"IF(D334=\"n/a\",\"n/a\",MAX(0,D334-1))","v":7.8466601526439188},{"$f":"IF(E334=\"n/a\",\"n/a\",MAX(0,E334-1))","v":6.8466601526439188},{"$f":"IF(F334=\"n/a\",\"n/a\",MAX(0,F334-1))","v":5.8466601526439188},{"$f":"IF(G334=\"n/a\",\"n/a\",MAX(0,G334-1))","v":4.8466601526439188},{"$f":"IF(H334=\"n/a\",\"n/a\",MAX(0,H334-1))","v":3.8466601526439188},{"$f":"IF(I334=\"n/a\",\"n/a\",MAX(0,I334-1))","v":2.8466601526439188},{"$f":"IF(J334=\"n/a\",\"n/a\",MAX(0,J334-1))","v":1.8466601526439188},{"$f":"IF(K334=\"n/a\",\"n/a\",MAX(0,K334-1))","v":0.84666015264391881},{"$f":"IF(L334=\"n/a\",\"n/a\",MAX(0,L334-1))","v":0},{"$f":"IF(M334=\"n/a\",\"n/a\",MAX(0,M334-1))","v":0},{"$f":"IF(N334=\"n/a\",\"n/a\",MAX(0,N334-1))","v":0},{"$f":"IF(O334=\"n/a\",\"n/a\",MAX(0,O334-1))","v":0},{"$f":"IF(P334=\"n/a\",\"n/a\",MAX(0,P334-1))","v":0},{"$f":"IF(Q334=\"n/a\",\"n/a\",MAX(0,Q334-1))","v":0},{"$f":"IF(R334=\"n/a\",\"n/a\",MAX(0,R334-1))","v":0},{"$f":"IF(S334=\"n/a\",\"n/a\",MAX(0,S334-1))","v":0},{"$f":"IF(T334=\"n/a\",\"n/a\",MAX(0,T334-1))","v":0},{"$f":"IF(U334=\"n/a\",\"n/a\",MAX(0,U334-1))","v":0},{"$f":"IF(V334=\"n/a\",\"n/a\",MAX(0,V334-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A312)","v":"RL Capex 2014-15"},null,{"$f":"D310","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E310","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F310","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G310","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H310","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I310","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J310","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K310","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L310","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M310","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N310","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O310","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P310","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q310","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R310","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S310","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T310","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U310","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V310","v":0},{"$f":"IF(V353=\"n/a\",\"n/a\",MAX(0,V353-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W310","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C334:C355,0)),IF(SUM(C311:C332)=0,0,IF((SUMPRODUCT(C311:C332,C334:C355)/SUM(C311:C332))<0,1,(SUMPRODUCT(C311:C332,C334:C355)/SUM(C311:C332)))),\"n/a\")","v":9.8466601526439188},{"$f":"IF(ISERROR(MATCH(\"n/a\",D334:D355,0)),IF(SUM(D311:D332)=0,0,IF((SUMPRODUCT(D311:D332,D334:D355)/SUM(D311:D332))<0,1,(SUMPRODUCT(D311:D332,D334:D355)/SUM(D311:D332)))),\"n/a\")","v":10.259701504333735},{"$f":"IF(ISERROR(MATCH(\"n/a\",E334:E355,0)),IF(SUM(E311:E332)=0,0,IF((SUMPRODUCT(E311:E332,E334:E355)/SUM(E311:E332))<0,1,(SUMPRODUCT(E311:E332,E334:E355)/SUM(E311:E332)))),\"n/a\")","v":9.7493961810893275},{"$f":"IF(ISERROR(MATCH(\"n/a\",F334:F355,0)),IF(SUM(F311:F332)=0,0,IF((SUMPRODUCT(F311:F332,F334:F355)/SUM(F311:F332))<0,1,(SUMPRODUCT(F311:F332,F334:F355)/SUM(F311:F332)))),\"n/a\")","v":9.7063687123543829},{"$f":"IF(ISERROR(MATCH(\"n/a\",G334:G355,0)),IF(SUM(G311:G332)=0,0,IF((SUMPRODUCT(G311:G332,G334:G355)/SUM(G311:G332))<0,1,(SUMPRODUCT(G311:G332,G334:G355)/SUM(G311:G332)))),\"n/a\")","v":8.7823424116811708},{"$f":"IF(ISERROR(MATCH(\"n/a\",H334:H355,0)),IF(SUM(H311:H332)=0,0,IF((SUMPRODUCT(H311:H332,H334:H355)/SUM(H311:H332))<0,1,(SUMPRODUCT(H311:H332,H334:H355)/SUM(H311:H332)))),\"n/a\")","v":7.8797424466502513},{"$f":"IF(ISERROR(MATCH(\"n/a\",I334:I355,0)),IF(SUM(I311:I332)=0,0,IF((SUMPRODUCT(I311:I332,I334:I355)/SUM(I311:I332))<0,1,(SUMPRODUCT(I311:I332,I334:I355)/SUM(I311:I332)))),\"n/a\")","v":7.0091208580234143},{"$f":"IF(ISERROR(MATCH(\"n/a\",J334:J355,0)),IF(SUM(J311:J332)=0,0,IF((SUMPRODUCT(J311:J332,J334:J355)/SUM(J311:J332))<0,1,(SUMPRODUCT(J311:J332,J334:J355)/SUM(J311:J332)))),\"n/a\")","v":6.1893194205404765},{"$f":"IF(ISERROR(MATCH(\"n/a\",K334:K355,0)),IF(SUM(K311:K332)=0,0,IF((SUMPRODUCT(K311:K332,K334:K355)/SUM(K311:K332))<0,1,(SUMPRODUCT(K311:K332,K334:K355)/SUM(K311:K332)))),\"n/a\")","v":5.4575997832754357},{"$f":"IF(ISERROR(MATCH(\"n/a\",L334:L355,0)),IF(SUM(L311:L332)=0,0,IF((SUMPRODUCT(L311:L332,L334:L355)/SUM(L311:L332))<0,1,(SUMPRODUCT(L311:L332,L334:L355)/SUM(L311:L332)))),\"n/a\")","v":4.8994334877384409},{"$f":"IF(ISERROR(MATCH(\"n/a\",M334:M355,0)),IF(SUM(M311:M332)=0,0,IF((SUMPRODUCT(M311:M332,M334:M355)/SUM(M311:M332))<0,1,(SUMPRODUCT(M311:M332,M334:M355)/SUM(M311:M332)))),\"n/a\")","v":4.5874414856643124},{"$f":"IF(ISERROR(MATCH(\"n/a\",N334:N355,0)),IF(SUM(N311:N332)=0,0,IF((SUMPRODUCT(N311:N332,N334:N355)/SUM(N311:N332))<0,1,(SUMPRODUCT(N311:N332,N334:N355)/SUM(N311:N332)))),\"n/a\")","v":3.641678406567558},{"$f":"IF(ISERROR(MATCH(\"n/a\",O334:O355,0)),IF(SUM(O311:O332)=0,0,IF((SUMPRODUCT(O311:O332,O334:O355)/SUM(O311:O332))<0,1,(SUMPRODUCT(O311:O332,O334:O355)/SUM(O311:O332)))),\"n/a\")","v":2.7410585940570984},{"$f":"IF(ISERROR(MATCH(\"n/a\",P334:P355,0)),IF(SUM(P311:P332)=0,0,IF((SUMPRODUCT(P311:P332,P334:P355)/SUM(P311:P332))<0,1,(SUMPRODUCT(P311:P332,P334:P355)/SUM(P311:P332)))),\"n/a\")","v":1.9821190451992914},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q334:Q355,0)),IF(SUM(Q311:Q332)=0,0,IF((SUMPRODUCT(Q311:Q332,Q334:Q355)/SUM(Q311:Q332))<0,1,(SUMPRODUCT(Q311:Q332,Q334:Q355)/SUM(Q311:Q332)))),\"n/a\")","v":1.3593540334116194},{"$f":"IF(ISERROR(MATCH(\"n/a\",R334:R355,0)),IF(SUM(R311:R332)=0,0,IF((SUMPRODUCT(R311:R332,R334:R355)/SUM(R311:R332))<0,1,(SUMPRODUCT(R311:R332,R334:R355)/SUM(R311:R332)))),\"n/a\")","v":0.5},{"$f":"IF(ISERROR(MATCH(\"n/a\",S334:S355,0)),IF(SUM(S311:S332)=0,0,IF((SUMPRODUCT(S311:S332,S334:S355)/SUM(S311:S332))<0,1,(SUMPRODUCT(S311:S332,S334:S355)/SUM(S311:S332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T334:T355,0)),IF(SUM(T311:T332)=0,0,IF((SUMPRODUCT(T311:T332,T334:T355)/SUM(T311:T332))<0,1,(SUMPRODUCT(T311:T332,T334:T355)/SUM(T311:T332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U334:U355,0)),IF(SUM(U311:U332)=0,0,IF((SUMPRODUCT(U311:U332,U334:U355)/SUM(U311:U332))<0,1,(SUMPRODUCT(U311:U332,U334:U355)/SUM(U311:U332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V334:V355,0)),IF(SUM(V311:V332)=0,0,IF((SUMPRODUCT(V311:V332,V334:V355)/SUM(V311:V332))<0,1,(SUMPRODUCT(V311:V332,V334:V355)/SUM(V311:V332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W334:W355,0)),IF(SUM(W311:W332)=0,0,IF((SUMPRODUCT(W311:W332,W334:W355)/SUM(W311:W332))<0,1,(SUMPRODUCT(W311:W332,W334:W355)/SUM(W311:W332)))),\"n/a\")","v":0}]
[]
["Asset Class 8",{"$f":"VLOOKUP($A358,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Inventory"}]
[{"$f":"VALUE(REPLACE(A358,1,12,\"\"))","v":8},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A359,0)","v":6.8068078236739096},{"$f":"'RAB remaining lives'!D364","v":10.564472620506756},{"$f":"'RAB remaining lives'!E364","v":0},{"$f":"'RAB remaining lives'!F364","v":0},{"$f":"'RAB remaining lives'!G364","v":0},{"$f":"'RAB remaining lives'!H364","v":0},{"$f":"'RAB remaining lives'!I364","v":0},{"$f":"'RAB remaining lives'!J364","v":0},{"$f":"'RAB remaining lives'!K364","v":0},{"$f":"'RAB remaining lives'!L364","v":0},{"$f":"'RAB remaining lives'!M364","v":0},{"$f":"'RAB remaining lives'!N364","v":0},{"$f":"'RAB remaining lives'!O364","v":0},{"$f":"'RAB remaining lives'!P364","v":0},{"$f":"'RAB remaining lives'!Q364","v":0},{"$f":"'RAB remaining lives'!R364","v":0},{"$f":"'RAB remaining lives'!S364","v":0},{"$f":"'RAB remaining lives'!T364","v":0},{"$f":"'RAB remaining lives'!U364","v":0},{"$f":"'RAB remaining lives'!V364","v":0},{"$f":"'RAB remaining lives'!W364","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A359,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A359,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A359,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A359,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A359,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A359,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A359,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A359,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A359,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A359,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A359,0)","v":"n/a"}]
[0,"Depreciated starting RAB",{"$f":"C359","v":6.8068078236739096},{"$f":"IFERROR(MAX(0,C361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,D361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,E361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,F361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,G361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,H361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,I361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,J361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,K361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,L361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,M361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,N361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,O361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,P361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,R361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,S361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,T361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,U361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,V361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A362)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D359","v":10.564472620506756},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,D362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,D362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,E362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,E362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,F362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,F362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,G362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,G362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,H362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,H362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,I362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,I362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,J362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,J362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,K362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,K362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,L362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,L362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,M362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,M362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,N362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,N362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,O362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,O362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,P362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,P362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,Q362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,Q362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,R362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,R362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,S362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,S362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,T362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,T362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,U362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,U362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,V362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,V362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K359","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L359","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M359","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N359","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O359","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P359","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q359","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R359","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S359","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T359","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U359","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V359","v":0},{"$f":"IFERROR(IF((OFFSET($C380,0,$A380))<0,\nMIN(0,V380-(OFFSET($C380,0,$A380)/(OFFSET($C378,-$A379,$A380)))),\nMAX(0,V380-(OFFSET($C380,0,$A380)/(OFFSET($C378,-$A379,$A380))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W359","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C360","v":"n/a"},{"$f":"IF(C384=\"n/a\",\"n/a\",MAX(0,C384-1))","v":"n/a"},{"$f":"IF(D384=\"n/a\",\"n/a\",MAX(0,D384-1))","v":"n/a"},{"$f":"IF(E384=\"n/a\",\"n/a\",MAX(0,E384-1))","v":"n/a"},{"$f":"IF(F384=\"n/a\",\"n/a\",MAX(0,F384-1))","v":"n/a"},{"$f":"IF(G384=\"n/a\",\"n/a\",MAX(0,G384-1))","v":"n/a"},{"$f":"IF(H384=\"n/a\",\"n/a\",MAX(0,H384-1))","v":"n/a"},{"$f":"IF(I384=\"n/a\",\"n/a\",MAX(0,I384-1))","v":"n/a"},{"$f":"IF(J384=\"n/a\",\"n/a\",MAX(0,J384-1))","v":"n/a"},{"$f":"IF(K384=\"n/a\",\"n/a\",MAX(0,K384-1))","v":"n/a"},{"$f":"IF(L384=\"n/a\",\"n/a\",MAX(0,L384-1))","v":"n/a"},{"$f":"IF(M384=\"n/a\",\"n/a\",MAX(0,M384-1))","v":"n/a"},{"$f":"IF(N384=\"n/a\",\"n/a\",MAX(0,N384-1))","v":"n/a"},{"$f":"IF(O384=\"n/a\",\"n/a\",MAX(0,O384-1))","v":"n/a"},{"$f":"IF(P384=\"n/a\",\"n/a\",MAX(0,P384-1))","v":"n/a"},{"$f":"IF(Q384=\"n/a\",\"n/a\",MAX(0,Q384-1))","v":"n/a"},{"$f":"IF(R384=\"n/a\",\"n/a\",MAX(0,R384-1))","v":"n/a"},{"$f":"IF(S384=\"n/a\",\"n/a\",MAX(0,S384-1))","v":"n/a"},{"$f":"IF(T384=\"n/a\",\"n/a\",MAX(0,T384-1))","v":"n/a"},{"$f":"IF(U384=\"n/a\",\"n/a\",MAX(0,U384-1))","v":"n/a"},{"$f":"IF(V384=\"n/a\",\"n/a\",MAX(0,V384-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A362)","v":"RL Capex 2014-15"},null,{"$f":"D360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"E360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M360","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N360","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O360","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P360","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q360","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R360","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S360","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T360","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U360","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V360","v":0},{"$f":"IF(V403=\"n/a\",\"n/a\",MAX(0,V403-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W360","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C384:C405,0)),IF(SUM(C361:C382)=0,0,IF((SUMPRODUCT(C361:C382,C384:C405)/SUM(C361:C382))<0,1,(SUMPRODUCT(C361:C382,C384:C405)/SUM(C361:C382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",D384:D405,0)),IF(SUM(D361:D382)=0,0,IF((SUMPRODUCT(D361:D382,D384:D405)/SUM(D361:D382))<0,1,(SUMPRODUCT(D361:D382,D384:D405)/SUM(D361:D382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",E384:E405,0)),IF(SUM(E361:E382)=0,0,IF((SUMPRODUCT(E361:E382,E384:E405)/SUM(E361:E382))<0,1,(SUMPRODUCT(E361:E382,E384:E405)/SUM(E361:E382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",F384:F405,0)),IF(SUM(F361:F382)=0,0,IF((SUMPRODUCT(F361:F382,F384:F405)/SUM(F361:F382))<0,1,(SUMPRODUCT(F361:F382,F384:F405)/SUM(F361:F382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",G384:G405,0)),IF(SUM(G361:G382)=0,0,IF((SUMPRODUCT(G361:G382,G384:G405)/SUM(G361:G382))<0,1,(SUMPRODUCT(G361:G382,G384:G405)/SUM(G361:G382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",H384:H405,0)),IF(SUM(H361:H382)=0,0,IF((SUMPRODUCT(H361:H382,H384:H405)/SUM(H361:H382))<0,1,(SUMPRODUCT(H361:H382,H384:H405)/SUM(H361:H382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",I384:I405,0)),IF(SUM(I361:I382)=0,0,IF((SUMPRODUCT(I361:I382,I384:I405)/SUM(I361:I382))<0,1,(SUMPRODUCT(I361:I382,I384:I405)/SUM(I361:I382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",J384:J405,0)),IF(SUM(J361:J382)=0,0,IF((SUMPRODUCT(J361:J382,J384:J405)/SUM(J361:J382))<0,1,(SUMPRODUCT(J361:J382,J384:J405)/SUM(J361:J382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",K384:K405,0)),IF(SUM(K361:K382)=0,0,IF((SUMPRODUCT(K361:K382,K384:K405)/SUM(K361:K382))<0,1,(SUMPRODUCT(K361:K382,K384:K405)/SUM(K361:K382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",L384:L405,0)),IF(SUM(L361:L382)=0,0,IF((SUMPRODUCT(L361:L382,L384:L405)/SUM(L361:L382))<0,1,(SUMPRODUCT(L361:L382,L384:L405)/SUM(L361:L382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",M384:M405,0)),IF(SUM(M361:M382)=0,0,IF((SUMPRODUCT(M361:M382,M384:M405)/SUM(M361:M382))<0,1,(SUMPRODUCT(M361:M382,M384:M405)/SUM(M361:M382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",N384:N405,0)),IF(SUM(N361:N382)=0,0,IF((SUMPRODUCT(N361:N382,N384:N405)/SUM(N361:N382))<0,1,(SUMPRODUCT(N361:N382,N384:N405)/SUM(N361:N382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",O384:O405,0)),IF(SUM(O361:O382)=0,0,IF((SUMPRODUCT(O361:O382,O384:O405)/SUM(O361:O382))<0,1,(SUMPRODUCT(O361:O382,O384:O405)/SUM(O361:O382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",P384:P405,0)),IF(SUM(P361:P382)=0,0,IF((SUMPRODUCT(P361:P382,P384:P405)/SUM(P361:P382))<0,1,(SUMPRODUCT(P361:P382,P384:P405)/SUM(P361:P382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q384:Q405,0)),IF(SUM(Q361:Q382)=0,0,IF((SUMPRODUCT(Q361:Q382,Q384:Q405)/SUM(Q361:Q382))<0,1,(SUMPRODUCT(Q361:Q382,Q384:Q405)/SUM(Q361:Q382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",R384:R405,0)),IF(SUM(R361:R382)=0,0,IF((SUMPRODUCT(R361:R382,R384:R405)/SUM(R361:R382))<0,1,(SUMPRODUCT(R361:R382,R384:R405)/SUM(R361:R382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",S384:S405,0)),IF(SUM(S361:S382)=0,0,IF((SUMPRODUCT(S361:S382,S384:S405)/SUM(S361:S382))<0,1,(SUMPRODUCT(S361:S382,S384:S405)/SUM(S361:S382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",T384:T405,0)),IF(SUM(T361:T382)=0,0,IF((SUMPRODUCT(T361:T382,T384:T405)/SUM(T361:T382))<0,1,(SUMPRODUCT(T361:T382,T384:T405)/SUM(T361:T382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",U384:U405,0)),IF(SUM(U361:U382)=0,0,IF((SUMPRODUCT(U361:U382,U384:U405)/SUM(U361:U382))<0,1,(SUMPRODUCT(U361:U382,U384:U405)/SUM(U361:U382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",V384:V405,0)),IF(SUM(V361:V382)=0,0,IF((SUMPRODUCT(V361:V382,V384:V405)/SUM(V361:V382))<0,1,(SUMPRODUCT(V361:V382,V384:V405)/SUM(V361:V382)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",W384:W405,0)),IF(SUM(W361:W382)=0,0,IF((SUMPRODUCT(W361:W382,W384:W405)/SUM(W361:W382))<0,1,(SUMPRODUCT(W361:W382,W384:W405)/SUM(W361:W382)))),\"n/a\")","v":"n/a"}]
[]
["Asset Class 9",{"$f":"VLOOKUP($A408,'RFM input'!$E$7:$F$56,2,FALSE)","v":"IT"}]
[{"$f":"VALUE(REPLACE(A408,1,12,\"\"))","v":9},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A409,0)","v":30.445112815856021},{"$f":"'RAB remaining lives'!D414","v":3.8324488043039446},{"$f":"'RAB remaining lives'!E414","v":32.908704547772217},{"$f":"'RAB remaining lives'!F414","v":19.65072777582315},{"$f":"'RAB remaining lives'!G414","v":0},{"$f":"'RAB remaining lives'!H414","v":0},{"$f":"'RAB remaining lives'!I414","v":0},{"$f":"'RAB remaining lives'!J414","v":0},{"$f":"'RAB remaining lives'!K414","v":0},{"$f":"'RAB remaining lives'!L414","v":0},{"$f":"'RAB remaining lives'!M414","v":0},{"$f":"'RAB remaining lives'!N414","v":0},{"$f":"'RAB remaining lives'!O414","v":0},{"$f":"'RAB remaining lives'!P414","v":0},{"$f":"'RAB remaining lives'!Q414","v":0},{"$f":"'RAB remaining lives'!R414","v":0},{"$f":"'RAB remaining lives'!S414","v":0},{"$f":"'RAB remaining lives'!T414","v":0},{"$f":"'RAB remaining lives'!U414","v":0},{"$f":"'RAB remaining lives'!V414","v":0},{"$f":"'RAB remaining lives'!W414","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A409,0)","v":2.6664885119560786},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A409,0)","v":3.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A409,0)","v":3.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A409,0)","v":3.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A409,0)","v":3.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A409,0)","v":3.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A409,0)","v":3.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A409,0)","v":3.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A409,0)","v":3.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A409,0)","v":3.5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A409,0)","v":3.5}]
[0,"Depreciated starting RAB",{"$f":"C409","v":30.445112815856021},{"$f":"IFERROR(MAX(0,C411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":19.027432717349939},{"$f":"IFERROR(MAX(0,D411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":7.6097526188438547},{"$f":"IFERROR(MAX(0,E411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,F411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,G411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,H411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,I411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,J411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,K411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,L411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,M411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,N411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,O411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,P411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,R411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,S411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,T411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,U411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,V411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A412)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D409","v":3.8324488043039446},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,D412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,D412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":2.7374634316456747},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,E412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,E412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":1.6424780589874048},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,F412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,F412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0.54749268632913495},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,G412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,G412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,H412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,H412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,I412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,I412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,J412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,J412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,K412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,K412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,L412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,L412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,M412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,M412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,N412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,N412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,O412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,O412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,P412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,P412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,Q412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,Q412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,R412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,R412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,S412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,S412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,T412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,T412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,U412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,U412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,V412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,V412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E409","v":32.908704547772217},23.50621753412301,14.103730520473805,4.7012435068245999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F409","v":19.65072777582315},14.036234125587963,8.4217404753527774,2.8072468251175922,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K409","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L409","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M409","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N409","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O409","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P409","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q409","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R409","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S409","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T409","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U409","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V409","v":0},{"$f":"IFERROR(IF((OFFSET($C430,0,$A430))<0,\nMIN(0,V430-(OFFSET($C430,0,$A430)/(OFFSET($C428,-$A429,$A430)))),\nMAX(0,V430-(OFFSET($C430,0,$A430)/(OFFSET($C428,-$A429,$A430))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W409","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C410","v":2.6664885119560786},{"$f":"IF(C434=\"n/a\",\"n/a\",MAX(0,C434-1))","v":1.6664885119560786},{"$f":"IF(D434=\"n/a\",\"n/a\",MAX(0,D434-1))","v":0.66648851195607861},{"$f":"IF(E434=\"n/a\",\"n/a\",MAX(0,E434-1))","v":0},{"$f":"IF(F434=\"n/a\",\"n/a\",MAX(0,F434-1))","v":0},{"$f":"IF(G434=\"n/a\",\"n/a\",MAX(0,G434-1))","v":0},{"$f":"IF(H434=\"n/a\",\"n/a\",MAX(0,H434-1))","v":0},{"$f":"IF(I434=\"n/a\",\"n/a\",MAX(0,I434-1))","v":0},{"$f":"IF(J434=\"n/a\",\"n/a\",MAX(0,J434-1))","v":0},{"$f":"IF(K434=\"n/a\",\"n/a\",MAX(0,K434-1))","v":0},{"$f":"IF(L434=\"n/a\",\"n/a\",MAX(0,L434-1))","v":0},{"$f":"IF(M434=\"n/a\",\"n/a\",MAX(0,M434-1))","v":0},{"$f":"IF(N434=\"n/a\",\"n/a\",MAX(0,N434-1))","v":0},{"$f":"IF(O434=\"n/a\",\"n/a\",MAX(0,O434-1))","v":0},{"$f":"IF(P434=\"n/a\",\"n/a\",MAX(0,P434-1))","v":0},{"$f":"IF(Q434=\"n/a\",\"n/a\",MAX(0,Q434-1))","v":0},{"$f":"IF(R434=\"n/a\",\"n/a\",MAX(0,R434-1))","v":0},{"$f":"IF(S434=\"n/a\",\"n/a\",MAX(0,S434-1))","v":0},{"$f":"IF(T434=\"n/a\",\"n/a\",MAX(0,T434-1))","v":0},{"$f":"IF(U434=\"n/a\",\"n/a\",MAX(0,U434-1))","v":0},{"$f":"IF(V434=\"n/a\",\"n/a\",MAX(0,V434-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A412)","v":"RL Capex 2014-15"},null,{"$f":"D410","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E410","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F410","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G410","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H410","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I410","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J410","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K410","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L410","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M410","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N410","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O410","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P410","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q410","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R410","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S410","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T410","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U410","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V410","v":0},{"$f":"IF(V453=\"n/a\",\"n/a\",MAX(0,V453-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W410","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C434:C455,0)),IF(SUM(C411:C432)=0,0,IF((SUMPRODUCT(C411:C432,C434:C455)/SUM(C411:C432))<0,1,(SUMPRODUCT(C411:C432,C434:C455)/SUM(C411:C432)))),\"n/a\")","v":2.6664885119560786},{"$f":"IF(ISERROR(MATCH(\"n/a\",D434:D455,0)),IF(SUM(D411:D432)=0,0,IF((SUMPRODUCT(D411:D432,D434:D455)/SUM(D411:D432))<0,1,(SUMPRODUCT(D411:D432,D434:D455)/SUM(D411:D432)))),\"n/a\")","v":1.973875884168631},{"$f":"IF(ISERROR(MATCH(\"n/a\",E434:E455,0)),IF(SUM(E411:E432)=0,0,IF((SUMPRODUCT(E411:E432,E434:E455)/SUM(E411:E432))<0,1,(SUMPRODUCT(E411:E432,E434:E455)/SUM(E411:E432)))),\"n/a\")","v":2.9382321642395341},{"$f":"IF(ISERROR(MATCH(\"n/a\",F434:F455,0)),IF(SUM(F411:F432)=0,0,IF((SUMPRODUCT(F411:F432,F434:F455)/SUM(F411:F432))<0,1,(SUMPRODUCT(F411:F432,F434:F455)/SUM(F411:F432)))),\"n/a\")","v":2.9019750336635739},{"$f":"IF(ISERROR(MATCH(\"n/a\",G434:G455,0)),IF(SUM(G411:G432)=0,0,IF((SUMPRODUCT(G411:G432,G434:G455)/SUM(G411:G432))<0,1,(SUMPRODUCT(G411:G432,G434:G455)/SUM(G411:G432)))),\"n/a\")","v":1.9701964793522757},{"$f":"IF(ISERROR(MATCH(\"n/a\",H434:H455,0)),IF(SUM(H411:H432)=0,0,IF((SUMPRODUCT(H411:H432,H434:H455)/SUM(H411:H432))<0,1,(SUMPRODUCT(H411:H432,H434:H455)/SUM(H411:H432)))),\"n/a\")","v":1.1417549916078946},{"$f":"IF(ISERROR(MATCH(\"n/a\",I434:I455,0)),IF(SUM(I411:I432)=0,0,IF((SUMPRODUCT(I411:I432,I434:I455)/SUM(I411:I432))<0,1,(SUMPRODUCT(I411:I432,I434:I455)/SUM(I411:I432)))),\"n/a\")","v":0.5},{"$f":"IF(ISERROR(MATCH(\"n/a\",J434:J455,0)),IF(SUM(J411:J432)=0,0,IF((SUMPRODUCT(J411:J432,J434:J455)/SUM(J411:J432))<0,1,(SUMPRODUCT(J411:J432,J434:J455)/SUM(J411:J432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K434:K455,0)),IF(SUM(K411:K432)=0,0,IF((SUMPRODUCT(K411:K432,K434:K455)/SUM(K411:K432))<0,1,(SUMPRODUCT(K411:K432,K434:K455)/SUM(K411:K432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L434:L455,0)),IF(SUM(L411:L432)=0,0,IF((SUMPRODUCT(L411:L432,L434:L455)/SUM(L411:L432))<0,1,(SUMPRODUCT(L411:L432,L434:L455)/SUM(L411:L432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M434:M455,0)),IF(SUM(M411:M432)=0,0,IF((SUMPRODUCT(M411:M432,M434:M455)/SUM(M411:M432))<0,1,(SUMPRODUCT(M411:M432,M434:M455)/SUM(M411:M432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N434:N455,0)),IF(SUM(N411:N432)=0,0,IF((SUMPRODUCT(N411:N432,N434:N455)/SUM(N411:N432))<0,1,(SUMPRODUCT(N411:N432,N434:N455)/SUM(N411:N432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O434:O455,0)),IF(SUM(O411:O432)=0,0,IF((SUMPRODUCT(O411:O432,O434:O455)/SUM(O411:O432))<0,1,(SUMPRODUCT(O411:O432,O434:O455)/SUM(O411:O432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P434:P455,0)),IF(SUM(P411:P432)=0,0,IF((SUMPRODUCT(P411:P432,P434:P455)/SUM(P411:P432))<0,1,(SUMPRODUCT(P411:P432,P434:P455)/SUM(P411:P432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q434:Q455,0)),IF(SUM(Q411:Q432)=0,0,IF((SUMPRODUCT(Q411:Q432,Q434:Q455)/SUM(Q411:Q432))<0,1,(SUMPRODUCT(Q411:Q432,Q434:Q455)/SUM(Q411:Q432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R434:R455,0)),IF(SUM(R411:R432)=0,0,IF((SUMPRODUCT(R411:R432,R434:R455)/SUM(R411:R432))<0,1,(SUMPRODUCT(R411:R432,R434:R455)/SUM(R411:R432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S434:S455,0)),IF(SUM(S411:S432)=0,0,IF((SUMPRODUCT(S411:S432,S434:S455)/SUM(S411:S432))<0,1,(SUMPRODUCT(S411:S432,S434:S455)/SUM(S411:S432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T434:T455,0)),IF(SUM(T411:T432)=0,0,IF((SUMPRODUCT(T411:T432,T434:T455)/SUM(T411:T432))<0,1,(SUMPRODUCT(T411:T432,T434:T455)/SUM(T411:T432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U434:U455,0)),IF(SUM(U411:U432)=0,0,IF((SUMPRODUCT(U411:U432,U434:U455)/SUM(U411:U432))<0,1,(SUMPRODUCT(U411:U432,U434:U455)/SUM(U411:U432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V434:V455,0)),IF(SUM(V411:V432)=0,0,IF((SUMPRODUCT(V411:V432,V434:V455)/SUM(V411:V432))<0,1,(SUMPRODUCT(V411:V432,V434:V455)/SUM(V411:V432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W434:W455,0)),IF(SUM(W411:W432)=0,0,IF((SUMPRODUCT(W411:W432,W434:W455)/SUM(W411:W432))<0,1,(SUMPRODUCT(W411:W432,W434:W455)/SUM(W411:W432)))),\"n/a\")","v":0}]
[]
["Asset Class 10",{"$f":"VLOOKUP($A458,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Vehicles"}]
[{"$f":"VALUE(REPLACE(A458,1,12,\"\"))","v":10},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A459,0)","v":3.2412542694276563},{"$f":"'RAB remaining lives'!D464","v":0.67264575391744719},{"$f":"'RAB remaining lives'!E464","v":1.3747690869274809},{"$f":"'RAB remaining lives'!F464","v":0.89924213242284523},{"$f":"'RAB remaining lives'!G464","v":0},{"$f":"'RAB remaining lives'!H464","v":0},{"$f":"'RAB remaining lives'!I464","v":0},{"$f":"'RAB remaining lives'!J464","v":0},{"$f":"'RAB remaining lives'!K464","v":0},{"$f":"'RAB remaining lives'!L464","v":0},{"$f":"'RAB remaining lives'!M464","v":0},{"$f":"'RAB remaining lives'!N464","v":0},{"$f":"'RAB remaining lives'!O464","v":0},{"$f":"'RAB remaining lives'!P464","v":0},{"$f":"'RAB remaining lives'!Q464","v":0},{"$f":"'RAB remaining lives'!R464","v":0},{"$f":"'RAB remaining lives'!S464","v":0},{"$f":"'RAB remaining lives'!T464","v":0},{"$f":"'RAB remaining lives'!U464","v":0},{"$f":"'RAB remaining lives'!V464","v":0},{"$f":"'RAB remaining lives'!W464","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A459,0)","v":6.5077974072307221},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A459,0)","v":8},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A459,0)","v":8},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A459,0)","v":8},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A459,0)","v":8},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A459,0)","v":8},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A459,0)","v":8},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A459,0)","v":8},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A459,0)","v":8},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A459,0)","v":8},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A459,0)","v":8}]
[0,"Depreciated starting RAB",{"$f":"C459","v":3.2412542694276563},{"$f":"IFERROR(MAX(0,C461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":2.7431972362098822},{"$f":"IFERROR(MAX(0,D461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":2.2451402029921081},{"$f":"IFERROR(MAX(0,E461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":1.7470831697743341},{"$f":"IFERROR(MAX(0,F461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":1.24902613655656},{"$f":"IFERROR(MAX(0,G461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0.75096910333878586},{"$f":"IFERROR(MAX(0,H461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0.25291207012101169},{"$f":"IFERROR(MAX(0,I461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,J461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,K461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,L461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,M461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,N461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,O461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,P461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,R461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,S461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,T461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,U461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,V461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A462)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D459","v":0.67264575391744719},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,D462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,D462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0.58856503467776633},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,E462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,E462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0.50448431543808547},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,F462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,F462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0.42040359619840456},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,G462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,G462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0.33632287695872365},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,H462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,H462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0.25224215771904274},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,I462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,I462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0.16816143847936182},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,J462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,J462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":8.4080719239680926E-2},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,K462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,K462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":2.7755575615628914E-17},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,L462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,L462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,M462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,M462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,N462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,N462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,O462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,O462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,P462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,P462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,Q462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,Q462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,R462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,R462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,S462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,S462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,T462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,T462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,U462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,U462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,V462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,V462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E459","v":1.3747690869274809},1.2029229510615458,1.0310768151956107,0.85923067932967556,0.68738454346374045,0.51553840759780534,0.34369227173187022,0.17184613586593511,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F459","v":0.89924213242284523},0.78683686586998958,0.67443159931713392,0.56202633276427827,0.44962106621142262,0.33721579965856696,0.22481053310571131,0.11240526655285565,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K459","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L459","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M459","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N459","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O459","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P459","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q459","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R459","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S459","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T459","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U459","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V459","v":0},{"$f":"IFERROR(IF((OFFSET($C480,0,$A480))<0,\nMIN(0,V480-(OFFSET($C480,0,$A480)/(OFFSET($C478,-$A479,$A480)))),\nMAX(0,V480-(OFFSET($C480,0,$A480)/(OFFSET($C478,-$A479,$A480))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W459","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C460","v":6.5077974072307221},{"$f":"IF(C484=\"n/a\",\"n/a\",MAX(0,C484-1))","v":5.5077974072307221},{"$f":"IF(D484=\"n/a\",\"n/a\",MAX(0,D484-1))","v":4.5077974072307221},{"$f":"IF(E484=\"n/a\",\"n/a\",MAX(0,E484-1))","v":3.5077974072307221},{"$f":"IF(F484=\"n/a\",\"n/a\",MAX(0,F484-1))","v":2.5077974072307221},{"$f":"IF(G484=\"n/a\",\"n/a\",MAX(0,G484-1))","v":1.5077974072307221},{"$f":"IF(H484=\"n/a\",\"n/a\",MAX(0,H484-1))","v":0.50779740723072209},{"$f":"IF(I484=\"n/a\",\"n/a\",MAX(0,I484-1))","v":0},{"$f":"IF(J484=\"n/a\",\"n/a\",MAX(0,J484-1))","v":0},{"$f":"IF(K484=\"n/a\",\"n/a\",MAX(0,K484-1))","v":0},{"$f":"IF(L484=\"n/a\",\"n/a\",MAX(0,L484-1))","v":0},{"$f":"IF(M484=\"n/a\",\"n/a\",MAX(0,M484-1))","v":0},{"$f":"IF(N484=\"n/a\",\"n/a\",MAX(0,N484-1))","v":0},{"$f":"IF(O484=\"n/a\",\"n/a\",MAX(0,O484-1))","v":0},{"$f":"IF(P484=\"n/a\",\"n/a\",MAX(0,P484-1))","v":0},{"$f":"IF(Q484=\"n/a\",\"n/a\",MAX(0,Q484-1))","v":0},{"$f":"IF(R484=\"n/a\",\"n/a\",MAX(0,R484-1))","v":0},{"$f":"IF(S484=\"n/a\",\"n/a\",MAX(0,S484-1))","v":0},{"$f":"IF(T484=\"n/a\",\"n/a\",MAX(0,T484-1))","v":0},{"$f":"IF(U484=\"n/a\",\"n/a\",MAX(0,U484-1))","v":0},{"$f":"IF(V484=\"n/a\",\"n/a\",MAX(0,V484-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A462)","v":"RL Capex 2014-15"},null,{"$f":"D460","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E460","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F460","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G460","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H460","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I460","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J460","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K460","v":8},7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L460","v":8},7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M460","v":8},7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N460","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O460","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P460","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q460","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R460","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S460","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T460","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U460","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V460","v":0},{"$f":"IF(V503=\"n/a\",\"n/a\",MAX(0,V503-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W460","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C484:C505,0)),IF(SUM(C461:C482)=0,0,IF((SUMPRODUCT(C461:C482,C484:C505)/SUM(C461:C482))<0,1,(SUMPRODUCT(C461:C482,C484:C505)/SUM(C461:C482)))),\"n/a\")","v":6.5077974072307221},{"$f":"IF(ISERROR(MATCH(\"n/a\",D484:D505,0)),IF(SUM(D461:D482)=0,0,IF((SUMPRODUCT(D461:D482,D484:D505)/SUM(D461:D482))<0,1,(SUMPRODUCT(D461:D482,D484:D505)/SUM(D461:D482)))),\"n/a\")","v":5.9985604477959491},{"$f":"IF(ISERROR(MATCH(\"n/a\",E484:E505,0)),IF(SUM(E461:E482)=0,0,IF((SUMPRODUCT(E461:E482,E484:E505)/SUM(E461:E482))<0,1,(SUMPRODUCT(E461:E482,E484:E505)/SUM(E461:E482)))),\"n/a\")","v":5.9971246531238371},{"$f":"IF(ISERROR(MATCH(\"n/a\",F484:F505,0)),IF(SUM(F461:F482)=0,0,IF((SUMPRODUCT(F461:F482,F484:F505)/SUM(F461:F482))<0,1,(SUMPRODUCT(F461:F482,F484:F505)/SUM(F461:F482)))),\"n/a\")","v":5.6893061371491589},{"$f":"IF(ISERROR(MATCH(\"n/a\",G484:G505,0)),IF(SUM(G461:G482)=0,0,IF((SUMPRODUCT(G461:G482,G484:G505)/SUM(G461:G482))<0,1,(SUMPRODUCT(G461:G482,G484:G505)/SUM(G461:G482)))),\"n/a\")","v":4.8543086903877235},{"$f":"IF(ISERROR(MATCH(\"n/a\",H484:H505,0)),IF(SUM(H461:H482)=0,0,IF((SUMPRODUCT(H461:H482,H484:H505)/SUM(H461:H482))<0,1,(SUMPRODUCT(H461:H482,H484:H505)/SUM(H461:H482)))),\"n/a\")","v":4.1283985519338868},{"$f":"IF(ISERROR(MATCH(\"n/a\",I484:I505,0)),IF(SUM(I461:I482)=0,0,IF((SUMPRODUCT(I461:I482,I484:I505)/SUM(I461:I482))<0,1,(SUMPRODUCT(I461:I482,I484:I505)/SUM(I461:I482)))),\"n/a\")","v":3.6731748450687536},{"$f":"IF(ISERROR(MATCH(\"n/a\",J484:J505,0)),IF(SUM(J461:J482)=0,0,IF((SUMPRODUCT(J461:J482,J484:J505)/SUM(J461:J482))<0,1,(SUMPRODUCT(J461:J482,J484:J505)/SUM(J461:J482)))),\"n/a\")","v":3.2483494521985747},{"$f":"IF(ISERROR(MATCH(\"n/a\",K484:K505,0)),IF(SUM(K461:K482)=0,0,IF((SUMPRODUCT(K461:K482,K484:K505)/SUM(K461:K482))<0,1,(SUMPRODUCT(K461:K482,K484:K505)/SUM(K461:K482)))),\"n/a\")","v":2.3309003785668283},{"$f":"IF(ISERROR(MATCH(\"n/a\",L484:L505,0)),IF(SUM(L461:L482)=0,0,IF((SUMPRODUCT(L461:L482,L484:L505)/SUM(L461:L482))<0,1,(SUMPRODUCT(L461:L482,L484:L505)/SUM(L461:L482)))),\"n/a\")","v":1.5667635279864187},{"$f":"IF(ISERROR(MATCH(\"n/a\",M484:M505,0)),IF(SUM(M461:M482)=0,0,IF((SUMPRODUCT(M461:M482,M484:M505)/SUM(M461:M482))<0,1,(SUMPRODUCT(M461:M482,M484:M505)/SUM(M461:M482)))),\"n/a\")","v":1},{"$f":"IF(ISERROR(MATCH(\"n/a\",N484:N505,0)),IF(SUM(N461:N482)=0,0,IF((SUMPRODUCT(N461:N482,N484:N505)/SUM(N461:N482))<0,1,(SUMPRODUCT(N461:N482,N484:N505)/SUM(N461:N482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O484:O505,0)),IF(SUM(O461:O482)=0,0,IF((SUMPRODUCT(O461:O482,O484:O505)/SUM(O461:O482))<0,1,(SUMPRODUCT(O461:O482,O484:O505)/SUM(O461:O482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P484:P505,0)),IF(SUM(P461:P482)=0,0,IF((SUMPRODUCT(P461:P482,P484:P505)/SUM(P461:P482))<0,1,(SUMPRODUCT(P461:P482,P484:P505)/SUM(P461:P482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q484:Q505,0)),IF(SUM(Q461:Q482)=0,0,IF((SUMPRODUCT(Q461:Q482,Q484:Q505)/SUM(Q461:Q482))<0,1,(SUMPRODUCT(Q461:Q482,Q484:Q505)/SUM(Q461:Q482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R484:R505,0)),IF(SUM(R461:R482)=0,0,IF((SUMPRODUCT(R461:R482,R484:R505)/SUM(R461:R482))<0,1,(SUMPRODUCT(R461:R482,R484:R505)/SUM(R461:R482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S484:S505,0)),IF(SUM(S461:S482)=0,0,IF((SUMPRODUCT(S461:S482,S484:S505)/SUM(S461:S482))<0,1,(SUMPRODUCT(S461:S482,S484:S505)/SUM(S461:S482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T484:T505,0)),IF(SUM(T461:T482)=0,0,IF((SUMPRODUCT(T461:T482,T484:T505)/SUM(T461:T482))<0,1,(SUMPRODUCT(T461:T482,T484:T505)/SUM(T461:T482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U484:U505,0)),IF(SUM(U461:U482)=0,0,IF((SUMPRODUCT(U461:U482,U484:U505)/SUM(U461:U482))<0,1,(SUMPRODUCT(U461:U482,U484:U505)/SUM(U461:U482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V484:V505,0)),IF(SUM(V461:V482)=0,0,IF((SUMPRODUCT(V461:V482,V484:V505)/SUM(V461:V482))<0,1,(SUMPRODUCT(V461:V482,V484:V505)/SUM(V461:V482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W484:W505,0)),IF(SUM(W461:W482)=0,0,IF((SUMPRODUCT(W461:W482,W484:W505)/SUM(W461:W482))<0,1,(SUMPRODUCT(W461:W482,W484:W505)/SUM(W461:W482)))),\"n/a\")","v":0}]
[]
["Asset Class 11",{"$f":"VLOOKUP($A508,'RFM input'!$E$7:$F$56,2,FALSE)","v":"other"}]
[{"$f":"VALUE(REPLACE(A508,1,12,\"\"))","v":11},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A509,0)","v":16.08221879040526},{"$f":"'RAB remaining lives'!D514","v":3.1856047829196399},{"$f":"'RAB remaining lives'!E514","v":2.0243370101221263},{"$f":"'RAB remaining lives'!F514","v":2.6043112322455402},{"$f":"'RAB remaining lives'!G514","v":0},{"$f":"'RAB remaining lives'!H514","v":0},{"$f":"'RAB remaining lives'!I514","v":0},{"$f":"'RAB remaining lives'!J514","v":0},{"$f":"'RAB remaining lives'!K514","v":0},{"$f":"'RAB remaining lives'!L514","v":0},{"$f":"'RAB remaining lives'!M514","v":0},{"$f":"'RAB remaining lives'!N514","v":0},{"$f":"'RAB remaining lives'!O514","v":0},{"$f":"'RAB remaining lives'!P514","v":0},{"$f":"'RAB remaining lives'!Q514","v":0},{"$f":"'RAB remaining lives'!R514","v":0},{"$f":"'RAB remaining lives'!S514","v":0},{"$f":"'RAB remaining lives'!T514","v":0},{"$f":"'RAB remaining lives'!U514","v":0},{"$f":"'RAB remaining lives'!V514","v":0},{"$f":"'RAB remaining lives'!W514","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A509,0)","v":7.2805727890349479},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A509,0)","v":10},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A509,0)","v":10},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A509,0)","v":10},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A509,0)","v":10},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A509,0)","v":10},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A509,0)","v":10},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A509,0)","v":10},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A509,0)","v":10},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A509,0)","v":10},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A509,0)","v":10}]
[0,"Depreciated starting RAB",{"$f":"C509","v":16.08221879040526},{"$f":"IFERROR(MAX(0,C511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":13.873296600295959},{"$f":"IFERROR(MAX(0,D511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":11.664374410186657},{"$f":"IFERROR(MAX(0,E511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":9.4554522200773548},{"$f":"IFERROR(MAX(0,F511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":7.2465300299680537},{"$f":"IFERROR(MAX(0,G511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":5.0376078398587527},{"$f":"IFERROR(MAX(0,H511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":2.8286856497494517},{"$f":"IFERROR(MAX(0,I511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0.61976345964015067},{"$f":"IFERROR(MAX(0,J511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,K511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,L511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,M511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,N511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,O511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,P511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,R511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,S511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,T511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,U511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,V511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A512)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D509","v":3.1856047829196399},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,D512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,D512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":2.8670443046276759},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,E512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,E512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":2.5484838263357119},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,F512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,F512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":2.2299233480437479},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,G512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,G512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":1.9113628697517839},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,H512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,H512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":1.5928023914598199},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,I512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,I512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":1.274241913167856},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,J512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,J512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0.95568143487589197},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,K512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,K512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0.63712095658392798},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,L512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,L512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0.31856047829196399},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,M512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,M512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,N512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,N512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,O512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,O512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,P512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,P512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,Q512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,Q512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,R512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,R512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,S512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,S512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,T512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,T512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,U512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,U512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,V512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,V512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E509","v":2.0243370101221263},1.8219033091099137,1.6194696080977011,1.4170359070854885,1.214602206073276,1.0121685050610634,0.80973480404885079,0.6073011030366382,0.40486740202442556,0.20243370101221292,2.7755575615628914E-16,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F509","v":2.6043112322455402},2.343880109020986,2.0834489857964318,1.8230178625718778,1.5625867393473238,1.3021556161227699,1.0417244928982159,0.78129336967366192,0.52086224644910795,0.26043112322455392,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K509","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L509","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M509","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N509","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O509","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P509","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q509","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R509","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S509","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T509","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U509","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V509","v":0},{"$f":"IFERROR(IF((OFFSET($C530,0,$A530))<0,\nMIN(0,V530-(OFFSET($C530,0,$A530)/(OFFSET($C528,-$A529,$A530)))),\nMAX(0,V530-(OFFSET($C530,0,$A530)/(OFFSET($C528,-$A529,$A530))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W509","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C510","v":7.2805727890349479},{"$f":"IF(C534=\"n/a\",\"n/a\",MAX(0,C534-1))","v":6.2805727890349479},{"$f":"IF(D534=\"n/a\",\"n/a\",MAX(0,D534-1))","v":5.2805727890349479},{"$f":"IF(E534=\"n/a\",\"n/a\",MAX(0,E534-1))","v":4.2805727890349479},{"$f":"IF(F534=\"n/a\",\"n/a\",MAX(0,F534-1))","v":3.2805727890349479},{"$f":"IF(G534=\"n/a\",\"n/a\",MAX(0,G534-1))","v":2.2805727890349479},{"$f":"IF(H534=\"n/a\",\"n/a\",MAX(0,H534-1))","v":1.2805727890349479},{"$f":"IF(I534=\"n/a\",\"n/a\",MAX(0,I534-1))","v":0.28057278903494787},{"$f":"IF(J534=\"n/a\",\"n/a\",MAX(0,J534-1))","v":0},{"$f":"IF(K534=\"n/a\",\"n/a\",MAX(0,K534-1))","v":0},{"$f":"IF(L534=\"n/a\",\"n/a\",MAX(0,L534-1))","v":0},{"$f":"IF(M534=\"n/a\",\"n/a\",MAX(0,M534-1))","v":0},{"$f":"IF(N534=\"n/a\",\"n/a\",MAX(0,N534-1))","v":0},{"$f":"IF(O534=\"n/a\",\"n/a\",MAX(0,O534-1))","v":0},{"$f":"IF(P534=\"n/a\",\"n/a\",MAX(0,P534-1))","v":0},{"$f":"IF(Q534=\"n/a\",\"n/a\",MAX(0,Q534-1))","v":0},{"$f":"IF(R534=\"n/a\",\"n/a\",MAX(0,R534-1))","v":0},{"$f":"IF(S534=\"n/a\",\"n/a\",MAX(0,S534-1))","v":0},{"$f":"IF(T534=\"n/a\",\"n/a\",MAX(0,T534-1))","v":0},{"$f":"IF(U534=\"n/a\",\"n/a\",MAX(0,U534-1))","v":0},{"$f":"IF(V534=\"n/a\",\"n/a\",MAX(0,V534-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A512)","v":"RL Capex 2014-15"},null,{"$f":"D510","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E510","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F510","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G510","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H510","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I510","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J510","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K510","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L510","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M510","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N510","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O510","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P510","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q510","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R510","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S510","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T510","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U510","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V510","v":0},{"$f":"IF(V553=\"n/a\",\"n/a\",MAX(0,V553-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W510","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C534:C555,0)),IF(SUM(C511:C532)=0,0,IF((SUMPRODUCT(C511:C532,C534:C555)/SUM(C511:C532))<0,1,(SUMPRODUCT(C511:C532,C534:C555)/SUM(C511:C532)))),\"n/a\")","v":7.2805727890349479},{"$f":"IF(ISERROR(MATCH(\"n/a\",D534:D555,0)),IF(SUM(D511:D532)=0,0,IF((SUMPRODUCT(D511:D532,D534:D555)/SUM(D511:D532))<0,1,(SUMPRODUCT(D511:D532,D534:D555)/SUM(D511:D532)))),\"n/a\")","v":6.9751441947076307},{"$f":"IF(ISERROR(MATCH(\"n/a\",E534:E555,0)),IF(SUM(E511:E532)=0,0,IF((SUMPRODUCT(E511:E532,E534:E555)/SUM(E511:E532))<0,1,(SUMPRODUCT(E511:E532,E534:E555)/SUM(E511:E532)))),\"n/a\")","v":6.5017477149827112},{"$f":"IF(ISERROR(MATCH(\"n/a\",F534:F555,0)),IF(SUM(F511:F532)=0,0,IF((SUMPRODUCT(F511:F532,F534:F555)/SUM(F511:F532))<0,1,(SUMPRODUCT(F511:F532,F534:F555)/SUM(F511:F532)))),\"n/a\")","v":6.2873960676488077},{"$f":"IF(ISERROR(MATCH(\"n/a\",G534:G555,0)),IF(SUM(G511:G532)=0,0,IF((SUMPRODUCT(G511:G532,G534:G555)/SUM(G511:G532))<0,1,(SUMPRODUCT(G511:G532,G534:G555)/SUM(G511:G532)))),\"n/a\")","v":5.4638382715681866},{"$f":"IF(ISERROR(MATCH(\"n/a\",H534:H555,0)),IF(SUM(H511:H532)=0,0,IF((SUMPRODUCT(H511:H532,H534:H555)/SUM(H511:H532))<0,1,(SUMPRODUCT(H511:H532,H534:H555)/SUM(H511:H532)))),\"n/a\")","v":4.7412663109525219},{"$f":"IF(ISERROR(MATCH(\"n/a\",I534:I555,0)),IF(SUM(I511:I532)=0,0,IF((SUMPRODUCT(I511:I532,I534:I555)/SUM(I511:I532))<0,1,(SUMPRODUCT(I511:I532,I534:I555)/SUM(I511:I532)))),\"n/a\")","v":4.2411354866610305},{"$f":"IF(ISERROR(MATCH(\"n/a\",J534:J555,0)),IF(SUM(J511:J532)=0,0,IF((SUMPRODUCT(J511:J532,J534:J555)/SUM(J511:J532))<0,1,(SUMPRODUCT(J511:J532,J534:J555)/SUM(J511:J532)))),\"n/a\")","v":4.4099966555714873},{"$f":"IF(ISERROR(MATCH(\"n/a\",K534:K555,0)),IF(SUM(K511:K532)=0,0,IF((SUMPRODUCT(K511:K532,K534:K555)/SUM(K511:K532))<0,1,(SUMPRODUCT(K511:K532,K534:K555)/SUM(K511:K532)))),\"n/a\")","v":4.1129473725861621},{"$f":"IF(ISERROR(MATCH(\"n/a\",L534:L555,0)),IF(SUM(L511:L532)=0,0,IF((SUMPRODUCT(L511:L532,L534:L555)/SUM(L511:L532))<0,1,(SUMPRODUCT(L511:L532,L534:L555)/SUM(L511:L532)))),\"n/a\")","v":3.176980577150013},{"$f":"IF(ISERROR(MATCH(\"n/a\",M534:M555,0)),IF(SUM(M511:M532)=0,0,IF((SUMPRODUCT(M511:M532,M534:M555)/SUM(M511:M532))<0,1,(SUMPRODUCT(M511:M532,M534:M555)/SUM(M511:M532)))),\"n/a\")","v":2.307520672938431},{"$f":"IF(ISERROR(MATCH(\"n/a\",N534:N555,0)),IF(SUM(N511:N532)=0,0,IF((SUMPRODUCT(N511:N532,N534:N555)/SUM(N511:N532))<0,1,(SUMPRODUCT(N511:N532,N534:N555)/SUM(N511:N532)))),\"n/a\")","v":1.7201232749571871},{"$f":"IF(ISERROR(MATCH(\"n/a\",O534:O555,0)),IF(SUM(O511:O532)=0,0,IF((SUMPRODUCT(O511:O532,O534:O555)/SUM(O511:O532))<0,1,(SUMPRODUCT(O511:O532,O534:O555)/SUM(O511:O532)))),\"n/a\")","v":0.99999999999999889},{"$f":"IF(ISERROR(MATCH(\"n/a\",P534:P555,0)),IF(SUM(P511:P532)=0,0,IF((SUMPRODUCT(P511:P532,P534:P555)/SUM(P511:P532))<0,1,(SUMPRODUCT(P511:P532,P534:P555)/SUM(P511:P532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q534:Q555,0)),IF(SUM(Q511:Q532)=0,0,IF((SUMPRODUCT(Q511:Q532,Q534:Q555)/SUM(Q511:Q532))<0,1,(SUMPRODUCT(Q511:Q532,Q534:Q555)/SUM(Q511:Q532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R534:R555,0)),IF(SUM(R511:R532)=0,0,IF((SUMPRODUCT(R511:R532,R534:R555)/SUM(R511:R532))<0,1,(SUMPRODUCT(R511:R532,R534:R555)/SUM(R511:R532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S534:S555,0)),IF(SUM(S511:S532)=0,0,IF((SUMPRODUCT(S511:S532,S534:S555)/SUM(S511:S532))<0,1,(SUMPRODUCT(S511:S532,S534:S555)/SUM(S511:S532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T534:T555,0)),IF(SUM(T511:T532)=0,0,IF((SUMPRODUCT(T511:T532,T534:T555)/SUM(T511:T532))<0,1,(SUMPRODUCT(T511:T532,T534:T555)/SUM(T511:T532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U534:U555,0)),IF(SUM(U511:U532)=0,0,IF((SUMPRODUCT(U511:U532,U534:U555)/SUM(U511:U532))<0,1,(SUMPRODUCT(U511:U532,U534:U555)/SUM(U511:U532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V534:V555,0)),IF(SUM(V511:V532)=0,0,IF((SUMPRODUCT(V511:V532,V534:V555)/SUM(V511:V532))<0,1,(SUMPRODUCT(V511:V532,V534:V555)/SUM(V511:V532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W534:W555,0)),IF(SUM(W511:W532)=0,0,IF((SUMPRODUCT(W511:W532,W534:W555)/SUM(W511:W532))<0,1,(SUMPRODUCT(W511:W532,W534:W555)/SUM(W511:W532)))),\"n/a\")","v":0}]
[]
["Asset Class 12",{"$f":"VLOOKUP($A558,'RFM input'!$E$7:$F$56,2,FALSE)","v":"premises"}]
[{"$f":"VALUE(REPLACE(A558,1,12,\"\"))","v":12},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A559,0)","v":1.3242214004031552},{"$f":"'RAB remaining lives'!D564","v":0.44486737042457036},{"$f":"'RAB remaining lives'!E564","v":2.7199622810353037},{"$f":"'RAB remaining lives'!F564","v":0.53346648648394868},{"$f":"'RAB remaining lives'!G564","v":0},{"$f":"'RAB remaining lives'!H564","v":0},{"$f":"'RAB remaining lives'!I564","v":0},{"$f":"'RAB remaining lives'!J564","v":0},{"$f":"'RAB remaining lives'!K564","v":0},{"$f":"'RAB remaining lives'!L564","v":0},{"$f":"'RAB remaining lives'!M564","v":0},{"$f":"'RAB remaining lives'!N564","v":0},{"$f":"'RAB remaining lives'!O564","v":0},{"$f":"'RAB remaining lives'!P564","v":0},{"$f":"'RAB remaining lives'!Q564","v":0},{"$f":"'RAB remaining lives'!R564","v":0},{"$f":"'RAB remaining lives'!S564","v":0},{"$f":"'RAB remaining lives'!T564","v":0},{"$f":"'RAB remaining lives'!U564","v":0},{"$f":"'RAB remaining lives'!V564","v":0},{"$f":"'RAB remaining lives'!W564","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A559,0)","v":10.11912977126436},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A559,0)","v":20},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A559,0)","v":20},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A559,0)","v":20},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A559,0)","v":20},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A559,0)","v":20},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A559,0)","v":20},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A559,0)","v":20},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A559,0)","v":20},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A559,0)","v":20},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A559,0)","v":20}]
[0,"Depreciated starting RAB",{"$f":"C559","v":1.3242214004031552},{"$f":"IFERROR(MAX(0,C561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":1.1933582303147952},{"$f":"IFERROR(MAX(0,D561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":1.0624950602264351},{"$f":"IFERROR(MAX(0,E561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0.93163189013807512},{"$f":"IFERROR(MAX(0,F561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0.80076872004971511},{"$f":"IFERROR(MAX(0,G561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0.6699055499613551},{"$f":"IFERROR(MAX(0,H561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0.53904237987299508},{"$f":"IFERROR(MAX(0,I561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0.40817920978463507},{"$f":"IFERROR(MAX(0,J561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0.27731603969627505},{"$f":"IFERROR(MAX(0,K561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0.14645286960791506},{"$f":"IFERROR(MAX(0,L561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":1.5589699519555078E-2},{"$f":"IFERROR(MAX(0,M561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,N561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,O561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,P561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,R561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,S561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,T561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,U561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,V561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A562)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D559","v":0.44486737042457036},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,D562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,D562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0.42262400190334182},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,E562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,E562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0.40038063338211327},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,F562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,F562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0.37813726486088473},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,G562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,G562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0.35589389633965618},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,H562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,H562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0.33365052781842763},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,I562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,I562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0.31140715929719909},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,J562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,J562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0.28916379077597054},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,K562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,K562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0.266920422254742},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,L562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,L562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0.24467705373351348},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,M562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,M562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0.22243368521228496},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,N562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,N562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0.20019031669105644},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,O562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,O562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0.17794694816982792},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,P562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,P562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0.15570357964859941},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,Q562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,Q562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0.13346021112737089},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,R562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,R562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0.11121684260614237},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,S562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,S562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":8.8973474084913851E-2},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,T562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,T562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":6.6730105563685332E-2},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,U562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,U562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":4.4486737042456814E-2},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,V562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,V562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":2.2243368521228296E-2}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E559","v":2.7199622810353037},2.5839641669835385,2.4479660529317733,2.3119679388800081,2.1759698248282429,2.0399717107764777,1.9039735967247124,1.7679754826729472,1.631977368621182,1.4959792545694168,1.3599811405176516,1.2239830264658864,1.0879849124141212,0.951986798362356,0.81598868431059079,0.67999057025882559,0.54399245620706038,0.40799434215529518,0.27199622810352997]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F559","v":0.53346648648394868},0.50679316215975123,0.48011983783555379,0.45344651351135634,0.4267731891871589,0.40009986486296145,0.37342654053876401,0.34675321621456656,0.32007989189036912,0.29340656756617167,0.26673324324197423,0.24005991891777678,0.21338659459357934,0.18671327026938189,0.16003994594518445,0.133366621620987,0.10669329729678957,8.001997297259214E-2]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K559","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L559","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M559","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N559","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O559","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P559","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q559","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R559","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S559","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T559","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U559","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V559","v":0},{"$f":"IFERROR(IF((OFFSET($C580,0,$A580))<0,\nMIN(0,V580-(OFFSET($C580,0,$A580)/(OFFSET($C578,-$A579,$A580)))),\nMAX(0,V580-(OFFSET($C580,0,$A580)/(OFFSET($C578,-$A579,$A580))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W559","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C560","v":10.11912977126436},{"$f":"IF(C584=\"n/a\",\"n/a\",MAX(0,C584-1))","v":9.11912977126436},{"$f":"IF(D584=\"n/a\",\"n/a\",MAX(0,D584-1))","v":8.11912977126436},{"$f":"IF(E584=\"n/a\",\"n/a\",MAX(0,E584-1))","v":7.11912977126436},{"$f":"IF(F584=\"n/a\",\"n/a\",MAX(0,F584-1))","v":6.11912977126436},{"$f":"IF(G584=\"n/a\",\"n/a\",MAX(0,G584-1))","v":5.11912977126436},{"$f":"IF(H584=\"n/a\",\"n/a\",MAX(0,H584-1))","v":4.11912977126436},{"$f":"IF(I584=\"n/a\",\"n/a\",MAX(0,I584-1))","v":3.11912977126436},{"$f":"IF(J584=\"n/a\",\"n/a\",MAX(0,J584-1))","v":2.11912977126436},{"$f":"IF(K584=\"n/a\",\"n/a\",MAX(0,K584-1))","v":1.11912977126436},{"$f":"IF(L584=\"n/a\",\"n/a\",MAX(0,L584-1))","v":0.11912977126435997},{"$f":"IF(M584=\"n/a\",\"n/a\",MAX(0,M584-1))","v":0},{"$f":"IF(N584=\"n/a\",\"n/a\",MAX(0,N584-1))","v":0},{"$f":"IF(O584=\"n/a\",\"n/a\",MAX(0,O584-1))","v":0},{"$f":"IF(P584=\"n/a\",\"n/a\",MAX(0,P584-1))","v":0},{"$f":"IF(Q584=\"n/a\",\"n/a\",MAX(0,Q584-1))","v":0},{"$f":"IF(R584=\"n/a\",\"n/a\",MAX(0,R584-1))","v":0},{"$f":"IF(S584=\"n/a\",\"n/a\",MAX(0,S584-1))","v":0},{"$f":"IF(T584=\"n/a\",\"n/a\",MAX(0,T584-1))","v":0},{"$f":"IF(U584=\"n/a\",\"n/a\",MAX(0,U584-1))","v":0},{"$f":"IF(V584=\"n/a\",\"n/a\",MAX(0,V584-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A562)","v":"RL Capex 2014-15"},null,{"$f":"D560","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2015-16",null,null,{"$f":"E560","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F560","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G560","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H560","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I560","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J560","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K560","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L560","v":20},19,18,17,16,15,14,13,12,11,10,9]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M560","v":20},19,18,17,16,15,14,13,12,11,10]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N560","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O560","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P560","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q560","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R560","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S560","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T560","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U560","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V560","v":0},{"$f":"IF(V603=\"n/a\",\"n/a\",MAX(0,V603-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W560","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C584:C605,0)),IF(SUM(C561:C582)=0,0,IF((SUMPRODUCT(C561:C582,C584:C605)/SUM(C561:C582))<0,1,(SUMPRODUCT(C561:C582,C584:C605)/SUM(C561:C582)))),\"n/a\")","v":10.11912977126436},{"$f":"IF(ISERROR(MATCH(\"n/a\",D584:D605,0)),IF(SUM(D561:D582)=0,0,IF((SUMPRODUCT(D561:D582,D584:D605)/SUM(D561:D582))<0,1,(SUMPRODUCT(D561:D582,D584:D605)/SUM(D561:D582)))),\"n/a\")","v":12.073877960038836},{"$f":"IF(ISERROR(MATCH(\"n/a\",E584:E605,0)),IF(SUM(E561:E582)=0,0,IF((SUMPRODUCT(E561:E582,E584:E605)/SUM(E561:E582))<0,1,(SUMPRODUCT(E561:E582,E584:E605)/SUM(E561:E582)))),\"n/a\")","v":16.897565381860886},{"$f":"IF(ISERROR(MATCH(\"n/a\",F584:F605,0)),IF(SUM(F561:F582)=0,0,IF((SUMPRODUCT(F561:F582,F584:F605)/SUM(F561:F582))<0,1,(SUMPRODUCT(F561:F582,F584:F605)/SUM(F561:F582)))),\"n/a\")","v":16.542274100467601},{"$f":"IF(ISERROR(MATCH(\"n/a\",G584:G605,0)),IF(SUM(G561:G582)=0,0,IF((SUMPRODUCT(G561:G582,G584:G605)/SUM(G561:G582))<0,1,(SUMPRODUCT(G561:G582,G584:G605)/SUM(G561:G582)))),\"n/a\")","v":15.729575837724422},{"$f":"IF(ISERROR(MATCH(\"n/a\",H584:H605,0)),IF(SUM(H561:H582)=0,0,IF((SUMPRODUCT(H561:H582,H584:H605)/SUM(H561:H582))<0,1,(SUMPRODUCT(H561:H582,H584:H605)/SUM(H561:H582)))),\"n/a\")","v":14.947861079847636},{"$f":"IF(ISERROR(MATCH(\"n/a\",I584:I605,0)),IF(SUM(I561:I582)=0,0,IF((SUMPRODUCT(I561:I582,I584:I605)/SUM(I561:I582))<0,1,(SUMPRODUCT(I561:I582,I584:I605)/SUM(I561:I582)))),\"n/a\")","v":14.205510983276939},{"$f":"IF(ISERROR(MATCH(\"n/a\",J584:J605,0)),IF(SUM(J561:J582)=0,0,IF((SUMPRODUCT(J561:J582,J584:J605)/SUM(J561:J582))<0,1,(SUMPRODUCT(J561:J582,J584:J605)/SUM(J561:J582)))),\"n/a\")","v":13.514229126889447},{"$f":"IF(ISERROR(MATCH(\"n/a\",K584:K605,0)),IF(SUM(K561:K582)=0,0,IF((SUMPRODUCT(K561:K582,K584:K605)/SUM(K561:K582))<0,1,(SUMPRODUCT(K561:K582,K584:K605)/SUM(K561:K582)))),\"n/a\")","v":12.890868943385254},{"$f":"IF(ISERROR(MATCH(\"n/a\",L584:L605,0)),IF(SUM(L561:L582)=0,0,IF((SUMPRODUCT(L561:L582,L584:L605)/SUM(L561:L582))<0,1,(SUMPRODUCT(L561:L582,L584:L605)/SUM(L561:L582)))),\"n/a\")","v":12.360616407041645},{"$f":"IF(ISERROR(MATCH(\"n/a\",M584:M605,0)),IF(SUM(M561:M582)=0,0,IF((SUMPRODUCT(M561:M582,M584:M605)/SUM(M561:M582))<0,1,(SUMPRODUCT(M561:M582,M584:M605)/SUM(M561:M582)))),\"n/a\")","v":11.962865952093212},{"$f":"IF(ISERROR(MATCH(\"n/a\",N584:N605,0)),IF(SUM(N561:N582)=0,0,IF((SUMPRODUCT(N561:N582,N584:N605)/SUM(N561:N582))<0,1,(SUMPRODUCT(N561:N582,N584:N605)/SUM(N561:N582)))),\"n/a\")","v":11.047901177360524},{"$f":"IF(ISERROR(MATCH(\"n/a\",O584:O605,0)),IF(SUM(O561:O582)=0,0,IF((SUMPRODUCT(O561:O582,O584:O605)/SUM(O561:O582))<0,1,(SUMPRODUCT(O561:O582,O584:O605)/SUM(O561:O582)))),\"n/a\")","v":10.050289898579498},{"$f":"IF(ISERROR(MATCH(\"n/a\",P584:P605,0)),IF(SUM(P561:P582)=0,0,IF((SUMPRODUCT(P561:P582,P584:P605)/SUM(P561:P582))<0,1,(SUMPRODUCT(P561:P582,P584:P605)/SUM(P561:P582)))),\"n/a\")","v":9.0532080375002639},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q584:Q605,0)),IF(SUM(Q561:Q582)=0,0,IF((SUMPRODUCT(Q561:Q582,Q584:Q605)/SUM(Q561:Q582))<0,1,(SUMPRODUCT(Q561:Q582,Q584:Q605)/SUM(Q561:Q582)))),\"n/a\")","v":8.0568535330146922},{"$f":"IF(ISERROR(MATCH(\"n/a\",R584:R605,0)),IF(SUM(R561:R582)=0,0,IF((SUMPRODUCT(R561:R582,R584:R605)/SUM(R561:R582))<0,1,(SUMPRODUCT(R561:R582,R584:R605)/SUM(R561:R582)))),\"n/a\")","v":7.0615370461735312},{"$f":"IF(ISERROR(MATCH(\"n/a\",S584:S605,0)),IF(SUM(S561:S582)=0,0,IF((SUMPRODUCT(S561:S582,S584:S605)/SUM(S561:S582))<0,1,(SUMPRODUCT(S561:S582,S584:S605)/SUM(S561:S582)))),\"n/a\")","v":6.0677755217471425},{"$f":"IF(ISERROR(MATCH(\"n/a\",T584:T605,0)),IF(SUM(T561:T582)=0,0,IF((SUMPRODUCT(T561:T582,T584:T605)/SUM(T561:T582))<0,1,(SUMPRODUCT(T561:T582,T584:T605)/SUM(T561:T582)))),\"n/a\")","v":5.0764974882811531},{"$f":"IF(ISERROR(MATCH(\"n/a\",U584:U605,0)),IF(SUM(U561:U582)=0,0,IF((SUMPRODUCT(U561:U582,U584:U605)/SUM(U561:U582))<0,1,(SUMPRODUCT(U561:U582,U584:U605)/SUM(U561:U582)))),\"n/a\")","v":4.0895544748460892},{"$f":"IF(ISERROR(MATCH(\"n/a\",V584:V605,0)),IF(SUM(V561:V582)=0,0,IF((SUMPRODUCT(V561:V582,V584:V605)/SUM(V561:V582))<0,1,(SUMPRODUCT(V561:V582,V584:V605)/SUM(V561:V582)))),\"n/a\")","v":3.1112471580767078},{"$f":"IF(ISERROR(MATCH(\"n/a\",W584:W605,0)),IF(SUM(W561:W582)=0,0,IF((SUMPRODUCT(W561:W582,W584:W605)/SUM(W561:W582))<0,1,(SUMPRODUCT(W561:W582,W584:W605)/SUM(W561:W582)))),\"n/a\")","v":2.1543757572145004}]
[]
["Asset Class 13",{"$f":"VLOOKUP($A608,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Land"}]
[{"$f":"VALUE(REPLACE(A608,1,12,\"\"))","v":13},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A609,0)","v":80.118380287397386},{"$f":"'RAB remaining lives'!D614","v":0},{"$f":"'RAB remaining lives'!E614","v":0},{"$f":"'RAB remaining lives'!F614","v":0},{"$f":"'RAB remaining lives'!G614","v":0},{"$f":"'RAB remaining lives'!H614","v":0},{"$f":"'RAB remaining lives'!I614","v":0},{"$f":"'RAB remaining lives'!J614","v":0},{"$f":"'RAB remaining lives'!K614","v":0},{"$f":"'RAB remaining lives'!L614","v":0},{"$f":"'RAB remaining lives'!M614","v":0},{"$f":"'RAB remaining lives'!N614","v":0},{"$f":"'RAB remaining lives'!O614","v":0},{"$f":"'RAB remaining lives'!P614","v":0},{"$f":"'RAB remaining lives'!Q614","v":0},{"$f":"'RAB remaining lives'!R614","v":0},{"$f":"'RAB remaining lives'!S614","v":0},{"$f":"'RAB remaining lives'!T614","v":0},{"$f":"'RAB remaining lives'!U614","v":0},{"$f":"'RAB remaining lives'!V614","v":0},{"$f":"'RAB remaining lives'!W614","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A609,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A609,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A609,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A609,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A609,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A609,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A609,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A609,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A609,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A609,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A609,0)","v":"n/a"}]
[0,"Depreciated starting RAB",{"$f":"C609","v":80.118380287397386},{"$f":"IFERROR(MAX(0,C611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,D611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,E611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,F611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,G611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,H611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,I611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,J611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,K611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,L611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,M611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,N611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,O611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,P611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,R611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,S611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,T611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,U611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,V611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A612)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D609","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,D612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,D612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,E612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,E612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,F612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,F612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,G612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,G612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,H612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,H612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,I612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,I612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,J612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,J612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,K612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,K612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,L612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,L612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,M612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,M612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,N612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,N612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,O612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,O612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,P612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,P612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,Q612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,Q612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,R612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,R612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,S612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,S612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,T612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,T612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,U612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,U612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,V612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,V612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K609","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L609","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M609","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N609","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O609","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P609","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q609","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R609","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S609","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T609","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U609","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V609","v":0},{"$f":"IFERROR(IF((OFFSET($C630,0,$A630))<0,\nMIN(0,V630-(OFFSET($C630,0,$A630)/(OFFSET($C628,-$A629,$A630)))),\nMAX(0,V630-(OFFSET($C630,0,$A630)/(OFFSET($C628,-$A629,$A630))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W609","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C610","v":"n/a"},{"$f":"IF(C634=\"n/a\",\"n/a\",MAX(0,C634-1))","v":"n/a"},{"$f":"IF(D634=\"n/a\",\"n/a\",MAX(0,D634-1))","v":"n/a"},{"$f":"IF(E634=\"n/a\",\"n/a\",MAX(0,E634-1))","v":"n/a"},{"$f":"IF(F634=\"n/a\",\"n/a\",MAX(0,F634-1))","v":"n/a"},{"$f":"IF(G634=\"n/a\",\"n/a\",MAX(0,G634-1))","v":"n/a"},{"$f":"IF(H634=\"n/a\",\"n/a\",MAX(0,H634-1))","v":"n/a"},{"$f":"IF(I634=\"n/a\",\"n/a\",MAX(0,I634-1))","v":"n/a"},{"$f":"IF(J634=\"n/a\",\"n/a\",MAX(0,J634-1))","v":"n/a"},{"$f":"IF(K634=\"n/a\",\"n/a\",MAX(0,K634-1))","v":"n/a"},{"$f":"IF(L634=\"n/a\",\"n/a\",MAX(0,L634-1))","v":"n/a"},{"$f":"IF(M634=\"n/a\",\"n/a\",MAX(0,M634-1))","v":"n/a"},{"$f":"IF(N634=\"n/a\",\"n/a\",MAX(0,N634-1))","v":"n/a"},{"$f":"IF(O634=\"n/a\",\"n/a\",MAX(0,O634-1))","v":"n/a"},{"$f":"IF(P634=\"n/a\",\"n/a\",MAX(0,P634-1))","v":"n/a"},{"$f":"IF(Q634=\"n/a\",\"n/a\",MAX(0,Q634-1))","v":"n/a"},{"$f":"IF(R634=\"n/a\",\"n/a\",MAX(0,R634-1))","v":"n/a"},{"$f":"IF(S634=\"n/a\",\"n/a\",MAX(0,S634-1))","v":"n/a"},{"$f":"IF(T634=\"n/a\",\"n/a\",MAX(0,T634-1))","v":"n/a"},{"$f":"IF(U634=\"n/a\",\"n/a\",MAX(0,U634-1))","v":"n/a"},{"$f":"IF(V634=\"n/a\",\"n/a\",MAX(0,V634-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A612)","v":"RL Capex 2014-15"},null,{"$f":"D610","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"E610","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F610","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G610","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H610","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I610","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J610","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K610","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L610","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M610","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N610","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O610","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P610","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q610","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R610","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S610","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T610","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U610","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V610","v":0},{"$f":"IF(V653=\"n/a\",\"n/a\",MAX(0,V653-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W610","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C634:C655,0)),IF(SUM(C611:C632)=0,0,IF((SUMPRODUCT(C611:C632,C634:C655)/SUM(C611:C632))<0,1,(SUMPRODUCT(C611:C632,C634:C655)/SUM(C611:C632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",D634:D655,0)),IF(SUM(D611:D632)=0,0,IF((SUMPRODUCT(D611:D632,D634:D655)/SUM(D611:D632))<0,1,(SUMPRODUCT(D611:D632,D634:D655)/SUM(D611:D632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",E634:E655,0)),IF(SUM(E611:E632)=0,0,IF((SUMPRODUCT(E611:E632,E634:E655)/SUM(E611:E632))<0,1,(SUMPRODUCT(E611:E632,E634:E655)/SUM(E611:E632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",F634:F655,0)),IF(SUM(F611:F632)=0,0,IF((SUMPRODUCT(F611:F632,F634:F655)/SUM(F611:F632))<0,1,(SUMPRODUCT(F611:F632,F634:F655)/SUM(F611:F632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",G634:G655,0)),IF(SUM(G611:G632)=0,0,IF((SUMPRODUCT(G611:G632,G634:G655)/SUM(G611:G632))<0,1,(SUMPRODUCT(G611:G632,G634:G655)/SUM(G611:G632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",H634:H655,0)),IF(SUM(H611:H632)=0,0,IF((SUMPRODUCT(H611:H632,H634:H655)/SUM(H611:H632))<0,1,(SUMPRODUCT(H611:H632,H634:H655)/SUM(H611:H632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",I634:I655,0)),IF(SUM(I611:I632)=0,0,IF((SUMPRODUCT(I611:I632,I634:I655)/SUM(I611:I632))<0,1,(SUMPRODUCT(I611:I632,I634:I655)/SUM(I611:I632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",J634:J655,0)),IF(SUM(J611:J632)=0,0,IF((SUMPRODUCT(J611:J632,J634:J655)/SUM(J611:J632))<0,1,(SUMPRODUCT(J611:J632,J634:J655)/SUM(J611:J632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",K634:K655,0)),IF(SUM(K611:K632)=0,0,IF((SUMPRODUCT(K611:K632,K634:K655)/SUM(K611:K632))<0,1,(SUMPRODUCT(K611:K632,K634:K655)/SUM(K611:K632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",L634:L655,0)),IF(SUM(L611:L632)=0,0,IF((SUMPRODUCT(L611:L632,L634:L655)/SUM(L611:L632))<0,1,(SUMPRODUCT(L611:L632,L634:L655)/SUM(L611:L632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",M634:M655,0)),IF(SUM(M611:M632)=0,0,IF((SUMPRODUCT(M611:M632,M634:M655)/SUM(M611:M632))<0,1,(SUMPRODUCT(M611:M632,M634:M655)/SUM(M611:M632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",N634:N655,0)),IF(SUM(N611:N632)=0,0,IF((SUMPRODUCT(N611:N632,N634:N655)/SUM(N611:N632))<0,1,(SUMPRODUCT(N611:N632,N634:N655)/SUM(N611:N632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",O634:O655,0)),IF(SUM(O611:O632)=0,0,IF((SUMPRODUCT(O611:O632,O634:O655)/SUM(O611:O632))<0,1,(SUMPRODUCT(O611:O632,O634:O655)/SUM(O611:O632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",P634:P655,0)),IF(SUM(P611:P632)=0,0,IF((SUMPRODUCT(P611:P632,P634:P655)/SUM(P611:P632))<0,1,(SUMPRODUCT(P611:P632,P634:P655)/SUM(P611:P632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q634:Q655,0)),IF(SUM(Q611:Q632)=0,0,IF((SUMPRODUCT(Q611:Q632,Q634:Q655)/SUM(Q611:Q632))<0,1,(SUMPRODUCT(Q611:Q632,Q634:Q655)/SUM(Q611:Q632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",R634:R655,0)),IF(SUM(R611:R632)=0,0,IF((SUMPRODUCT(R611:R632,R634:R655)/SUM(R611:R632))<0,1,(SUMPRODUCT(R611:R632,R634:R655)/SUM(R611:R632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",S634:S655,0)),IF(SUM(S611:S632)=0,0,IF((SUMPRODUCT(S611:S632,S634:S655)/SUM(S611:S632))<0,1,(SUMPRODUCT(S611:S632,S634:S655)/SUM(S611:S632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",T634:T655,0)),IF(SUM(T611:T632)=0,0,IF((SUMPRODUCT(T611:T632,T634:T655)/SUM(T611:T632))<0,1,(SUMPRODUCT(T611:T632,T634:T655)/SUM(T611:T632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",U634:U655,0)),IF(SUM(U611:U632)=0,0,IF((SUMPRODUCT(U611:U632,U634:U655)/SUM(U611:U632))<0,1,(SUMPRODUCT(U611:U632,U634:U655)/SUM(U611:U632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",V634:V655,0)),IF(SUM(V611:V632)=0,0,IF((SUMPRODUCT(V611:V632,V634:V655)/SUM(V611:V632))<0,1,(SUMPRODUCT(V611:V632,V634:V655)/SUM(V611:V632)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",W634:W655,0)),IF(SUM(W611:W632)=0,0,IF((SUMPRODUCT(W611:W632,W634:W655)/SUM(W611:W632))<0,1,(SUMPRODUCT(W611:W632,W634:W655)/SUM(W611:W632)))),\"n/a\")","v":"n/a"}]
[]
["Asset Class 14",{"$f":"VLOOKUP($A658,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Easements"}]
[{"$f":"VALUE(REPLACE(A658,1,12,\"\"))","v":14},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A659,0)","v":94.584698999999986},{"$f":"'RAB remaining lives'!D664","v":0},{"$f":"'RAB remaining lives'!E664","v":0},{"$f":"'RAB remaining lives'!F664","v":0},{"$f":"'RAB remaining lives'!G664","v":0},{"$f":"'RAB remaining lives'!H664","v":0},{"$f":"'RAB remaining lives'!I664","v":0},{"$f":"'RAB remaining lives'!J664","v":0},{"$f":"'RAB remaining lives'!K664","v":0},{"$f":"'RAB remaining lives'!L664","v":0},{"$f":"'RAB remaining lives'!M664","v":0},{"$f":"'RAB remaining lives'!N664","v":0},{"$f":"'RAB remaining lives'!O664","v":0},{"$f":"'RAB remaining lives'!P664","v":0},{"$f":"'RAB remaining lives'!Q664","v":0},{"$f":"'RAB remaining lives'!R664","v":0},{"$f":"'RAB remaining lives'!S664","v":0},{"$f":"'RAB remaining lives'!T664","v":0},{"$f":"'RAB remaining lives'!U664","v":0},{"$f":"'RAB remaining lives'!V664","v":0},{"$f":"'RAB remaining lives'!W664","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A659,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A659,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A659,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A659,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A659,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A659,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A659,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A659,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A659,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A659,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A659,0)","v":"n/a"}]
[0,"Depreciated starting RAB",{"$f":"C659","v":94.584698999999986},{"$f":"IFERROR(MAX(0,C661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,D661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,E661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,F661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,G661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,H661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,I661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,J661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,K661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,L661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,M661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,N661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,O661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,P661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,R661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,S661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,T661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,U661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,V661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A662)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D659","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,D662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,D662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,E662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,E662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,F662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,F662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,G662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,G662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,H662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,H662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,I662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,I662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,J662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,J662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,K662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,K662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,L662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,L662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,M662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,M662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,N662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,N662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,O662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,O662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,P662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,P662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,Q662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,Q662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,R662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,R662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,S662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,S662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,T662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,T662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,U662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,U662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,V662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,V662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K659","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L659","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M659","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N659","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O659","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P659","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q659","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R659","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S659","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T659","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U659","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V659","v":0},{"$f":"IFERROR(IF((OFFSET($C680,0,$A680))<0,\nMIN(0,V680-(OFFSET($C680,0,$A680)/(OFFSET($C678,-$A679,$A680)))),\nMAX(0,V680-(OFFSET($C680,0,$A680)/(OFFSET($C678,-$A679,$A680))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W659","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C660","v":"n/a"},{"$f":"IF(C684=\"n/a\",\"n/a\",MAX(0,C684-1))","v":"n/a"},{"$f":"IF(D684=\"n/a\",\"n/a\",MAX(0,D684-1))","v":"n/a"},{"$f":"IF(E684=\"n/a\",\"n/a\",MAX(0,E684-1))","v":"n/a"},{"$f":"IF(F684=\"n/a\",\"n/a\",MAX(0,F684-1))","v":"n/a"},{"$f":"IF(G684=\"n/a\",\"n/a\",MAX(0,G684-1))","v":"n/a"},{"$f":"IF(H684=\"n/a\",\"n/a\",MAX(0,H684-1))","v":"n/a"},{"$f":"IF(I684=\"n/a\",\"n/a\",MAX(0,I684-1))","v":"n/a"},{"$f":"IF(J684=\"n/a\",\"n/a\",MAX(0,J684-1))","v":"n/a"},{"$f":"IF(K684=\"n/a\",\"n/a\",MAX(0,K684-1))","v":"n/a"},{"$f":"IF(L684=\"n/a\",\"n/a\",MAX(0,L684-1))","v":"n/a"},{"$f":"IF(M684=\"n/a\",\"n/a\",MAX(0,M684-1))","v":"n/a"},{"$f":"IF(N684=\"n/a\",\"n/a\",MAX(0,N684-1))","v":"n/a"},{"$f":"IF(O684=\"n/a\",\"n/a\",MAX(0,O684-1))","v":"n/a"},{"$f":"IF(P684=\"n/a\",\"n/a\",MAX(0,P684-1))","v":"n/a"},{"$f":"IF(Q684=\"n/a\",\"n/a\",MAX(0,Q684-1))","v":"n/a"},{"$f":"IF(R684=\"n/a\",\"n/a\",MAX(0,R684-1))","v":"n/a"},{"$f":"IF(S684=\"n/a\",\"n/a\",MAX(0,S684-1))","v":"n/a"},{"$f":"IF(T684=\"n/a\",\"n/a\",MAX(0,T684-1))","v":"n/a"},{"$f":"IF(U684=\"n/a\",\"n/a\",MAX(0,U684-1))","v":"n/a"},{"$f":"IF(V684=\"n/a\",\"n/a\",MAX(0,V684-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A662)","v":"RL Capex 2014-15"},null,{"$f":"D660","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"E660","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F660","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G660","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H660","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I660","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J660","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K660","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L660","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M660","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N660","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O660","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P660","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q660","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R660","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S660","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T660","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U660","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V660","v":0},{"$f":"IF(V703=\"n/a\",\"n/a\",MAX(0,V703-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W660","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C684:C705,0)),IF(SUM(C661:C682)=0,0,IF((SUMPRODUCT(C661:C682,C684:C705)/SUM(C661:C682))<0,1,(SUMPRODUCT(C661:C682,C684:C705)/SUM(C661:C682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",D684:D705,0)),IF(SUM(D661:D682)=0,0,IF((SUMPRODUCT(D661:D682,D684:D705)/SUM(D661:D682))<0,1,(SUMPRODUCT(D661:D682,D684:D705)/SUM(D661:D682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",E684:E705,0)),IF(SUM(E661:E682)=0,0,IF((SUMPRODUCT(E661:E682,E684:E705)/SUM(E661:E682))<0,1,(SUMPRODUCT(E661:E682,E684:E705)/SUM(E661:E682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",F684:F705,0)),IF(SUM(F661:F682)=0,0,IF((SUMPRODUCT(F661:F682,F684:F705)/SUM(F661:F682))<0,1,(SUMPRODUCT(F661:F682,F684:F705)/SUM(F661:F682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",G684:G705,0)),IF(SUM(G661:G682)=0,0,IF((SUMPRODUCT(G661:G682,G684:G705)/SUM(G661:G682))<0,1,(SUMPRODUCT(G661:G682,G684:G705)/SUM(G661:G682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",H684:H705,0)),IF(SUM(H661:H682)=0,0,IF((SUMPRODUCT(H661:H682,H684:H705)/SUM(H661:H682))<0,1,(SUMPRODUCT(H661:H682,H684:H705)/SUM(H661:H682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",I684:I705,0)),IF(SUM(I661:I682)=0,0,IF((SUMPRODUCT(I661:I682,I684:I705)/SUM(I661:I682))<0,1,(SUMPRODUCT(I661:I682,I684:I705)/SUM(I661:I682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",J684:J705,0)),IF(SUM(J661:J682)=0,0,IF((SUMPRODUCT(J661:J682,J684:J705)/SUM(J661:J682))<0,1,(SUMPRODUCT(J661:J682,J684:J705)/SUM(J661:J682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",K684:K705,0)),IF(SUM(K661:K682)=0,0,IF((SUMPRODUCT(K661:K682,K684:K705)/SUM(K661:K682))<0,1,(SUMPRODUCT(K661:K682,K684:K705)/SUM(K661:K682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",L684:L705,0)),IF(SUM(L661:L682)=0,0,IF((SUMPRODUCT(L661:L682,L684:L705)/SUM(L661:L682))<0,1,(SUMPRODUCT(L661:L682,L684:L705)/SUM(L661:L682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",M684:M705,0)),IF(SUM(M661:M682)=0,0,IF((SUMPRODUCT(M661:M682,M684:M705)/SUM(M661:M682))<0,1,(SUMPRODUCT(M661:M682,M684:M705)/SUM(M661:M682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",N684:N705,0)),IF(SUM(N661:N682)=0,0,IF((SUMPRODUCT(N661:N682,N684:N705)/SUM(N661:N682))<0,1,(SUMPRODUCT(N661:N682,N684:N705)/SUM(N661:N682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",O684:O705,0)),IF(SUM(O661:O682)=0,0,IF((SUMPRODUCT(O661:O682,O684:O705)/SUM(O661:O682))<0,1,(SUMPRODUCT(O661:O682,O684:O705)/SUM(O661:O682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",P684:P705,0)),IF(SUM(P661:P682)=0,0,IF((SUMPRODUCT(P661:P682,P684:P705)/SUM(P661:P682))<0,1,(SUMPRODUCT(P661:P682,P684:P705)/SUM(P661:P682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q684:Q705,0)),IF(SUM(Q661:Q682)=0,0,IF((SUMPRODUCT(Q661:Q682,Q684:Q705)/SUM(Q661:Q682))<0,1,(SUMPRODUCT(Q661:Q682,Q684:Q705)/SUM(Q661:Q682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",R684:R705,0)),IF(SUM(R661:R682)=0,0,IF((SUMPRODUCT(R661:R682,R684:R705)/SUM(R661:R682))<0,1,(SUMPRODUCT(R661:R682,R684:R705)/SUM(R661:R682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",S684:S705,0)),IF(SUM(S661:S682)=0,0,IF((SUMPRODUCT(S661:S682,S684:S705)/SUM(S661:S682))<0,1,(SUMPRODUCT(S661:S682,S684:S705)/SUM(S661:S682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",T684:T705,0)),IF(SUM(T661:T682)=0,0,IF((SUMPRODUCT(T661:T682,T684:T705)/SUM(T661:T682))<0,1,(SUMPRODUCT(T661:T682,T684:T705)/SUM(T661:T682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",U684:U705,0)),IF(SUM(U661:U682)=0,0,IF((SUMPRODUCT(U661:U682,U684:U705)/SUM(U661:U682))<0,1,(SUMPRODUCT(U661:U682,U684:U705)/SUM(U661:U682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",V684:V705,0)),IF(SUM(V661:V682)=0,0,IF((SUMPRODUCT(V661:V682,V684:V705)/SUM(V661:V682))<0,1,(SUMPRODUCT(V661:V682,V684:V705)/SUM(V661:V682)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",W684:W705,0)),IF(SUM(W661:W682)=0,0,IF((SUMPRODUCT(W661:W682,W684:W705)/SUM(W661:W682))<0,1,(SUMPRODUCT(W661:W682,W684:W705)/SUM(W661:W682)))),\"n/a\")","v":"n/a"}]
[]
["Asset Class 15",{"$f":"VLOOKUP($A708,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Equity raising costs (2003-08)"}]
[{"$f":"VALUE(REPLACE(A708,1,12,\"\"))","v":15},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A709,0)","v":53.4},{"$f":"'RAB remaining lives'!D714","v":0},{"$f":"'RAB remaining lives'!E714","v":0},{"$f":"'RAB remaining lives'!F714","v":0},{"$f":"'RAB remaining lives'!G714","v":0},{"$f":"'RAB remaining lives'!H714","v":0},{"$f":"'RAB remaining lives'!I714","v":0},{"$f":"'RAB remaining lives'!J714","v":0},{"$f":"'RAB remaining lives'!K714","v":0},{"$f":"'RAB remaining lives'!L714","v":0},{"$f":"'RAB remaining lives'!M714","v":0},{"$f":"'RAB remaining lives'!N714","v":0},{"$f":"'RAB remaining lives'!O714","v":0},{"$f":"'RAB remaining lives'!P714","v":0},{"$f":"'RAB remaining lives'!Q714","v":0},{"$f":"'RAB remaining lives'!R714","v":0},{"$f":"'RAB remaining lives'!S714","v":0},{"$f":"'RAB remaining lives'!T714","v":0},{"$f":"'RAB remaining lives'!U714","v":0},{"$f":"'RAB remaining lives'!V714","v":0},{"$f":"'RAB remaining lives'!W714","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A709,0)","v":5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A709,0)","v":5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A709,0)","v":5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A709,0)","v":5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A709,0)","v":5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A709,0)","v":5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A709,0)","v":5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A709,0)","v":5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A709,0)","v":5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A709,0)","v":5},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A709,0)","v":5}]
[0,"Depreciated starting RAB",{"$f":"C709","v":53.4},{"$f":"IFERROR(MAX(0,C711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":42.72},{"$f":"IFERROR(MAX(0,D711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":32.04},{"$f":"IFERROR(MAX(0,E711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":21.36},{"$f":"IFERROR(MAX(0,F711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":10.68},{"$f":"IFERROR(MAX(0,G711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,H711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,I711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,J711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,K711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,L711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,M711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,N711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,O711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,P711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,R711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,S711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,T711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,U711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,V711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A712)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D709","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,D712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,D712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,E712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,E712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,F712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,F712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,G712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,G712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,H712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,H712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,I712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,I712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,J712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,J712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,K712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,K712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,L712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,L712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,M712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,M712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,N712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,N712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,O712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,O712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,P712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,P712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,Q712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,Q712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,R712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,R712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,S712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,S712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,T712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,T712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,U712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,U712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,V712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,V712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K709","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L709","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M709","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N709","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O709","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P709","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q709","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R709","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S709","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T709","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U709","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V709","v":0},{"$f":"IFERROR(IF((OFFSET($C730,0,$A730))<0,\nMIN(0,V730-(OFFSET($C730,0,$A730)/(OFFSET($C728,-$A729,$A730)))),\nMAX(0,V730-(OFFSET($C730,0,$A730)/(OFFSET($C728,-$A729,$A730))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W709","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C710","v":5},{"$f":"IF(C734=\"n/a\",\"n/a\",MAX(0,C734-1))","v":4},{"$f":"IF(D734=\"n/a\",\"n/a\",MAX(0,D734-1))","v":3},{"$f":"IF(E734=\"n/a\",\"n/a\",MAX(0,E734-1))","v":2},{"$f":"IF(F734=\"n/a\",\"n/a\",MAX(0,F734-1))","v":1},{"$f":"IF(G734=\"n/a\",\"n/a\",MAX(0,G734-1))","v":0},{"$f":"IF(H734=\"n/a\",\"n/a\",MAX(0,H734-1))","v":0},{"$f":"IF(I734=\"n/a\",\"n/a\",MAX(0,I734-1))","v":0},{"$f":"IF(J734=\"n/a\",\"n/a\",MAX(0,J734-1))","v":0},{"$f":"IF(K734=\"n/a\",\"n/a\",MAX(0,K734-1))","v":0},{"$f":"IF(L734=\"n/a\",\"n/a\",MAX(0,L734-1))","v":0},{"$f":"IF(M734=\"n/a\",\"n/a\",MAX(0,M734-1))","v":0},{"$f":"IF(N734=\"n/a\",\"n/a\",MAX(0,N734-1))","v":0},{"$f":"IF(O734=\"n/a\",\"n/a\",MAX(0,O734-1))","v":0},{"$f":"IF(P734=\"n/a\",\"n/a\",MAX(0,P734-1))","v":0},{"$f":"IF(Q734=\"n/a\",\"n/a\",MAX(0,Q734-1))","v":0},{"$f":"IF(R734=\"n/a\",\"n/a\",MAX(0,R734-1))","v":0},{"$f":"IF(S734=\"n/a\",\"n/a\",MAX(0,S734-1))","v":0},{"$f":"IF(T734=\"n/a\",\"n/a\",MAX(0,T734-1))","v":0},{"$f":"IF(U734=\"n/a\",\"n/a\",MAX(0,U734-1))","v":0},{"$f":"IF(V734=\"n/a\",\"n/a\",MAX(0,V734-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A712)","v":"RL Capex 2014-15"},null,{"$f":"D710","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E710","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F710","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G710","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H710","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I710","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J710","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K710","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L710","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M710","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N710","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O710","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P710","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q710","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R710","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S710","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T710","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U710","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V710","v":0},{"$f":"IF(V753=\"n/a\",\"n/a\",MAX(0,V753-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W710","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C734:C755,0)),IF(SUM(C711:C732)=0,0,IF((SUMPRODUCT(C711:C732,C734:C755)/SUM(C711:C732))<0,1,(SUMPRODUCT(C711:C732,C734:C755)/SUM(C711:C732)))),\"n/a\")","v":5},{"$f":"IF(ISERROR(MATCH(\"n/a\",D734:D755,0)),IF(SUM(D711:D732)=0,0,IF((SUMPRODUCT(D711:D732,D734:D755)/SUM(D711:D732))<0,1,(SUMPRODUCT(D711:D732,D734:D755)/SUM(D711:D732)))),\"n/a\")","v":4},{"$f":"IF(ISERROR(MATCH(\"n/a\",E734:E755,0)),IF(SUM(E711:E732)=0,0,IF((SUMPRODUCT(E711:E732,E734:E755)/SUM(E711:E732))<0,1,(SUMPRODUCT(E711:E732,E734:E755)/SUM(E711:E732)))),\"n/a\")","v":3},{"$f":"IF(ISERROR(MATCH(\"n/a\",F734:F755,0)),IF(SUM(F711:F732)=0,0,IF((SUMPRODUCT(F711:F732,F734:F755)/SUM(F711:F732))<0,1,(SUMPRODUCT(F711:F732,F734:F755)/SUM(F711:F732)))),\"n/a\")","v":2},{"$f":"IF(ISERROR(MATCH(\"n/a\",G734:G755,0)),IF(SUM(G711:G732)=0,0,IF((SUMPRODUCT(G711:G732,G734:G755)/SUM(G711:G732))<0,1,(SUMPRODUCT(G711:G732,G734:G755)/SUM(G711:G732)))),\"n/a\")","v":1},{"$f":"IF(ISERROR(MATCH(\"n/a\",H734:H755,0)),IF(SUM(H711:H732)=0,0,IF((SUMPRODUCT(H711:H732,H734:H755)/SUM(H711:H732))<0,1,(SUMPRODUCT(H711:H732,H734:H755)/SUM(H711:H732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I734:I755,0)),IF(SUM(I711:I732)=0,0,IF((SUMPRODUCT(I711:I732,I734:I755)/SUM(I711:I732))<0,1,(SUMPRODUCT(I711:I732,I734:I755)/SUM(I711:I732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J734:J755,0)),IF(SUM(J711:J732)=0,0,IF((SUMPRODUCT(J711:J732,J734:J755)/SUM(J711:J732))<0,1,(SUMPRODUCT(J711:J732,J734:J755)/SUM(J711:J732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K734:K755,0)),IF(SUM(K711:K732)=0,0,IF((SUMPRODUCT(K711:K732,K734:K755)/SUM(K711:K732))<0,1,(SUMPRODUCT(K711:K732,K734:K755)/SUM(K711:K732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L734:L755,0)),IF(SUM(L711:L732)=0,0,IF((SUMPRODUCT(L711:L732,L734:L755)/SUM(L711:L732))<0,1,(SUMPRODUCT(L711:L732,L734:L755)/SUM(L711:L732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M734:M755,0)),IF(SUM(M711:M732)=0,0,IF((SUMPRODUCT(M711:M732,M734:M755)/SUM(M711:M732))<0,1,(SUMPRODUCT(M711:M732,M734:M755)/SUM(M711:M732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N734:N755,0)),IF(SUM(N711:N732)=0,0,IF((SUMPRODUCT(N711:N732,N734:N755)/SUM(N711:N732))<0,1,(SUMPRODUCT(N711:N732,N734:N755)/SUM(N711:N732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O734:O755,0)),IF(SUM(O711:O732)=0,0,IF((SUMPRODUCT(O711:O732,O734:O755)/SUM(O711:O732))<0,1,(SUMPRODUCT(O711:O732,O734:O755)/SUM(O711:O732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P734:P755,0)),IF(SUM(P711:P732)=0,0,IF((SUMPRODUCT(P711:P732,P734:P755)/SUM(P711:P732))<0,1,(SUMPRODUCT(P711:P732,P734:P755)/SUM(P711:P732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q734:Q755,0)),IF(SUM(Q711:Q732)=0,0,IF((SUMPRODUCT(Q711:Q732,Q734:Q755)/SUM(Q711:Q732))<0,1,(SUMPRODUCT(Q711:Q732,Q734:Q755)/SUM(Q711:Q732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R734:R755,0)),IF(SUM(R711:R732)=0,0,IF((SUMPRODUCT(R711:R732,R734:R755)/SUM(R711:R732))<0,1,(SUMPRODUCT(R711:R732,R734:R755)/SUM(R711:R732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S734:S755,0)),IF(SUM(S711:S732)=0,0,IF((SUMPRODUCT(S711:S732,S734:S755)/SUM(S711:S732))<0,1,(SUMPRODUCT(S711:S732,S734:S755)/SUM(S711:S732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T734:T755,0)),IF(SUM(T711:T732)=0,0,IF((SUMPRODUCT(T711:T732,T734:T755)/SUM(T711:T732))<0,1,(SUMPRODUCT(T711:T732,T734:T755)/SUM(T711:T732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U734:U755,0)),IF(SUM(U711:U732)=0,0,IF((SUMPRODUCT(U711:U732,U734:U755)/SUM(U711:U732))<0,1,(SUMPRODUCT(U711:U732,U734:U755)/SUM(U711:U732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V734:V755,0)),IF(SUM(V711:V732)=0,0,IF((SUMPRODUCT(V711:V732,V734:V755)/SUM(V711:V732))<0,1,(SUMPRODUCT(V711:V732,V734:V755)/SUM(V711:V732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W734:W755,0)),IF(SUM(W711:W732)=0,0,IF((SUMPRODUCT(W711:W732,W734:W755)/SUM(W711:W732))<0,1,(SUMPRODUCT(W711:W732,W734:W755)/SUM(W711:W732)))),\"n/a\")","v":0}]
[]
["Asset Class 16",{"$f":"VLOOKUP($A758,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A758,1,12,\"\"))","v":16},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A759,0)","v":0},{"$f":"'RAB remaining lives'!D764","v":0},{"$f":"'RAB remaining lives'!E764","v":0},{"$f":"'RAB remaining lives'!F764","v":0},{"$f":"'RAB remaining lives'!G764","v":0},{"$f":"'RAB remaining lives'!H764","v":0},{"$f":"'RAB remaining lives'!I764","v":0},{"$f":"'RAB remaining lives'!J764","v":0},{"$f":"'RAB remaining lives'!K764","v":0},{"$f":"'RAB remaining lives'!L764","v":0},{"$f":"'RAB remaining lives'!M764","v":0},{"$f":"'RAB remaining lives'!N764","v":0},{"$f":"'RAB remaining lives'!O764","v":0},{"$f":"'RAB remaining lives'!P764","v":0},{"$f":"'RAB remaining lives'!Q764","v":0},{"$f":"'RAB remaining lives'!R764","v":0},{"$f":"'RAB remaining lives'!S764","v":0},{"$f":"'RAB remaining lives'!T764","v":0},{"$f":"'RAB remaining lives'!U764","v":0},{"$f":"'RAB remaining lives'!V764","v":0},{"$f":"'RAB remaining lives'!W764","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A759,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C759","v":0},{"$f":"IFERROR(MAX(0,C761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,D761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,E761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,F761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,G761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,H761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,I761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,J761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,K761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,L761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,M761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,N761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,O761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,P761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,R761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,S761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,T761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,U761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,V761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A762)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D759","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,D762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,D762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,E762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,E762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,F762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,F762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,G762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,G762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,H762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,H762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,I762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,I762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,J762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,J762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,K762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,K762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,L762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,L762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,M762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,M762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,N762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,N762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,O762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,O762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,P762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,P762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,Q762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,Q762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,R762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,R762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,S762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,S762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,T762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,T762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,U762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,U762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,V762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,V762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K759","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L759","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M759","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N759","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O759","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P759","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q759","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R759","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S759","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T759","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U759","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V759","v":0},{"$f":"IFERROR(IF((OFFSET($C780,0,$A780))<0,\nMIN(0,V780-(OFFSET($C780,0,$A780)/(OFFSET($C778,-$A779,$A780)))),\nMAX(0,V780-(OFFSET($C780,0,$A780)/(OFFSET($C778,-$A779,$A780))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W759","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C760","v":0},{"$f":"IF(C784=\"n/a\",\"n/a\",MAX(0,C784-1))","v":0},{"$f":"IF(D784=\"n/a\",\"n/a\",MAX(0,D784-1))","v":0},{"$f":"IF(E784=\"n/a\",\"n/a\",MAX(0,E784-1))","v":0},{"$f":"IF(F784=\"n/a\",\"n/a\",MAX(0,F784-1))","v":0},{"$f":"IF(G784=\"n/a\",\"n/a\",MAX(0,G784-1))","v":0},{"$f":"IF(H784=\"n/a\",\"n/a\",MAX(0,H784-1))","v":0},{"$f":"IF(I784=\"n/a\",\"n/a\",MAX(0,I784-1))","v":0},{"$f":"IF(J784=\"n/a\",\"n/a\",MAX(0,J784-1))","v":0},{"$f":"IF(K784=\"n/a\",\"n/a\",MAX(0,K784-1))","v":0},{"$f":"IF(L784=\"n/a\",\"n/a\",MAX(0,L784-1))","v":0},{"$f":"IF(M784=\"n/a\",\"n/a\",MAX(0,M784-1))","v":0},{"$f":"IF(N784=\"n/a\",\"n/a\",MAX(0,N784-1))","v":0},{"$f":"IF(O784=\"n/a\",\"n/a\",MAX(0,O784-1))","v":0},{"$f":"IF(P784=\"n/a\",\"n/a\",MAX(0,P784-1))","v":0},{"$f":"IF(Q784=\"n/a\",\"n/a\",MAX(0,Q784-1))","v":0},{"$f":"IF(R784=\"n/a\",\"n/a\",MAX(0,R784-1))","v":0},{"$f":"IF(S784=\"n/a\",\"n/a\",MAX(0,S784-1))","v":0},{"$f":"IF(T784=\"n/a\",\"n/a\",MAX(0,T784-1))","v":0},{"$f":"IF(U784=\"n/a\",\"n/a\",MAX(0,U784-1))","v":0},{"$f":"IF(V784=\"n/a\",\"n/a\",MAX(0,V784-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A762)","v":"RL Capex 2014-15"},null,{"$f":"D760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K760","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L760","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M760","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N760","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O760","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P760","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q760","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R760","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S760","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T760","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U760","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V760","v":0},{"$f":"IF(V803=\"n/a\",\"n/a\",MAX(0,V803-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W760","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C784:C805,0)),IF(SUM(C761:C782)=0,0,IF((SUMPRODUCT(C761:C782,C784:C805)/SUM(C761:C782))<0,1,(SUMPRODUCT(C761:C782,C784:C805)/SUM(C761:C782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D784:D805,0)),IF(SUM(D761:D782)=0,0,IF((SUMPRODUCT(D761:D782,D784:D805)/SUM(D761:D782))<0,1,(SUMPRODUCT(D761:D782,D784:D805)/SUM(D761:D782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E784:E805,0)),IF(SUM(E761:E782)=0,0,IF((SUMPRODUCT(E761:E782,E784:E805)/SUM(E761:E782))<0,1,(SUMPRODUCT(E761:E782,E784:E805)/SUM(E761:E782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F784:F805,0)),IF(SUM(F761:F782)=0,0,IF((SUMPRODUCT(F761:F782,F784:F805)/SUM(F761:F782))<0,1,(SUMPRODUCT(F761:F782,F784:F805)/SUM(F761:F782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G784:G805,0)),IF(SUM(G761:G782)=0,0,IF((SUMPRODUCT(G761:G782,G784:G805)/SUM(G761:G782))<0,1,(SUMPRODUCT(G761:G782,G784:G805)/SUM(G761:G782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H784:H805,0)),IF(SUM(H761:H782)=0,0,IF((SUMPRODUCT(H761:H782,H784:H805)/SUM(H761:H782))<0,1,(SUMPRODUCT(H761:H782,H784:H805)/SUM(H761:H782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I784:I805,0)),IF(SUM(I761:I782)=0,0,IF((SUMPRODUCT(I761:I782,I784:I805)/SUM(I761:I782))<0,1,(SUMPRODUCT(I761:I782,I784:I805)/SUM(I761:I782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J784:J805,0)),IF(SUM(J761:J782)=0,0,IF((SUMPRODUCT(J761:J782,J784:J805)/SUM(J761:J782))<0,1,(SUMPRODUCT(J761:J782,J784:J805)/SUM(J761:J782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K784:K805,0)),IF(SUM(K761:K782)=0,0,IF((SUMPRODUCT(K761:K782,K784:K805)/SUM(K761:K782))<0,1,(SUMPRODUCT(K761:K782,K784:K805)/SUM(K761:K782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L784:L805,0)),IF(SUM(L761:L782)=0,0,IF((SUMPRODUCT(L761:L782,L784:L805)/SUM(L761:L782))<0,1,(SUMPRODUCT(L761:L782,L784:L805)/SUM(L761:L782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M784:M805,0)),IF(SUM(M761:M782)=0,0,IF((SUMPRODUCT(M761:M782,M784:M805)/SUM(M761:M782))<0,1,(SUMPRODUCT(M761:M782,M784:M805)/SUM(M761:M782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N784:N805,0)),IF(SUM(N761:N782)=0,0,IF((SUMPRODUCT(N761:N782,N784:N805)/SUM(N761:N782))<0,1,(SUMPRODUCT(N761:N782,N784:N805)/SUM(N761:N782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O784:O805,0)),IF(SUM(O761:O782)=0,0,IF((SUMPRODUCT(O761:O782,O784:O805)/SUM(O761:O782))<0,1,(SUMPRODUCT(O761:O782,O784:O805)/SUM(O761:O782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P784:P805,0)),IF(SUM(P761:P782)=0,0,IF((SUMPRODUCT(P761:P782,P784:P805)/SUM(P761:P782))<0,1,(SUMPRODUCT(P761:P782,P784:P805)/SUM(P761:P782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q784:Q805,0)),IF(SUM(Q761:Q782)=0,0,IF((SUMPRODUCT(Q761:Q782,Q784:Q805)/SUM(Q761:Q782))<0,1,(SUMPRODUCT(Q761:Q782,Q784:Q805)/SUM(Q761:Q782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R784:R805,0)),IF(SUM(R761:R782)=0,0,IF((SUMPRODUCT(R761:R782,R784:R805)/SUM(R761:R782))<0,1,(SUMPRODUCT(R761:R782,R784:R805)/SUM(R761:R782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S784:S805,0)),IF(SUM(S761:S782)=0,0,IF((SUMPRODUCT(S761:S782,S784:S805)/SUM(S761:S782))<0,1,(SUMPRODUCT(S761:S782,S784:S805)/SUM(S761:S782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T784:T805,0)),IF(SUM(T761:T782)=0,0,IF((SUMPRODUCT(T761:T782,T784:T805)/SUM(T761:T782))<0,1,(SUMPRODUCT(T761:T782,T784:T805)/SUM(T761:T782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U784:U805,0)),IF(SUM(U761:U782)=0,0,IF((SUMPRODUCT(U761:U782,U784:U805)/SUM(U761:U782))<0,1,(SUMPRODUCT(U761:U782,U784:U805)/SUM(U761:U782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V784:V805,0)),IF(SUM(V761:V782)=0,0,IF((SUMPRODUCT(V761:V782,V784:V805)/SUM(V761:V782))<0,1,(SUMPRODUCT(V761:V782,V784:V805)/SUM(V761:V782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W784:W805,0)),IF(SUM(W761:W782)=0,0,IF((SUMPRODUCT(W761:W782,W784:W805)/SUM(W761:W782))<0,1,(SUMPRODUCT(W761:W782,W784:W805)/SUM(W761:W782)))),\"n/a\")","v":0}]
[]
["Asset Class 17",{"$f":"VLOOKUP($A808,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A808,1,12,\"\"))","v":17},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A809,0)","v":0},{"$f":"'RAB remaining lives'!D814","v":0},{"$f":"'RAB remaining lives'!E814","v":0},{"$f":"'RAB remaining lives'!F814","v":0},{"$f":"'RAB remaining lives'!G814","v":0},{"$f":"'RAB remaining lives'!H814","v":0},{"$f":"'RAB remaining lives'!I814","v":0},{"$f":"'RAB remaining lives'!J814","v":0},{"$f":"'RAB remaining lives'!K814","v":0},{"$f":"'RAB remaining lives'!L814","v":0},{"$f":"'RAB remaining lives'!M814","v":0},{"$f":"'RAB remaining lives'!N814","v":0},{"$f":"'RAB remaining lives'!O814","v":0},{"$f":"'RAB remaining lives'!P814","v":0},{"$f":"'RAB remaining lives'!Q814","v":0},{"$f":"'RAB remaining lives'!R814","v":0},{"$f":"'RAB remaining lives'!S814","v":0},{"$f":"'RAB remaining lives'!T814","v":0},{"$f":"'RAB remaining lives'!U814","v":0},{"$f":"'RAB remaining lives'!V814","v":0},{"$f":"'RAB remaining lives'!W814","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A809,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C809","v":0},{"$f":"IFERROR(MAX(0,C811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,D811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,E811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,F811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,G811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,H811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,I811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,J811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,K811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,L811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,M811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,N811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,O811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,P811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,R811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,S811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,T811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,U811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,V811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A812)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D809","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,D812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,D812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,E812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,E812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,F812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,F812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,G812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,G812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,H812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,H812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,I812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,I812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,J812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,J812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,K812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,K812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,L812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,L812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,M812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,M812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,N812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,N812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,O812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,O812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,P812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,P812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,Q812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,Q812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,R812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,R812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,S812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,S812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,T812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,T812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,U812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,U812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,V812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,V812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K809","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L809","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M809","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N809","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O809","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P809","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q809","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R809","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S809","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T809","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U809","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V809","v":0},{"$f":"IFERROR(IF((OFFSET($C830,0,$A830))<0,\nMIN(0,V830-(OFFSET($C830,0,$A830)/(OFFSET($C828,-$A829,$A830)))),\nMAX(0,V830-(OFFSET($C830,0,$A830)/(OFFSET($C828,-$A829,$A830))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W809","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C810","v":0},{"$f":"IF(C834=\"n/a\",\"n/a\",MAX(0,C834-1))","v":0},{"$f":"IF(D834=\"n/a\",\"n/a\",MAX(0,D834-1))","v":0},{"$f":"IF(E834=\"n/a\",\"n/a\",MAX(0,E834-1))","v":0},{"$f":"IF(F834=\"n/a\",\"n/a\",MAX(0,F834-1))","v":0},{"$f":"IF(G834=\"n/a\",\"n/a\",MAX(0,G834-1))","v":0},{"$f":"IF(H834=\"n/a\",\"n/a\",MAX(0,H834-1))","v":0},{"$f":"IF(I834=\"n/a\",\"n/a\",MAX(0,I834-1))","v":0},{"$f":"IF(J834=\"n/a\",\"n/a\",MAX(0,J834-1))","v":0},{"$f":"IF(K834=\"n/a\",\"n/a\",MAX(0,K834-1))","v":0},{"$f":"IF(L834=\"n/a\",\"n/a\",MAX(0,L834-1))","v":0},{"$f":"IF(M834=\"n/a\",\"n/a\",MAX(0,M834-1))","v":0},{"$f":"IF(N834=\"n/a\",\"n/a\",MAX(0,N834-1))","v":0},{"$f":"IF(O834=\"n/a\",\"n/a\",MAX(0,O834-1))","v":0},{"$f":"IF(P834=\"n/a\",\"n/a\",MAX(0,P834-1))","v":0},{"$f":"IF(Q834=\"n/a\",\"n/a\",MAX(0,Q834-1))","v":0},{"$f":"IF(R834=\"n/a\",\"n/a\",MAX(0,R834-1))","v":0},{"$f":"IF(S834=\"n/a\",\"n/a\",MAX(0,S834-1))","v":0},{"$f":"IF(T834=\"n/a\",\"n/a\",MAX(0,T834-1))","v":0},{"$f":"IF(U834=\"n/a\",\"n/a\",MAX(0,U834-1))","v":0},{"$f":"IF(V834=\"n/a\",\"n/a\",MAX(0,V834-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A812)","v":"RL Capex 2014-15"},null,{"$f":"D810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K810","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L810","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M810","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N810","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O810","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P810","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q810","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R810","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S810","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T810","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U810","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V810","v":0},{"$f":"IF(V853=\"n/a\",\"n/a\",MAX(0,V853-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W810","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C834:C855,0)),IF(SUM(C811:C832)=0,0,IF((SUMPRODUCT(C811:C832,C834:C855)/SUM(C811:C832))<0,1,(SUMPRODUCT(C811:C832,C834:C855)/SUM(C811:C832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D834:D855,0)),IF(SUM(D811:D832)=0,0,IF((SUMPRODUCT(D811:D832,D834:D855)/SUM(D811:D832))<0,1,(SUMPRODUCT(D811:D832,D834:D855)/SUM(D811:D832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E834:E855,0)),IF(SUM(E811:E832)=0,0,IF((SUMPRODUCT(E811:E832,E834:E855)/SUM(E811:E832))<0,1,(SUMPRODUCT(E811:E832,E834:E855)/SUM(E811:E832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F834:F855,0)),IF(SUM(F811:F832)=0,0,IF((SUMPRODUCT(F811:F832,F834:F855)/SUM(F811:F832))<0,1,(SUMPRODUCT(F811:F832,F834:F855)/SUM(F811:F832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G834:G855,0)),IF(SUM(G811:G832)=0,0,IF((SUMPRODUCT(G811:G832,G834:G855)/SUM(G811:G832))<0,1,(SUMPRODUCT(G811:G832,G834:G855)/SUM(G811:G832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H834:H855,0)),IF(SUM(H811:H832)=0,0,IF((SUMPRODUCT(H811:H832,H834:H855)/SUM(H811:H832))<0,1,(SUMPRODUCT(H811:H832,H834:H855)/SUM(H811:H832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I834:I855,0)),IF(SUM(I811:I832)=0,0,IF((SUMPRODUCT(I811:I832,I834:I855)/SUM(I811:I832))<0,1,(SUMPRODUCT(I811:I832,I834:I855)/SUM(I811:I832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J834:J855,0)),IF(SUM(J811:J832)=0,0,IF((SUMPRODUCT(J811:J832,J834:J855)/SUM(J811:J832))<0,1,(SUMPRODUCT(J811:J832,J834:J855)/SUM(J811:J832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K834:K855,0)),IF(SUM(K811:K832)=0,0,IF((SUMPRODUCT(K811:K832,K834:K855)/SUM(K811:K832))<0,1,(SUMPRODUCT(K811:K832,K834:K855)/SUM(K811:K832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L834:L855,0)),IF(SUM(L811:L832)=0,0,IF((SUMPRODUCT(L811:L832,L834:L855)/SUM(L811:L832))<0,1,(SUMPRODUCT(L811:L832,L834:L855)/SUM(L811:L832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M834:M855,0)),IF(SUM(M811:M832)=0,0,IF((SUMPRODUCT(M811:M832,M834:M855)/SUM(M811:M832))<0,1,(SUMPRODUCT(M811:M832,M834:M855)/SUM(M811:M832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N834:N855,0)),IF(SUM(N811:N832)=0,0,IF((SUMPRODUCT(N811:N832,N834:N855)/SUM(N811:N832))<0,1,(SUMPRODUCT(N811:N832,N834:N855)/SUM(N811:N832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O834:O855,0)),IF(SUM(O811:O832)=0,0,IF((SUMPRODUCT(O811:O832,O834:O855)/SUM(O811:O832))<0,1,(SUMPRODUCT(O811:O832,O834:O855)/SUM(O811:O832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P834:P855,0)),IF(SUM(P811:P832)=0,0,IF((SUMPRODUCT(P811:P832,P834:P855)/SUM(P811:P832))<0,1,(SUMPRODUCT(P811:P832,P834:P855)/SUM(P811:P832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q834:Q855,0)),IF(SUM(Q811:Q832)=0,0,IF((SUMPRODUCT(Q811:Q832,Q834:Q855)/SUM(Q811:Q832))<0,1,(SUMPRODUCT(Q811:Q832,Q834:Q855)/SUM(Q811:Q832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R834:R855,0)),IF(SUM(R811:R832)=0,0,IF((SUMPRODUCT(R811:R832,R834:R855)/SUM(R811:R832))<0,1,(SUMPRODUCT(R811:R832,R834:R855)/SUM(R811:R832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S834:S855,0)),IF(SUM(S811:S832)=0,0,IF((SUMPRODUCT(S811:S832,S834:S855)/SUM(S811:S832))<0,1,(SUMPRODUCT(S811:S832,S834:S855)/SUM(S811:S832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T834:T855,0)),IF(SUM(T811:T832)=0,0,IF((SUMPRODUCT(T811:T832,T834:T855)/SUM(T811:T832))<0,1,(SUMPRODUCT(T811:T832,T834:T855)/SUM(T811:T832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U834:U855,0)),IF(SUM(U811:U832)=0,0,IF((SUMPRODUCT(U811:U832,U834:U855)/SUM(U811:U832))<0,1,(SUMPRODUCT(U811:U832,U834:U855)/SUM(U811:U832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V834:V855,0)),IF(SUM(V811:V832)=0,0,IF((SUMPRODUCT(V811:V832,V834:V855)/SUM(V811:V832))<0,1,(SUMPRODUCT(V811:V832,V834:V855)/SUM(V811:V832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W834:W855,0)),IF(SUM(W811:W832)=0,0,IF((SUMPRODUCT(W811:W832,W834:W855)/SUM(W811:W832))<0,1,(SUMPRODUCT(W811:W832,W834:W855)/SUM(W811:W832)))),\"n/a\")","v":0}]
[]
["Asset Class 18",{"$f":"VLOOKUP($A858,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A858,1,12,\"\"))","v":18},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A859,0)","v":0},{"$f":"'RAB remaining lives'!D864","v":0},{"$f":"'RAB remaining lives'!E864","v":0},{"$f":"'RAB remaining lives'!F864","v":0},{"$f":"'RAB remaining lives'!G864","v":0},{"$f":"'RAB remaining lives'!H864","v":0},{"$f":"'RAB remaining lives'!I864","v":0},{"$f":"'RAB remaining lives'!J864","v":0},{"$f":"'RAB remaining lives'!K864","v":0},{"$f":"'RAB remaining lives'!L864","v":0},{"$f":"'RAB remaining lives'!M864","v":0},{"$f":"'RAB remaining lives'!N864","v":0},{"$f":"'RAB remaining lives'!O864","v":0},{"$f":"'RAB remaining lives'!P864","v":0},{"$f":"'RAB remaining lives'!Q864","v":0},{"$f":"'RAB remaining lives'!R864","v":0},{"$f":"'RAB remaining lives'!S864","v":0},{"$f":"'RAB remaining lives'!T864","v":0},{"$f":"'RAB remaining lives'!U864","v":0},{"$f":"'RAB remaining lives'!V864","v":0},{"$f":"'RAB remaining lives'!W864","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A859,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C859","v":0},{"$f":"IFERROR(MAX(0,C861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,D861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,E861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,F861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,G861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,H861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,I861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,J861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,K861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,L861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,M861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,N861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,O861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,P861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,R861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,S861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,T861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,U861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,V861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A862)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D859","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,D862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,D862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,E862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,E862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,F862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,F862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,G862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,G862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,H862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,H862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,I862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,I862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,J862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,J862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,K862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,K862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,L862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,L862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,M862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,M862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,N862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,N862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,O862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,O862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,P862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,P862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,Q862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,Q862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,R862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,R862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,S862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,S862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,T862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,T862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,U862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,U862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,V862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,V862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K859","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L859","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M859","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N859","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O859","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P859","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q859","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R859","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S859","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T859","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U859","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V859","v":0},{"$f":"IFERROR(IF((OFFSET($C880,0,$A880))<0,\nMIN(0,V880-(OFFSET($C880,0,$A880)/(OFFSET($C878,-$A879,$A880)))),\nMAX(0,V880-(OFFSET($C880,0,$A880)/(OFFSET($C878,-$A879,$A880))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W859","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C860","v":0},{"$f":"IF(C884=\"n/a\",\"n/a\",MAX(0,C884-1))","v":0},{"$f":"IF(D884=\"n/a\",\"n/a\",MAX(0,D884-1))","v":0},{"$f":"IF(E884=\"n/a\",\"n/a\",MAX(0,E884-1))","v":0},{"$f":"IF(F884=\"n/a\",\"n/a\",MAX(0,F884-1))","v":0},{"$f":"IF(G884=\"n/a\",\"n/a\",MAX(0,G884-1))","v":0},{"$f":"IF(H884=\"n/a\",\"n/a\",MAX(0,H884-1))","v":0},{"$f":"IF(I884=\"n/a\",\"n/a\",MAX(0,I884-1))","v":0},{"$f":"IF(J884=\"n/a\",\"n/a\",MAX(0,J884-1))","v":0},{"$f":"IF(K884=\"n/a\",\"n/a\",MAX(0,K884-1))","v":0},{"$f":"IF(L884=\"n/a\",\"n/a\",MAX(0,L884-1))","v":0},{"$f":"IF(M884=\"n/a\",\"n/a\",MAX(0,M884-1))","v":0},{"$f":"IF(N884=\"n/a\",\"n/a\",MAX(0,N884-1))","v":0},{"$f":"IF(O884=\"n/a\",\"n/a\",MAX(0,O884-1))","v":0},{"$f":"IF(P884=\"n/a\",\"n/a\",MAX(0,P884-1))","v":0},{"$f":"IF(Q884=\"n/a\",\"n/a\",MAX(0,Q884-1))","v":0},{"$f":"IF(R884=\"n/a\",\"n/a\",MAX(0,R884-1))","v":0},{"$f":"IF(S884=\"n/a\",\"n/a\",MAX(0,S884-1))","v":0},{"$f":"IF(T884=\"n/a\",\"n/a\",MAX(0,T884-1))","v":0},{"$f":"IF(U884=\"n/a\",\"n/a\",MAX(0,U884-1))","v":0},{"$f":"IF(V884=\"n/a\",\"n/a\",MAX(0,V884-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A862)","v":"RL Capex 2014-15"},null,{"$f":"D860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K860","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L860","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M860","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N860","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O860","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P860","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q860","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R860","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S860","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T860","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U860","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V860","v":0},{"$f":"IF(V903=\"n/a\",\"n/a\",MAX(0,V903-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W860","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C884:C905,0)),IF(SUM(C861:C882)=0,0,IF((SUMPRODUCT(C861:C882,C884:C905)/SUM(C861:C882))<0,1,(SUMPRODUCT(C861:C882,C884:C905)/SUM(C861:C882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D884:D905,0)),IF(SUM(D861:D882)=0,0,IF((SUMPRODUCT(D861:D882,D884:D905)/SUM(D861:D882))<0,1,(SUMPRODUCT(D861:D882,D884:D905)/SUM(D861:D882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E884:E905,0)),IF(SUM(E861:E882)=0,0,IF((SUMPRODUCT(E861:E882,E884:E905)/SUM(E861:E882))<0,1,(SUMPRODUCT(E861:E882,E884:E905)/SUM(E861:E882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F884:F905,0)),IF(SUM(F861:F882)=0,0,IF((SUMPRODUCT(F861:F882,F884:F905)/SUM(F861:F882))<0,1,(SUMPRODUCT(F861:F882,F884:F905)/SUM(F861:F882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G884:G905,0)),IF(SUM(G861:G882)=0,0,IF((SUMPRODUCT(G861:G882,G884:G905)/SUM(G861:G882))<0,1,(SUMPRODUCT(G861:G882,G884:G905)/SUM(G861:G882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H884:H905,0)),IF(SUM(H861:H882)=0,0,IF((SUMPRODUCT(H861:H882,H884:H905)/SUM(H861:H882))<0,1,(SUMPRODUCT(H861:H882,H884:H905)/SUM(H861:H882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I884:I905,0)),IF(SUM(I861:I882)=0,0,IF((SUMPRODUCT(I861:I882,I884:I905)/SUM(I861:I882))<0,1,(SUMPRODUCT(I861:I882,I884:I905)/SUM(I861:I882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J884:J905,0)),IF(SUM(J861:J882)=0,0,IF((SUMPRODUCT(J861:J882,J884:J905)/SUM(J861:J882))<0,1,(SUMPRODUCT(J861:J882,J884:J905)/SUM(J861:J882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K884:K905,0)),IF(SUM(K861:K882)=0,0,IF((SUMPRODUCT(K861:K882,K884:K905)/SUM(K861:K882))<0,1,(SUMPRODUCT(K861:K882,K884:K905)/SUM(K861:K882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L884:L905,0)),IF(SUM(L861:L882)=0,0,IF((SUMPRODUCT(L861:L882,L884:L905)/SUM(L861:L882))<0,1,(SUMPRODUCT(L861:L882,L884:L905)/SUM(L861:L882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M884:M905,0)),IF(SUM(M861:M882)=0,0,IF((SUMPRODUCT(M861:M882,M884:M905)/SUM(M861:M882))<0,1,(SUMPRODUCT(M861:M882,M884:M905)/SUM(M861:M882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N884:N905,0)),IF(SUM(N861:N882)=0,0,IF((SUMPRODUCT(N861:N882,N884:N905)/SUM(N861:N882))<0,1,(SUMPRODUCT(N861:N882,N884:N905)/SUM(N861:N882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O884:O905,0)),IF(SUM(O861:O882)=0,0,IF((SUMPRODUCT(O861:O882,O884:O905)/SUM(O861:O882))<0,1,(SUMPRODUCT(O861:O882,O884:O905)/SUM(O861:O882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P884:P905,0)),IF(SUM(P861:P882)=0,0,IF((SUMPRODUCT(P861:P882,P884:P905)/SUM(P861:P882))<0,1,(SUMPRODUCT(P861:P882,P884:P905)/SUM(P861:P882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q884:Q905,0)),IF(SUM(Q861:Q882)=0,0,IF((SUMPRODUCT(Q861:Q882,Q884:Q905)/SUM(Q861:Q882))<0,1,(SUMPRODUCT(Q861:Q882,Q884:Q905)/SUM(Q861:Q882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R884:R905,0)),IF(SUM(R861:R882)=0,0,IF((SUMPRODUCT(R861:R882,R884:R905)/SUM(R861:R882))<0,1,(SUMPRODUCT(R861:R882,R884:R905)/SUM(R861:R882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S884:S905,0)),IF(SUM(S861:S882)=0,0,IF((SUMPRODUCT(S861:S882,S884:S905)/SUM(S861:S882))<0,1,(SUMPRODUCT(S861:S882,S884:S905)/SUM(S861:S882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T884:T905,0)),IF(SUM(T861:T882)=0,0,IF((SUMPRODUCT(T861:T882,T884:T905)/SUM(T861:T882))<0,1,(SUMPRODUCT(T861:T882,T884:T905)/SUM(T861:T882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U884:U905,0)),IF(SUM(U861:U882)=0,0,IF((SUMPRODUCT(U861:U882,U884:U905)/SUM(U861:U882))<0,1,(SUMPRODUCT(U861:U882,U884:U905)/SUM(U861:U882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V884:V905,0)),IF(SUM(V861:V882)=0,0,IF((SUMPRODUCT(V861:V882,V884:V905)/SUM(V861:V882))<0,1,(SUMPRODUCT(V861:V882,V884:V905)/SUM(V861:V882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W884:W905,0)),IF(SUM(W861:W882)=0,0,IF((SUMPRODUCT(W861:W882,W884:W905)/SUM(W861:W882))<0,1,(SUMPRODUCT(W861:W882,W884:W905)/SUM(W861:W882)))),\"n/a\")","v":0}]
[]
["Asset Class 19",{"$f":"VLOOKUP($A908,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A908,1,12,\"\"))","v":19},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A909,0)","v":0},{"$f":"'RAB remaining lives'!D914","v":0},{"$f":"'RAB remaining lives'!E914","v":0},{"$f":"'RAB remaining lives'!F914","v":0},{"$f":"'RAB remaining lives'!G914","v":0},{"$f":"'RAB remaining lives'!H914","v":0},{"$f":"'RAB remaining lives'!I914","v":0},{"$f":"'RAB remaining lives'!J914","v":0},{"$f":"'RAB remaining lives'!K914","v":0},{"$f":"'RAB remaining lives'!L914","v":0},{"$f":"'RAB remaining lives'!M914","v":0},{"$f":"'RAB remaining lives'!N914","v":0},{"$f":"'RAB remaining lives'!O914","v":0},{"$f":"'RAB remaining lives'!P914","v":0},{"$f":"'RAB remaining lives'!Q914","v":0},{"$f":"'RAB remaining lives'!R914","v":0},{"$f":"'RAB remaining lives'!S914","v":0},{"$f":"'RAB remaining lives'!T914","v":0},{"$f":"'RAB remaining lives'!U914","v":0},{"$f":"'RAB remaining lives'!V914","v":0},{"$f":"'RAB remaining lives'!W914","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A909,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C909","v":0},{"$f":"IFERROR(MAX(0,C911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,D911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,E911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,F911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,G911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,H911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,I911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,J911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,K911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,L911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,M911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,N911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,O911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,P911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,R911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,S911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,T911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,U911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,V911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A912)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D909","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,D912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,D912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,E912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,E912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,F912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,F912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,G912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,G912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,H912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,H912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,I912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,I912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,J912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,J912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,K912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,K912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,L912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,L912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,M912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,M912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,N912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,N912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,O912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,O912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,P912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,P912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,Q912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,Q912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,R912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,R912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,S912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,S912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,T912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,T912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,U912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,U912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,V912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,V912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K909","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L909","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M909","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N909","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O909","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P909","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q909","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R909","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S909","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T909","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U909","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V909","v":0},{"$f":"IFERROR(IF((OFFSET($C930,0,$A930))<0,\nMIN(0,V930-(OFFSET($C930,0,$A930)/(OFFSET($C928,-$A929,$A930)))),\nMAX(0,V930-(OFFSET($C930,0,$A930)/(OFFSET($C928,-$A929,$A930))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W909","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C910","v":0},{"$f":"IF(C934=\"n/a\",\"n/a\",MAX(0,C934-1))","v":0},{"$f":"IF(D934=\"n/a\",\"n/a\",MAX(0,D934-1))","v":0},{"$f":"IF(E934=\"n/a\",\"n/a\",MAX(0,E934-1))","v":0},{"$f":"IF(F934=\"n/a\",\"n/a\",MAX(0,F934-1))","v":0},{"$f":"IF(G934=\"n/a\",\"n/a\",MAX(0,G934-1))","v":0},{"$f":"IF(H934=\"n/a\",\"n/a\",MAX(0,H934-1))","v":0},{"$f":"IF(I934=\"n/a\",\"n/a\",MAX(0,I934-1))","v":0},{"$f":"IF(J934=\"n/a\",\"n/a\",MAX(0,J934-1))","v":0},{"$f":"IF(K934=\"n/a\",\"n/a\",MAX(0,K934-1))","v":0},{"$f":"IF(L934=\"n/a\",\"n/a\",MAX(0,L934-1))","v":0},{"$f":"IF(M934=\"n/a\",\"n/a\",MAX(0,M934-1))","v":0},{"$f":"IF(N934=\"n/a\",\"n/a\",MAX(0,N934-1))","v":0},{"$f":"IF(O934=\"n/a\",\"n/a\",MAX(0,O934-1))","v":0},{"$f":"IF(P934=\"n/a\",\"n/a\",MAX(0,P934-1))","v":0},{"$f":"IF(Q934=\"n/a\",\"n/a\",MAX(0,Q934-1))","v":0},{"$f":"IF(R934=\"n/a\",\"n/a\",MAX(0,R934-1))","v":0},{"$f":"IF(S934=\"n/a\",\"n/a\",MAX(0,S934-1))","v":0},{"$f":"IF(T934=\"n/a\",\"n/a\",MAX(0,T934-1))","v":0},{"$f":"IF(U934=\"n/a\",\"n/a\",MAX(0,U934-1))","v":0},{"$f":"IF(V934=\"n/a\",\"n/a\",MAX(0,V934-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A912)","v":"RL Capex 2014-15"},null,{"$f":"D910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K910","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L910","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M910","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N910","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O910","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P910","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q910","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R910","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S910","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T910","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U910","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V910","v":0},{"$f":"IF(V953=\"n/a\",\"n/a\",MAX(0,V953-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W910","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C934:C955,0)),IF(SUM(C911:C932)=0,0,IF((SUMPRODUCT(C911:C932,C934:C955)/SUM(C911:C932))<0,1,(SUMPRODUCT(C911:C932,C934:C955)/SUM(C911:C932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D934:D955,0)),IF(SUM(D911:D932)=0,0,IF((SUMPRODUCT(D911:D932,D934:D955)/SUM(D911:D932))<0,1,(SUMPRODUCT(D911:D932,D934:D955)/SUM(D911:D932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E934:E955,0)),IF(SUM(E911:E932)=0,0,IF((SUMPRODUCT(E911:E932,E934:E955)/SUM(E911:E932))<0,1,(SUMPRODUCT(E911:E932,E934:E955)/SUM(E911:E932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F934:F955,0)),IF(SUM(F911:F932)=0,0,IF((SUMPRODUCT(F911:F932,F934:F955)/SUM(F911:F932))<0,1,(SUMPRODUCT(F911:F932,F934:F955)/SUM(F911:F932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G934:G955,0)),IF(SUM(G911:G932)=0,0,IF((SUMPRODUCT(G911:G932,G934:G955)/SUM(G911:G932))<0,1,(SUMPRODUCT(G911:G932,G934:G955)/SUM(G911:G932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H934:H955,0)),IF(SUM(H911:H932)=0,0,IF((SUMPRODUCT(H911:H932,H934:H955)/SUM(H911:H932))<0,1,(SUMPRODUCT(H911:H932,H934:H955)/SUM(H911:H932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I934:I955,0)),IF(SUM(I911:I932)=0,0,IF((SUMPRODUCT(I911:I932,I934:I955)/SUM(I911:I932))<0,1,(SUMPRODUCT(I911:I932,I934:I955)/SUM(I911:I932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J934:J955,0)),IF(SUM(J911:J932)=0,0,IF((SUMPRODUCT(J911:J932,J934:J955)/SUM(J911:J932))<0,1,(SUMPRODUCT(J911:J932,J934:J955)/SUM(J911:J932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K934:K955,0)),IF(SUM(K911:K932)=0,0,IF((SUMPRODUCT(K911:K932,K934:K955)/SUM(K911:K932))<0,1,(SUMPRODUCT(K911:K932,K934:K955)/SUM(K911:K932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L934:L955,0)),IF(SUM(L911:L932)=0,0,IF((SUMPRODUCT(L911:L932,L934:L955)/SUM(L911:L932))<0,1,(SUMPRODUCT(L911:L932,L934:L955)/SUM(L911:L932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M934:M955,0)),IF(SUM(M911:M932)=0,0,IF((SUMPRODUCT(M911:M932,M934:M955)/SUM(M911:M932))<0,1,(SUMPRODUCT(M911:M932,M934:M955)/SUM(M911:M932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N934:N955,0)),IF(SUM(N911:N932)=0,0,IF((SUMPRODUCT(N911:N932,N934:N955)/SUM(N911:N932))<0,1,(SUMPRODUCT(N911:N932,N934:N955)/SUM(N911:N932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O934:O955,0)),IF(SUM(O911:O932)=0,0,IF((SUMPRODUCT(O911:O932,O934:O955)/SUM(O911:O932))<0,1,(SUMPRODUCT(O911:O932,O934:O955)/SUM(O911:O932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P934:P955,0)),IF(SUM(P911:P932)=0,0,IF((SUMPRODUCT(P911:P932,P934:P955)/SUM(P911:P932))<0,1,(SUMPRODUCT(P911:P932,P934:P955)/SUM(P911:P932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q934:Q955,0)),IF(SUM(Q911:Q932)=0,0,IF((SUMPRODUCT(Q911:Q932,Q934:Q955)/SUM(Q911:Q932))<0,1,(SUMPRODUCT(Q911:Q932,Q934:Q955)/SUM(Q911:Q932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R934:R955,0)),IF(SUM(R911:R932)=0,0,IF((SUMPRODUCT(R911:R932,R934:R955)/SUM(R911:R932))<0,1,(SUMPRODUCT(R911:R932,R934:R955)/SUM(R911:R932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S934:S955,0)),IF(SUM(S911:S932)=0,0,IF((SUMPRODUCT(S911:S932,S934:S955)/SUM(S911:S932))<0,1,(SUMPRODUCT(S911:S932,S934:S955)/SUM(S911:S932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T934:T955,0)),IF(SUM(T911:T932)=0,0,IF((SUMPRODUCT(T911:T932,T934:T955)/SUM(T911:T932))<0,1,(SUMPRODUCT(T911:T932,T934:T955)/SUM(T911:T932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U934:U955,0)),IF(SUM(U911:U932)=0,0,IF((SUMPRODUCT(U911:U932,U934:U955)/SUM(U911:U932))<0,1,(SUMPRODUCT(U911:U932,U934:U955)/SUM(U911:U932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V934:V955,0)),IF(SUM(V911:V932)=0,0,IF((SUMPRODUCT(V911:V932,V934:V955)/SUM(V911:V932))<0,1,(SUMPRODUCT(V911:V932,V934:V955)/SUM(V911:V932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W934:W955,0)),IF(SUM(W911:W932)=0,0,IF((SUMPRODUCT(W911:W932,W934:W955)/SUM(W911:W932))<0,1,(SUMPRODUCT(W911:W932,W934:W955)/SUM(W911:W932)))),\"n/a\")","v":0}]
[]
["Asset Class 20",{"$f":"VLOOKUP($A958,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A958,1,12,\"\"))","v":20},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A959,0)","v":0},{"$f":"'RAB remaining lives'!D964","v":0},{"$f":"'RAB remaining lives'!E964","v":0},{"$f":"'RAB remaining lives'!F964","v":0},{"$f":"'RAB remaining lives'!G964","v":0},{"$f":"'RAB remaining lives'!H964","v":0},{"$f":"'RAB remaining lives'!I964","v":0},{"$f":"'RAB remaining lives'!J964","v":0},{"$f":"'RAB remaining lives'!K964","v":0},{"$f":"'RAB remaining lives'!L964","v":0},{"$f":"'RAB remaining lives'!M964","v":0},{"$f":"'RAB remaining lives'!N964","v":0},{"$f":"'RAB remaining lives'!O964","v":0},{"$f":"'RAB remaining lives'!P964","v":0},{"$f":"'RAB remaining lives'!Q964","v":0},{"$f":"'RAB remaining lives'!R964","v":0},{"$f":"'RAB remaining lives'!S964","v":0},{"$f":"'RAB remaining lives'!T964","v":0},{"$f":"'RAB remaining lives'!U964","v":0},{"$f":"'RAB remaining lives'!V964","v":0},{"$f":"'RAB remaining lives'!W964","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A959,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C959","v":0},{"$f":"IFERROR(MAX(0,C961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,D961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,E961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,F961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,G961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,H961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,I961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,J961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,K961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,L961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,M961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,N961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,O961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,P961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,R961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,S961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,T961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,U961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,V961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A962)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D959","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,D962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,D962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,E962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,E962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,F962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,F962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,G962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,G962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,H962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,H962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,I962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,I962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,J962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,J962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,K962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,K962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,L962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,L962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,M962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,M962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,N962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,N962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,O962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,O962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,P962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,P962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,Q962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,Q962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,R962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,R962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,S962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,S962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,T962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,T962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,U962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,U962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,V962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,V962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K959","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L959","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M959","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N959","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O959","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P959","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q959","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R959","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S959","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T959","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U959","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V959","v":0},{"$f":"IFERROR(IF((OFFSET($C980,0,$A980))<0,\nMIN(0,V980-(OFFSET($C980,0,$A980)/(OFFSET($C978,-$A979,$A980)))),\nMAX(0,V980-(OFFSET($C980,0,$A980)/(OFFSET($C978,-$A979,$A980))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W959","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C960","v":0},{"$f":"IF(C984=\"n/a\",\"n/a\",MAX(0,C984-1))","v":0},{"$f":"IF(D984=\"n/a\",\"n/a\",MAX(0,D984-1))","v":0},{"$f":"IF(E984=\"n/a\",\"n/a\",MAX(0,E984-1))","v":0},{"$f":"IF(F984=\"n/a\",\"n/a\",MAX(0,F984-1))","v":0},{"$f":"IF(G984=\"n/a\",\"n/a\",MAX(0,G984-1))","v":0},{"$f":"IF(H984=\"n/a\",\"n/a\",MAX(0,H984-1))","v":0},{"$f":"IF(I984=\"n/a\",\"n/a\",MAX(0,I984-1))","v":0},{"$f":"IF(J984=\"n/a\",\"n/a\",MAX(0,J984-1))","v":0},{"$f":"IF(K984=\"n/a\",\"n/a\",MAX(0,K984-1))","v":0},{"$f":"IF(L984=\"n/a\",\"n/a\",MAX(0,L984-1))","v":0},{"$f":"IF(M984=\"n/a\",\"n/a\",MAX(0,M984-1))","v":0},{"$f":"IF(N984=\"n/a\",\"n/a\",MAX(0,N984-1))","v":0},{"$f":"IF(O984=\"n/a\",\"n/a\",MAX(0,O984-1))","v":0},{"$f":"IF(P984=\"n/a\",\"n/a\",MAX(0,P984-1))","v":0},{"$f":"IF(Q984=\"n/a\",\"n/a\",MAX(0,Q984-1))","v":0},{"$f":"IF(R984=\"n/a\",\"n/a\",MAX(0,R984-1))","v":0},{"$f":"IF(S984=\"n/a\",\"n/a\",MAX(0,S984-1))","v":0},{"$f":"IF(T984=\"n/a\",\"n/a\",MAX(0,T984-1))","v":0},{"$f":"IF(U984=\"n/a\",\"n/a\",MAX(0,U984-1))","v":0},{"$f":"IF(V984=\"n/a\",\"n/a\",MAX(0,V984-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A962)","v":"RL Capex 2014-15"},null,{"$f":"D960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K960","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L960","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M960","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N960","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O960","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P960","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q960","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R960","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S960","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T960","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U960","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V960","v":0},{"$f":"IF(V1003=\"n/a\",\"n/a\",MAX(0,V1003-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W960","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C984:C1005,0)),IF(SUM(C961:C982)=0,0,IF((SUMPRODUCT(C961:C982,C984:C1005)/SUM(C961:C982))<0,1,(SUMPRODUCT(C961:C982,C984:C1005)/SUM(C961:C982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D984:D1005,0)),IF(SUM(D961:D982)=0,0,IF((SUMPRODUCT(D961:D982,D984:D1005)/SUM(D961:D982))<0,1,(SUMPRODUCT(D961:D982,D984:D1005)/SUM(D961:D982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E984:E1005,0)),IF(SUM(E961:E982)=0,0,IF((SUMPRODUCT(E961:E982,E984:E1005)/SUM(E961:E982))<0,1,(SUMPRODUCT(E961:E982,E984:E1005)/SUM(E961:E982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F984:F1005,0)),IF(SUM(F961:F982)=0,0,IF((SUMPRODUCT(F961:F982,F984:F1005)/SUM(F961:F982))<0,1,(SUMPRODUCT(F961:F982,F984:F1005)/SUM(F961:F982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G984:G1005,0)),IF(SUM(G961:G982)=0,0,IF((SUMPRODUCT(G961:G982,G984:G1005)/SUM(G961:G982))<0,1,(SUMPRODUCT(G961:G982,G984:G1005)/SUM(G961:G982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H984:H1005,0)),IF(SUM(H961:H982)=0,0,IF((SUMPRODUCT(H961:H982,H984:H1005)/SUM(H961:H982))<0,1,(SUMPRODUCT(H961:H982,H984:H1005)/SUM(H961:H982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I984:I1005,0)),IF(SUM(I961:I982)=0,0,IF((SUMPRODUCT(I961:I982,I984:I1005)/SUM(I961:I982))<0,1,(SUMPRODUCT(I961:I982,I984:I1005)/SUM(I961:I982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J984:J1005,0)),IF(SUM(J961:J982)=0,0,IF((SUMPRODUCT(J961:J982,J984:J1005)/SUM(J961:J982))<0,1,(SUMPRODUCT(J961:J982,J984:J1005)/SUM(J961:J982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K984:K1005,0)),IF(SUM(K961:K982)=0,0,IF((SUMPRODUCT(K961:K982,K984:K1005)/SUM(K961:K982))<0,1,(SUMPRODUCT(K961:K982,K984:K1005)/SUM(K961:K982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L984:L1005,0)),IF(SUM(L961:L982)=0,0,IF((SUMPRODUCT(L961:L982,L984:L1005)/SUM(L961:L982))<0,1,(SUMPRODUCT(L961:L982,L984:L1005)/SUM(L961:L982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M984:M1005,0)),IF(SUM(M961:M982)=0,0,IF((SUMPRODUCT(M961:M982,M984:M1005)/SUM(M961:M982))<0,1,(SUMPRODUCT(M961:M982,M984:M1005)/SUM(M961:M982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N984:N1005,0)),IF(SUM(N961:N982)=0,0,IF((SUMPRODUCT(N961:N982,N984:N1005)/SUM(N961:N982))<0,1,(SUMPRODUCT(N961:N982,N984:N1005)/SUM(N961:N982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O984:O1005,0)),IF(SUM(O961:O982)=0,0,IF((SUMPRODUCT(O961:O982,O984:O1005)/SUM(O961:O982))<0,1,(SUMPRODUCT(O961:O982,O984:O1005)/SUM(O961:O982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P984:P1005,0)),IF(SUM(P961:P982)=0,0,IF((SUMPRODUCT(P961:P982,P984:P1005)/SUM(P961:P982))<0,1,(SUMPRODUCT(P961:P982,P984:P1005)/SUM(P961:P982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q984:Q1005,0)),IF(SUM(Q961:Q982)=0,0,IF((SUMPRODUCT(Q961:Q982,Q984:Q1005)/SUM(Q961:Q982))<0,1,(SUMPRODUCT(Q961:Q982,Q984:Q1005)/SUM(Q961:Q982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R984:R1005,0)),IF(SUM(R961:R982)=0,0,IF((SUMPRODUCT(R961:R982,R984:R1005)/SUM(R961:R982))<0,1,(SUMPRODUCT(R961:R982,R984:R1005)/SUM(R961:R982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S984:S1005,0)),IF(SUM(S961:S982)=0,0,IF((SUMPRODUCT(S961:S982,S984:S1005)/SUM(S961:S982))<0,1,(SUMPRODUCT(S961:S982,S984:S1005)/SUM(S961:S982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T984:T1005,0)),IF(SUM(T961:T982)=0,0,IF((SUMPRODUCT(T961:T982,T984:T1005)/SUM(T961:T982))<0,1,(SUMPRODUCT(T961:T982,T984:T1005)/SUM(T961:T982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U984:U1005,0)),IF(SUM(U961:U982)=0,0,IF((SUMPRODUCT(U961:U982,U984:U1005)/SUM(U961:U982))<0,1,(SUMPRODUCT(U961:U982,U984:U1005)/SUM(U961:U982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V984:V1005,0)),IF(SUM(V961:V982)=0,0,IF((SUMPRODUCT(V961:V982,V984:V1005)/SUM(V961:V982))<0,1,(SUMPRODUCT(V961:V982,V984:V1005)/SUM(V961:V982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W984:W1005,0)),IF(SUM(W961:W982)=0,0,IF((SUMPRODUCT(W961:W982,W984:W1005)/SUM(W961:W982))<0,1,(SUMPRODUCT(W961:W982,W984:W1005)/SUM(W961:W982)))),\"n/a\")","v":0}]
[]
["Asset Class 21",{"$f":"VLOOKUP($A1008,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1008,1,12,\"\"))","v":21},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1009,0)","v":0},{"$f":"'RAB remaining lives'!D1014","v":0},{"$f":"'RAB remaining lives'!E1014","v":0},{"$f":"'RAB remaining lives'!F1014","v":0},{"$f":"'RAB remaining lives'!G1014","v":0},{"$f":"'RAB remaining lives'!H1014","v":0},{"$f":"'RAB remaining lives'!I1014","v":0},{"$f":"'RAB remaining lives'!J1014","v":0},{"$f":"'RAB remaining lives'!K1014","v":0},{"$f":"'RAB remaining lives'!L1014","v":0},{"$f":"'RAB remaining lives'!M1014","v":0},{"$f":"'RAB remaining lives'!N1014","v":0},{"$f":"'RAB remaining lives'!O1014","v":0},{"$f":"'RAB remaining lives'!P1014","v":0},{"$f":"'RAB remaining lives'!Q1014","v":0},{"$f":"'RAB remaining lives'!R1014","v":0},{"$f":"'RAB remaining lives'!S1014","v":0},{"$f":"'RAB remaining lives'!T1014","v":0},{"$f":"'RAB remaining lives'!U1014","v":0},{"$f":"'RAB remaining lives'!V1014","v":0},{"$f":"'RAB remaining lives'!W1014","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1009,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1009","v":0},{"$f":"IFERROR(MAX(0,C1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1012)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1009","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,D1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,D1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,E1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,E1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,F1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,F1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,G1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,G1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,H1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,H1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,I1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,I1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,J1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,J1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,K1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,K1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,L1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,L1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,M1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,M1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,N1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,N1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,O1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,O1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,P1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,P1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,Q1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,Q1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,R1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,R1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,S1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,S1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,T1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,T1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,U1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,U1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,V1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,V1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1009","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1009","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1009","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1009","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1009","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1009","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1009","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1009","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1009","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1009","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1009","v":0},{"$f":"IFERROR(IF((OFFSET($C1030,0,$A1030))<0,\nMIN(0,V1030-(OFFSET($C1030,0,$A1030)/(OFFSET($C1028,-$A1029,$A1030)))),\nMAX(0,V1030-(OFFSET($C1030,0,$A1030)/(OFFSET($C1028,-$A1029,$A1030))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1009","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1010","v":0},{"$f":"IF(C1034=\"n/a\",\"n/a\",MAX(0,C1034-1))","v":0},{"$f":"IF(D1034=\"n/a\",\"n/a\",MAX(0,D1034-1))","v":0},{"$f":"IF(E1034=\"n/a\",\"n/a\",MAX(0,E1034-1))","v":0},{"$f":"IF(F1034=\"n/a\",\"n/a\",MAX(0,F1034-1))","v":0},{"$f":"IF(G1034=\"n/a\",\"n/a\",MAX(0,G1034-1))","v":0},{"$f":"IF(H1034=\"n/a\",\"n/a\",MAX(0,H1034-1))","v":0},{"$f":"IF(I1034=\"n/a\",\"n/a\",MAX(0,I1034-1))","v":0},{"$f":"IF(J1034=\"n/a\",\"n/a\",MAX(0,J1034-1))","v":0},{"$f":"IF(K1034=\"n/a\",\"n/a\",MAX(0,K1034-1))","v":0},{"$f":"IF(L1034=\"n/a\",\"n/a\",MAX(0,L1034-1))","v":0},{"$f":"IF(M1034=\"n/a\",\"n/a\",MAX(0,M1034-1))","v":0},{"$f":"IF(N1034=\"n/a\",\"n/a\",MAX(0,N1034-1))","v":0},{"$f":"IF(O1034=\"n/a\",\"n/a\",MAX(0,O1034-1))","v":0},{"$f":"IF(P1034=\"n/a\",\"n/a\",MAX(0,P1034-1))","v":0},{"$f":"IF(Q1034=\"n/a\",\"n/a\",MAX(0,Q1034-1))","v":0},{"$f":"IF(R1034=\"n/a\",\"n/a\",MAX(0,R1034-1))","v":0},{"$f":"IF(S1034=\"n/a\",\"n/a\",MAX(0,S1034-1))","v":0},{"$f":"IF(T1034=\"n/a\",\"n/a\",MAX(0,T1034-1))","v":0},{"$f":"IF(U1034=\"n/a\",\"n/a\",MAX(0,U1034-1))","v":0},{"$f":"IF(V1034=\"n/a\",\"n/a\",MAX(0,V1034-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1012)","v":"RL Capex 2014-15"},null,{"$f":"D1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1010","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1010","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1010","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1010","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1010","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1010","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1010","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1010","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1010","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1010","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1010","v":0},{"$f":"IF(V1053=\"n/a\",\"n/a\",MAX(0,V1053-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1010","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1034:C1055,0)),IF(SUM(C1011:C1032)=0,0,IF((SUMPRODUCT(C1011:C1032,C1034:C1055)/SUM(C1011:C1032))<0,1,(SUMPRODUCT(C1011:C1032,C1034:C1055)/SUM(C1011:C1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1034:D1055,0)),IF(SUM(D1011:D1032)=0,0,IF((SUMPRODUCT(D1011:D1032,D1034:D1055)/SUM(D1011:D1032))<0,1,(SUMPRODUCT(D1011:D1032,D1034:D1055)/SUM(D1011:D1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1034:E1055,0)),IF(SUM(E1011:E1032)=0,0,IF((SUMPRODUCT(E1011:E1032,E1034:E1055)/SUM(E1011:E1032))<0,1,(SUMPRODUCT(E1011:E1032,E1034:E1055)/SUM(E1011:E1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1034:F1055,0)),IF(SUM(F1011:F1032)=0,0,IF((SUMPRODUCT(F1011:F1032,F1034:F1055)/SUM(F1011:F1032))<0,1,(SUMPRODUCT(F1011:F1032,F1034:F1055)/SUM(F1011:F1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1034:G1055,0)),IF(SUM(G1011:G1032)=0,0,IF((SUMPRODUCT(G1011:G1032,G1034:G1055)/SUM(G1011:G1032))<0,1,(SUMPRODUCT(G1011:G1032,G1034:G1055)/SUM(G1011:G1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1034:H1055,0)),IF(SUM(H1011:H1032)=0,0,IF((SUMPRODUCT(H1011:H1032,H1034:H1055)/SUM(H1011:H1032))<0,1,(SUMPRODUCT(H1011:H1032,H1034:H1055)/SUM(H1011:H1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1034:I1055,0)),IF(SUM(I1011:I1032)=0,0,IF((SUMPRODUCT(I1011:I1032,I1034:I1055)/SUM(I1011:I1032))<0,1,(SUMPRODUCT(I1011:I1032,I1034:I1055)/SUM(I1011:I1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1034:J1055,0)),IF(SUM(J1011:J1032)=0,0,IF((SUMPRODUCT(J1011:J1032,J1034:J1055)/SUM(J1011:J1032))<0,1,(SUMPRODUCT(J1011:J1032,J1034:J1055)/SUM(J1011:J1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1034:K1055,0)),IF(SUM(K1011:K1032)=0,0,IF((SUMPRODUCT(K1011:K1032,K1034:K1055)/SUM(K1011:K1032))<0,1,(SUMPRODUCT(K1011:K1032,K1034:K1055)/SUM(K1011:K1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1034:L1055,0)),IF(SUM(L1011:L1032)=0,0,IF((SUMPRODUCT(L1011:L1032,L1034:L1055)/SUM(L1011:L1032))<0,1,(SUMPRODUCT(L1011:L1032,L1034:L1055)/SUM(L1011:L1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1034:M1055,0)),IF(SUM(M1011:M1032)=0,0,IF((SUMPRODUCT(M1011:M1032,M1034:M1055)/SUM(M1011:M1032))<0,1,(SUMPRODUCT(M1011:M1032,M1034:M1055)/SUM(M1011:M1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1034:N1055,0)),IF(SUM(N1011:N1032)=0,0,IF((SUMPRODUCT(N1011:N1032,N1034:N1055)/SUM(N1011:N1032))<0,1,(SUMPRODUCT(N1011:N1032,N1034:N1055)/SUM(N1011:N1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1034:O1055,0)),IF(SUM(O1011:O1032)=0,0,IF((SUMPRODUCT(O1011:O1032,O1034:O1055)/SUM(O1011:O1032))<0,1,(SUMPRODUCT(O1011:O1032,O1034:O1055)/SUM(O1011:O1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1034:P1055,0)),IF(SUM(P1011:P1032)=0,0,IF((SUMPRODUCT(P1011:P1032,P1034:P1055)/SUM(P1011:P1032))<0,1,(SUMPRODUCT(P1011:P1032,P1034:P1055)/SUM(P1011:P1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1034:Q1055,0)),IF(SUM(Q1011:Q1032)=0,0,IF((SUMPRODUCT(Q1011:Q1032,Q1034:Q1055)/SUM(Q1011:Q1032))<0,1,(SUMPRODUCT(Q1011:Q1032,Q1034:Q1055)/SUM(Q1011:Q1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1034:R1055,0)),IF(SUM(R1011:R1032)=0,0,IF((SUMPRODUCT(R1011:R1032,R1034:R1055)/SUM(R1011:R1032))<0,1,(SUMPRODUCT(R1011:R1032,R1034:R1055)/SUM(R1011:R1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1034:S1055,0)),IF(SUM(S1011:S1032)=0,0,IF((SUMPRODUCT(S1011:S1032,S1034:S1055)/SUM(S1011:S1032))<0,1,(SUMPRODUCT(S1011:S1032,S1034:S1055)/SUM(S1011:S1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1034:T1055,0)),IF(SUM(T1011:T1032)=0,0,IF((SUMPRODUCT(T1011:T1032,T1034:T1055)/SUM(T1011:T1032))<0,1,(SUMPRODUCT(T1011:T1032,T1034:T1055)/SUM(T1011:T1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1034:U1055,0)),IF(SUM(U1011:U1032)=0,0,IF((SUMPRODUCT(U1011:U1032,U1034:U1055)/SUM(U1011:U1032))<0,1,(SUMPRODUCT(U1011:U1032,U1034:U1055)/SUM(U1011:U1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1034:V1055,0)),IF(SUM(V1011:V1032)=0,0,IF((SUMPRODUCT(V1011:V1032,V1034:V1055)/SUM(V1011:V1032))<0,1,(SUMPRODUCT(V1011:V1032,V1034:V1055)/SUM(V1011:V1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1034:W1055,0)),IF(SUM(W1011:W1032)=0,0,IF((SUMPRODUCT(W1011:W1032,W1034:W1055)/SUM(W1011:W1032))<0,1,(SUMPRODUCT(W1011:W1032,W1034:W1055)/SUM(W1011:W1032)))),\"n/a\")","v":0}]
[]
["Asset Class 22",{"$f":"VLOOKUP($A1058,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1058,1,12,\"\"))","v":22},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1059,0)","v":0},{"$f":"'RAB remaining lives'!D1064","v":0},{"$f":"'RAB remaining lives'!E1064","v":0},{"$f":"'RAB remaining lives'!F1064","v":0},{"$f":"'RAB remaining lives'!G1064","v":0},{"$f":"'RAB remaining lives'!H1064","v":0},{"$f":"'RAB remaining lives'!I1064","v":0},{"$f":"'RAB remaining lives'!J1064","v":0},{"$f":"'RAB remaining lives'!K1064","v":0},{"$f":"'RAB remaining lives'!L1064","v":0},{"$f":"'RAB remaining lives'!M1064","v":0},{"$f":"'RAB remaining lives'!N1064","v":0},{"$f":"'RAB remaining lives'!O1064","v":0},{"$f":"'RAB remaining lives'!P1064","v":0},{"$f":"'RAB remaining lives'!Q1064","v":0},{"$f":"'RAB remaining lives'!R1064","v":0},{"$f":"'RAB remaining lives'!S1064","v":0},{"$f":"'RAB remaining lives'!T1064","v":0},{"$f":"'RAB remaining lives'!U1064","v":0},{"$f":"'RAB remaining lives'!V1064","v":0},{"$f":"'RAB remaining lives'!W1064","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1059,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1059","v":0},{"$f":"IFERROR(MAX(0,C1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1062)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1059","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,D1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,D1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,E1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,E1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,F1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,F1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,G1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,G1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,H1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,H1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,I1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,I1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,J1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,J1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,K1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,K1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,L1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,L1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,M1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,M1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,N1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,N1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,O1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,O1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,P1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,P1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,Q1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,Q1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,R1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,R1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,S1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,S1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,T1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,T1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,U1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,U1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,V1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,V1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1059","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1059","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1059","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1059","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1059","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1059","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1059","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1059","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1059","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1059","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1059","v":0},{"$f":"IFERROR(IF((OFFSET($C1080,0,$A1080))<0,\nMIN(0,V1080-(OFFSET($C1080,0,$A1080)/(OFFSET($C1078,-$A1079,$A1080)))),\nMAX(0,V1080-(OFFSET($C1080,0,$A1080)/(OFFSET($C1078,-$A1079,$A1080))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1059","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1060","v":0},{"$f":"IF(C1084=\"n/a\",\"n/a\",MAX(0,C1084-1))","v":0},{"$f":"IF(D1084=\"n/a\",\"n/a\",MAX(0,D1084-1))","v":0},{"$f":"IF(E1084=\"n/a\",\"n/a\",MAX(0,E1084-1))","v":0},{"$f":"IF(F1084=\"n/a\",\"n/a\",MAX(0,F1084-1))","v":0},{"$f":"IF(G1084=\"n/a\",\"n/a\",MAX(0,G1084-1))","v":0},{"$f":"IF(H1084=\"n/a\",\"n/a\",MAX(0,H1084-1))","v":0},{"$f":"IF(I1084=\"n/a\",\"n/a\",MAX(0,I1084-1))","v":0},{"$f":"IF(J1084=\"n/a\",\"n/a\",MAX(0,J1084-1))","v":0},{"$f":"IF(K1084=\"n/a\",\"n/a\",MAX(0,K1084-1))","v":0},{"$f":"IF(L1084=\"n/a\",\"n/a\",MAX(0,L1084-1))","v":0},{"$f":"IF(M1084=\"n/a\",\"n/a\",MAX(0,M1084-1))","v":0},{"$f":"IF(N1084=\"n/a\",\"n/a\",MAX(0,N1084-1))","v":0},{"$f":"IF(O1084=\"n/a\",\"n/a\",MAX(0,O1084-1))","v":0},{"$f":"IF(P1084=\"n/a\",\"n/a\",MAX(0,P1084-1))","v":0},{"$f":"IF(Q1084=\"n/a\",\"n/a\",MAX(0,Q1084-1))","v":0},{"$f":"IF(R1084=\"n/a\",\"n/a\",MAX(0,R1084-1))","v":0},{"$f":"IF(S1084=\"n/a\",\"n/a\",MAX(0,S1084-1))","v":0},{"$f":"IF(T1084=\"n/a\",\"n/a\",MAX(0,T1084-1))","v":0},{"$f":"IF(U1084=\"n/a\",\"n/a\",MAX(0,U1084-1))","v":0},{"$f":"IF(V1084=\"n/a\",\"n/a\",MAX(0,V1084-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1062)","v":"RL Capex 2014-15"},null,{"$f":"D1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1060","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1060","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1060","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1060","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1060","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1060","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1060","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1060","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1060","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1060","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1060","v":0},{"$f":"IF(V1103=\"n/a\",\"n/a\",MAX(0,V1103-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1060","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1084:C1105,0)),IF(SUM(C1061:C1082)=0,0,IF((SUMPRODUCT(C1061:C1082,C1084:C1105)/SUM(C1061:C1082))<0,1,(SUMPRODUCT(C1061:C1082,C1084:C1105)/SUM(C1061:C1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1084:D1105,0)),IF(SUM(D1061:D1082)=0,0,IF((SUMPRODUCT(D1061:D1082,D1084:D1105)/SUM(D1061:D1082))<0,1,(SUMPRODUCT(D1061:D1082,D1084:D1105)/SUM(D1061:D1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1084:E1105,0)),IF(SUM(E1061:E1082)=0,0,IF((SUMPRODUCT(E1061:E1082,E1084:E1105)/SUM(E1061:E1082))<0,1,(SUMPRODUCT(E1061:E1082,E1084:E1105)/SUM(E1061:E1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1084:F1105,0)),IF(SUM(F1061:F1082)=0,0,IF((SUMPRODUCT(F1061:F1082,F1084:F1105)/SUM(F1061:F1082))<0,1,(SUMPRODUCT(F1061:F1082,F1084:F1105)/SUM(F1061:F1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1084:G1105,0)),IF(SUM(G1061:G1082)=0,0,IF((SUMPRODUCT(G1061:G1082,G1084:G1105)/SUM(G1061:G1082))<0,1,(SUMPRODUCT(G1061:G1082,G1084:G1105)/SUM(G1061:G1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1084:H1105,0)),IF(SUM(H1061:H1082)=0,0,IF((SUMPRODUCT(H1061:H1082,H1084:H1105)/SUM(H1061:H1082))<0,1,(SUMPRODUCT(H1061:H1082,H1084:H1105)/SUM(H1061:H1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1084:I1105,0)),IF(SUM(I1061:I1082)=0,0,IF((SUMPRODUCT(I1061:I1082,I1084:I1105)/SUM(I1061:I1082))<0,1,(SUMPRODUCT(I1061:I1082,I1084:I1105)/SUM(I1061:I1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1084:J1105,0)),IF(SUM(J1061:J1082)=0,0,IF((SUMPRODUCT(J1061:J1082,J1084:J1105)/SUM(J1061:J1082))<0,1,(SUMPRODUCT(J1061:J1082,J1084:J1105)/SUM(J1061:J1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1084:K1105,0)),IF(SUM(K1061:K1082)=0,0,IF((SUMPRODUCT(K1061:K1082,K1084:K1105)/SUM(K1061:K1082))<0,1,(SUMPRODUCT(K1061:K1082,K1084:K1105)/SUM(K1061:K1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1084:L1105,0)),IF(SUM(L1061:L1082)=0,0,IF((SUMPRODUCT(L1061:L1082,L1084:L1105)/SUM(L1061:L1082))<0,1,(SUMPRODUCT(L1061:L1082,L1084:L1105)/SUM(L1061:L1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1084:M1105,0)),IF(SUM(M1061:M1082)=0,0,IF((SUMPRODUCT(M1061:M1082,M1084:M1105)/SUM(M1061:M1082))<0,1,(SUMPRODUCT(M1061:M1082,M1084:M1105)/SUM(M1061:M1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1084:N1105,0)),IF(SUM(N1061:N1082)=0,0,IF((SUMPRODUCT(N1061:N1082,N1084:N1105)/SUM(N1061:N1082))<0,1,(SUMPRODUCT(N1061:N1082,N1084:N1105)/SUM(N1061:N1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1084:O1105,0)),IF(SUM(O1061:O1082)=0,0,IF((SUMPRODUCT(O1061:O1082,O1084:O1105)/SUM(O1061:O1082))<0,1,(SUMPRODUCT(O1061:O1082,O1084:O1105)/SUM(O1061:O1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1084:P1105,0)),IF(SUM(P1061:P1082)=0,0,IF((SUMPRODUCT(P1061:P1082,P1084:P1105)/SUM(P1061:P1082))<0,1,(SUMPRODUCT(P1061:P1082,P1084:P1105)/SUM(P1061:P1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1084:Q1105,0)),IF(SUM(Q1061:Q1082)=0,0,IF((SUMPRODUCT(Q1061:Q1082,Q1084:Q1105)/SUM(Q1061:Q1082))<0,1,(SUMPRODUCT(Q1061:Q1082,Q1084:Q1105)/SUM(Q1061:Q1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1084:R1105,0)),IF(SUM(R1061:R1082)=0,0,IF((SUMPRODUCT(R1061:R1082,R1084:R1105)/SUM(R1061:R1082))<0,1,(SUMPRODUCT(R1061:R1082,R1084:R1105)/SUM(R1061:R1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1084:S1105,0)),IF(SUM(S1061:S1082)=0,0,IF((SUMPRODUCT(S1061:S1082,S1084:S1105)/SUM(S1061:S1082))<0,1,(SUMPRODUCT(S1061:S1082,S1084:S1105)/SUM(S1061:S1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1084:T1105,0)),IF(SUM(T1061:T1082)=0,0,IF((SUMPRODUCT(T1061:T1082,T1084:T1105)/SUM(T1061:T1082))<0,1,(SUMPRODUCT(T1061:T1082,T1084:T1105)/SUM(T1061:T1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1084:U1105,0)),IF(SUM(U1061:U1082)=0,0,IF((SUMPRODUCT(U1061:U1082,U1084:U1105)/SUM(U1061:U1082))<0,1,(SUMPRODUCT(U1061:U1082,U1084:U1105)/SUM(U1061:U1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1084:V1105,0)),IF(SUM(V1061:V1082)=0,0,IF((SUMPRODUCT(V1061:V1082,V1084:V1105)/SUM(V1061:V1082))<0,1,(SUMPRODUCT(V1061:V1082,V1084:V1105)/SUM(V1061:V1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1084:W1105,0)),IF(SUM(W1061:W1082)=0,0,IF((SUMPRODUCT(W1061:W1082,W1084:W1105)/SUM(W1061:W1082))<0,1,(SUMPRODUCT(W1061:W1082,W1084:W1105)/SUM(W1061:W1082)))),\"n/a\")","v":0}]
[]
["Asset Class 23",{"$f":"VLOOKUP($A1108,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1108,1,12,\"\"))","v":23},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1109,0)","v":0},{"$f":"'RAB remaining lives'!D1114","v":0},{"$f":"'RAB remaining lives'!E1114","v":0},{"$f":"'RAB remaining lives'!F1114","v":0},{"$f":"'RAB remaining lives'!G1114","v":0},{"$f":"'RAB remaining lives'!H1114","v":0},{"$f":"'RAB remaining lives'!I1114","v":0},{"$f":"'RAB remaining lives'!J1114","v":0},{"$f":"'RAB remaining lives'!K1114","v":0},{"$f":"'RAB remaining lives'!L1114","v":0},{"$f":"'RAB remaining lives'!M1114","v":0},{"$f":"'RAB remaining lives'!N1114","v":0},{"$f":"'RAB remaining lives'!O1114","v":0},{"$f":"'RAB remaining lives'!P1114","v":0},{"$f":"'RAB remaining lives'!Q1114","v":0},{"$f":"'RAB remaining lives'!R1114","v":0},{"$f":"'RAB remaining lives'!S1114","v":0},{"$f":"'RAB remaining lives'!T1114","v":0},{"$f":"'RAB remaining lives'!U1114","v":0},{"$f":"'RAB remaining lives'!V1114","v":0},{"$f":"'RAB remaining lives'!W1114","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1109,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1109","v":0},{"$f":"IFERROR(MAX(0,C1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1112)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1109","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,D1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,D1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,E1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,E1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,F1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,F1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,G1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,G1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,H1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,H1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,I1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,I1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,J1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,J1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,K1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,K1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,L1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,L1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,M1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,M1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,N1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,N1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,O1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,O1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,P1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,P1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,Q1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,Q1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,R1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,R1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,S1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,S1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,T1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,T1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,U1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,U1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,V1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,V1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1109","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1109","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1109","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1109","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1109","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1109","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1109","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1109","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1109","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1109","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1109","v":0},{"$f":"IFERROR(IF((OFFSET($C1130,0,$A1130))<0,\nMIN(0,V1130-(OFFSET($C1130,0,$A1130)/(OFFSET($C1128,-$A1129,$A1130)))),\nMAX(0,V1130-(OFFSET($C1130,0,$A1130)/(OFFSET($C1128,-$A1129,$A1130))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1109","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1110","v":0},{"$f":"IF(C1134=\"n/a\",\"n/a\",MAX(0,C1134-1))","v":0},{"$f":"IF(D1134=\"n/a\",\"n/a\",MAX(0,D1134-1))","v":0},{"$f":"IF(E1134=\"n/a\",\"n/a\",MAX(0,E1134-1))","v":0},{"$f":"IF(F1134=\"n/a\",\"n/a\",MAX(0,F1134-1))","v":0},{"$f":"IF(G1134=\"n/a\",\"n/a\",MAX(0,G1134-1))","v":0},{"$f":"IF(H1134=\"n/a\",\"n/a\",MAX(0,H1134-1))","v":0},{"$f":"IF(I1134=\"n/a\",\"n/a\",MAX(0,I1134-1))","v":0},{"$f":"IF(J1134=\"n/a\",\"n/a\",MAX(0,J1134-1))","v":0},{"$f":"IF(K1134=\"n/a\",\"n/a\",MAX(0,K1134-1))","v":0},{"$f":"IF(L1134=\"n/a\",\"n/a\",MAX(0,L1134-1))","v":0},{"$f":"IF(M1134=\"n/a\",\"n/a\",MAX(0,M1134-1))","v":0},{"$f":"IF(N1134=\"n/a\",\"n/a\",MAX(0,N1134-1))","v":0},{"$f":"IF(O1134=\"n/a\",\"n/a\",MAX(0,O1134-1))","v":0},{"$f":"IF(P1134=\"n/a\",\"n/a\",MAX(0,P1134-1))","v":0},{"$f":"IF(Q1134=\"n/a\",\"n/a\",MAX(0,Q1134-1))","v":0},{"$f":"IF(R1134=\"n/a\",\"n/a\",MAX(0,R1134-1))","v":0},{"$f":"IF(S1134=\"n/a\",\"n/a\",MAX(0,S1134-1))","v":0},{"$f":"IF(T1134=\"n/a\",\"n/a\",MAX(0,T1134-1))","v":0},{"$f":"IF(U1134=\"n/a\",\"n/a\",MAX(0,U1134-1))","v":0},{"$f":"IF(V1134=\"n/a\",\"n/a\",MAX(0,V1134-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1112)","v":"RL Capex 2014-15"},null,{"$f":"D1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1110","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1110","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1110","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1110","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1110","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1110","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1110","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1110","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1110","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1110","v":0},{"$f":"IF(V1153=\"n/a\",\"n/a\",MAX(0,V1153-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1110","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1134:C1155,0)),IF(SUM(C1111:C1132)=0,0,IF((SUMPRODUCT(C1111:C1132,C1134:C1155)/SUM(C1111:C1132))<0,1,(SUMPRODUCT(C1111:C1132,C1134:C1155)/SUM(C1111:C1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1134:D1155,0)),IF(SUM(D1111:D1132)=0,0,IF((SUMPRODUCT(D1111:D1132,D1134:D1155)/SUM(D1111:D1132))<0,1,(SUMPRODUCT(D1111:D1132,D1134:D1155)/SUM(D1111:D1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1134:E1155,0)),IF(SUM(E1111:E1132)=0,0,IF((SUMPRODUCT(E1111:E1132,E1134:E1155)/SUM(E1111:E1132))<0,1,(SUMPRODUCT(E1111:E1132,E1134:E1155)/SUM(E1111:E1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1134:F1155,0)),IF(SUM(F1111:F1132)=0,0,IF((SUMPRODUCT(F1111:F1132,F1134:F1155)/SUM(F1111:F1132))<0,1,(SUMPRODUCT(F1111:F1132,F1134:F1155)/SUM(F1111:F1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1134:G1155,0)),IF(SUM(G1111:G1132)=0,0,IF((SUMPRODUCT(G1111:G1132,G1134:G1155)/SUM(G1111:G1132))<0,1,(SUMPRODUCT(G1111:G1132,G1134:G1155)/SUM(G1111:G1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1134:H1155,0)),IF(SUM(H1111:H1132)=0,0,IF((SUMPRODUCT(H1111:H1132,H1134:H1155)/SUM(H1111:H1132))<0,1,(SUMPRODUCT(H1111:H1132,H1134:H1155)/SUM(H1111:H1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1134:I1155,0)),IF(SUM(I1111:I1132)=0,0,IF((SUMPRODUCT(I1111:I1132,I1134:I1155)/SUM(I1111:I1132))<0,1,(SUMPRODUCT(I1111:I1132,I1134:I1155)/SUM(I1111:I1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1134:J1155,0)),IF(SUM(J1111:J1132)=0,0,IF((SUMPRODUCT(J1111:J1132,J1134:J1155)/SUM(J1111:J1132))<0,1,(SUMPRODUCT(J1111:J1132,J1134:J1155)/SUM(J1111:J1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1134:K1155,0)),IF(SUM(K1111:K1132)=0,0,IF((SUMPRODUCT(K1111:K1132,K1134:K1155)/SUM(K1111:K1132))<0,1,(SUMPRODUCT(K1111:K1132,K1134:K1155)/SUM(K1111:K1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1134:L1155,0)),IF(SUM(L1111:L1132)=0,0,IF((SUMPRODUCT(L1111:L1132,L1134:L1155)/SUM(L1111:L1132))<0,1,(SUMPRODUCT(L1111:L1132,L1134:L1155)/SUM(L1111:L1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1134:M1155,0)),IF(SUM(M1111:M1132)=0,0,IF((SUMPRODUCT(M1111:M1132,M1134:M1155)/SUM(M1111:M1132))<0,1,(SUMPRODUCT(M1111:M1132,M1134:M1155)/SUM(M1111:M1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1134:N1155,0)),IF(SUM(N1111:N1132)=0,0,IF((SUMPRODUCT(N1111:N1132,N1134:N1155)/SUM(N1111:N1132))<0,1,(SUMPRODUCT(N1111:N1132,N1134:N1155)/SUM(N1111:N1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1134:O1155,0)),IF(SUM(O1111:O1132)=0,0,IF((SUMPRODUCT(O1111:O1132,O1134:O1155)/SUM(O1111:O1132))<0,1,(SUMPRODUCT(O1111:O1132,O1134:O1155)/SUM(O1111:O1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1134:P1155,0)),IF(SUM(P1111:P1132)=0,0,IF((SUMPRODUCT(P1111:P1132,P1134:P1155)/SUM(P1111:P1132))<0,1,(SUMPRODUCT(P1111:P1132,P1134:P1155)/SUM(P1111:P1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1134:Q1155,0)),IF(SUM(Q1111:Q1132)=0,0,IF((SUMPRODUCT(Q1111:Q1132,Q1134:Q1155)/SUM(Q1111:Q1132))<0,1,(SUMPRODUCT(Q1111:Q1132,Q1134:Q1155)/SUM(Q1111:Q1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1134:R1155,0)),IF(SUM(R1111:R1132)=0,0,IF((SUMPRODUCT(R1111:R1132,R1134:R1155)/SUM(R1111:R1132))<0,1,(SUMPRODUCT(R1111:R1132,R1134:R1155)/SUM(R1111:R1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1134:S1155,0)),IF(SUM(S1111:S1132)=0,0,IF((SUMPRODUCT(S1111:S1132,S1134:S1155)/SUM(S1111:S1132))<0,1,(SUMPRODUCT(S1111:S1132,S1134:S1155)/SUM(S1111:S1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1134:T1155,0)),IF(SUM(T1111:T1132)=0,0,IF((SUMPRODUCT(T1111:T1132,T1134:T1155)/SUM(T1111:T1132))<0,1,(SUMPRODUCT(T1111:T1132,T1134:T1155)/SUM(T1111:T1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1134:U1155,0)),IF(SUM(U1111:U1132)=0,0,IF((SUMPRODUCT(U1111:U1132,U1134:U1155)/SUM(U1111:U1132))<0,1,(SUMPRODUCT(U1111:U1132,U1134:U1155)/SUM(U1111:U1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1134:V1155,0)),IF(SUM(V1111:V1132)=0,0,IF((SUMPRODUCT(V1111:V1132,V1134:V1155)/SUM(V1111:V1132))<0,1,(SUMPRODUCT(V1111:V1132,V1134:V1155)/SUM(V1111:V1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1134:W1155,0)),IF(SUM(W1111:W1132)=0,0,IF((SUMPRODUCT(W1111:W1132,W1134:W1155)/SUM(W1111:W1132))<0,1,(SUMPRODUCT(W1111:W1132,W1134:W1155)/SUM(W1111:W1132)))),\"n/a\")","v":0}]
[]
["Asset Class 24",{"$f":"VLOOKUP($A1158,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1158,1,12,\"\"))","v":24},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1159,0)","v":0},{"$f":"'RAB remaining lives'!D1164","v":0},{"$f":"'RAB remaining lives'!E1164","v":0},{"$f":"'RAB remaining lives'!F1164","v":0},{"$f":"'RAB remaining lives'!G1164","v":0},{"$f":"'RAB remaining lives'!H1164","v":0},{"$f":"'RAB remaining lives'!I1164","v":0},{"$f":"'RAB remaining lives'!J1164","v":0},{"$f":"'RAB remaining lives'!K1164","v":0},{"$f":"'RAB remaining lives'!L1164","v":0},{"$f":"'RAB remaining lives'!M1164","v":0},{"$f":"'RAB remaining lives'!N1164","v":0},{"$f":"'RAB remaining lives'!O1164","v":0},{"$f":"'RAB remaining lives'!P1164","v":0},{"$f":"'RAB remaining lives'!Q1164","v":0},{"$f":"'RAB remaining lives'!R1164","v":0},{"$f":"'RAB remaining lives'!S1164","v":0},{"$f":"'RAB remaining lives'!T1164","v":0},{"$f":"'RAB remaining lives'!U1164","v":0},{"$f":"'RAB remaining lives'!V1164","v":0},{"$f":"'RAB remaining lives'!W1164","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1159,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1159","v":0},{"$f":"IFERROR(MAX(0,C1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1162)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1159","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,D1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,D1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,E1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,E1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,F1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,F1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,G1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,G1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,H1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,H1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,I1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,I1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,J1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,J1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,K1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,K1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,L1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,L1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,M1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,M1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,N1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,N1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,O1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,O1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,P1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,P1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,Q1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,Q1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,R1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,R1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,S1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,S1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,T1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,T1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,U1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,U1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,V1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,V1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1159","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1159","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1159","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1159","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1159","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1159","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1159","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1159","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1159","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1159","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1159","v":0},{"$f":"IFERROR(IF((OFFSET($C1180,0,$A1180))<0,\nMIN(0,V1180-(OFFSET($C1180,0,$A1180)/(OFFSET($C1178,-$A1179,$A1180)))),\nMAX(0,V1180-(OFFSET($C1180,0,$A1180)/(OFFSET($C1178,-$A1179,$A1180))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1159","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1160","v":0},{"$f":"IF(C1184=\"n/a\",\"n/a\",MAX(0,C1184-1))","v":0},{"$f":"IF(D1184=\"n/a\",\"n/a\",MAX(0,D1184-1))","v":0},{"$f":"IF(E1184=\"n/a\",\"n/a\",MAX(0,E1184-1))","v":0},{"$f":"IF(F1184=\"n/a\",\"n/a\",MAX(0,F1184-1))","v":0},{"$f":"IF(G1184=\"n/a\",\"n/a\",MAX(0,G1184-1))","v":0},{"$f":"IF(H1184=\"n/a\",\"n/a\",MAX(0,H1184-1))","v":0},{"$f":"IF(I1184=\"n/a\",\"n/a\",MAX(0,I1184-1))","v":0},{"$f":"IF(J1184=\"n/a\",\"n/a\",MAX(0,J1184-1))","v":0},{"$f":"IF(K1184=\"n/a\",\"n/a\",MAX(0,K1184-1))","v":0},{"$f":"IF(L1184=\"n/a\",\"n/a\",MAX(0,L1184-1))","v":0},{"$f":"IF(M1184=\"n/a\",\"n/a\",MAX(0,M1184-1))","v":0},{"$f":"IF(N1184=\"n/a\",\"n/a\",MAX(0,N1184-1))","v":0},{"$f":"IF(O1184=\"n/a\",\"n/a\",MAX(0,O1184-1))","v":0},{"$f":"IF(P1184=\"n/a\",\"n/a\",MAX(0,P1184-1))","v":0},{"$f":"IF(Q1184=\"n/a\",\"n/a\",MAX(0,Q1184-1))","v":0},{"$f":"IF(R1184=\"n/a\",\"n/a\",MAX(0,R1184-1))","v":0},{"$f":"IF(S1184=\"n/a\",\"n/a\",MAX(0,S1184-1))","v":0},{"$f":"IF(T1184=\"n/a\",\"n/a\",MAX(0,T1184-1))","v":0},{"$f":"IF(U1184=\"n/a\",\"n/a\",MAX(0,U1184-1))","v":0},{"$f":"IF(V1184=\"n/a\",\"n/a\",MAX(0,V1184-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1162)","v":"RL Capex 2014-15"},null,{"$f":"D1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1160","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1160","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1160","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1160","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1160","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1160","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1160","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1160","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1160","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1160","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1160","v":0},{"$f":"IF(V1203=\"n/a\",\"n/a\",MAX(0,V1203-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1160","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1184:C1205,0)),IF(SUM(C1161:C1182)=0,0,IF((SUMPRODUCT(C1161:C1182,C1184:C1205)/SUM(C1161:C1182))<0,1,(SUMPRODUCT(C1161:C1182,C1184:C1205)/SUM(C1161:C1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1184:D1205,0)),IF(SUM(D1161:D1182)=0,0,IF((SUMPRODUCT(D1161:D1182,D1184:D1205)/SUM(D1161:D1182))<0,1,(SUMPRODUCT(D1161:D1182,D1184:D1205)/SUM(D1161:D1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1184:E1205,0)),IF(SUM(E1161:E1182)=0,0,IF((SUMPRODUCT(E1161:E1182,E1184:E1205)/SUM(E1161:E1182))<0,1,(SUMPRODUCT(E1161:E1182,E1184:E1205)/SUM(E1161:E1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1184:F1205,0)),IF(SUM(F1161:F1182)=0,0,IF((SUMPRODUCT(F1161:F1182,F1184:F1205)/SUM(F1161:F1182))<0,1,(SUMPRODUCT(F1161:F1182,F1184:F1205)/SUM(F1161:F1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1184:G1205,0)),IF(SUM(G1161:G1182)=0,0,IF((SUMPRODUCT(G1161:G1182,G1184:G1205)/SUM(G1161:G1182))<0,1,(SUMPRODUCT(G1161:G1182,G1184:G1205)/SUM(G1161:G1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1184:H1205,0)),IF(SUM(H1161:H1182)=0,0,IF((SUMPRODUCT(H1161:H1182,H1184:H1205)/SUM(H1161:H1182))<0,1,(SUMPRODUCT(H1161:H1182,H1184:H1205)/SUM(H1161:H1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1184:I1205,0)),IF(SUM(I1161:I1182)=0,0,IF((SUMPRODUCT(I1161:I1182,I1184:I1205)/SUM(I1161:I1182))<0,1,(SUMPRODUCT(I1161:I1182,I1184:I1205)/SUM(I1161:I1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1184:J1205,0)),IF(SUM(J1161:J1182)=0,0,IF((SUMPRODUCT(J1161:J1182,J1184:J1205)/SUM(J1161:J1182))<0,1,(SUMPRODUCT(J1161:J1182,J1184:J1205)/SUM(J1161:J1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1184:K1205,0)),IF(SUM(K1161:K1182)=0,0,IF((SUMPRODUCT(K1161:K1182,K1184:K1205)/SUM(K1161:K1182))<0,1,(SUMPRODUCT(K1161:K1182,K1184:K1205)/SUM(K1161:K1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1184:L1205,0)),IF(SUM(L1161:L1182)=0,0,IF((SUMPRODUCT(L1161:L1182,L1184:L1205)/SUM(L1161:L1182))<0,1,(SUMPRODUCT(L1161:L1182,L1184:L1205)/SUM(L1161:L1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1184:M1205,0)),IF(SUM(M1161:M1182)=0,0,IF((SUMPRODUCT(M1161:M1182,M1184:M1205)/SUM(M1161:M1182))<0,1,(SUMPRODUCT(M1161:M1182,M1184:M1205)/SUM(M1161:M1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1184:N1205,0)),IF(SUM(N1161:N1182)=0,0,IF((SUMPRODUCT(N1161:N1182,N1184:N1205)/SUM(N1161:N1182))<0,1,(SUMPRODUCT(N1161:N1182,N1184:N1205)/SUM(N1161:N1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1184:O1205,0)),IF(SUM(O1161:O1182)=0,0,IF((SUMPRODUCT(O1161:O1182,O1184:O1205)/SUM(O1161:O1182))<0,1,(SUMPRODUCT(O1161:O1182,O1184:O1205)/SUM(O1161:O1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1184:P1205,0)),IF(SUM(P1161:P1182)=0,0,IF((SUMPRODUCT(P1161:P1182,P1184:P1205)/SUM(P1161:P1182))<0,1,(SUMPRODUCT(P1161:P1182,P1184:P1205)/SUM(P1161:P1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1184:Q1205,0)),IF(SUM(Q1161:Q1182)=0,0,IF((SUMPRODUCT(Q1161:Q1182,Q1184:Q1205)/SUM(Q1161:Q1182))<0,1,(SUMPRODUCT(Q1161:Q1182,Q1184:Q1205)/SUM(Q1161:Q1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1184:R1205,0)),IF(SUM(R1161:R1182)=0,0,IF((SUMPRODUCT(R1161:R1182,R1184:R1205)/SUM(R1161:R1182))<0,1,(SUMPRODUCT(R1161:R1182,R1184:R1205)/SUM(R1161:R1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1184:S1205,0)),IF(SUM(S1161:S1182)=0,0,IF((SUMPRODUCT(S1161:S1182,S1184:S1205)/SUM(S1161:S1182))<0,1,(SUMPRODUCT(S1161:S1182,S1184:S1205)/SUM(S1161:S1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1184:T1205,0)),IF(SUM(T1161:T1182)=0,0,IF((SUMPRODUCT(T1161:T1182,T1184:T1205)/SUM(T1161:T1182))<0,1,(SUMPRODUCT(T1161:T1182,T1184:T1205)/SUM(T1161:T1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1184:U1205,0)),IF(SUM(U1161:U1182)=0,0,IF((SUMPRODUCT(U1161:U1182,U1184:U1205)/SUM(U1161:U1182))<0,1,(SUMPRODUCT(U1161:U1182,U1184:U1205)/SUM(U1161:U1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1184:V1205,0)),IF(SUM(V1161:V1182)=0,0,IF((SUMPRODUCT(V1161:V1182,V1184:V1205)/SUM(V1161:V1182))<0,1,(SUMPRODUCT(V1161:V1182,V1184:V1205)/SUM(V1161:V1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1184:W1205,0)),IF(SUM(W1161:W1182)=0,0,IF((SUMPRODUCT(W1161:W1182,W1184:W1205)/SUM(W1161:W1182))<0,1,(SUMPRODUCT(W1161:W1182,W1184:W1205)/SUM(W1161:W1182)))),\"n/a\")","v":0}]
[]
["Asset Class 25",{"$f":"VLOOKUP($A1208,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1208,1,12,\"\"))","v":25},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1209,0)","v":0},{"$f":"'RAB remaining lives'!D1214","v":0},{"$f":"'RAB remaining lives'!E1214","v":0},{"$f":"'RAB remaining lives'!F1214","v":0},{"$f":"'RAB remaining lives'!G1214","v":0},{"$f":"'RAB remaining lives'!H1214","v":0},{"$f":"'RAB remaining lives'!I1214","v":0},{"$f":"'RAB remaining lives'!J1214","v":0},{"$f":"'RAB remaining lives'!K1214","v":0},{"$f":"'RAB remaining lives'!L1214","v":0},{"$f":"'RAB remaining lives'!M1214","v":0},{"$f":"'RAB remaining lives'!N1214","v":0},{"$f":"'RAB remaining lives'!O1214","v":0},{"$f":"'RAB remaining lives'!P1214","v":0},{"$f":"'RAB remaining lives'!Q1214","v":0},{"$f":"'RAB remaining lives'!R1214","v":0},{"$f":"'RAB remaining lives'!S1214","v":0},{"$f":"'RAB remaining lives'!T1214","v":0},{"$f":"'RAB remaining lives'!U1214","v":0},{"$f":"'RAB remaining lives'!V1214","v":0},{"$f":"'RAB remaining lives'!W1214","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1209,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1209","v":0},{"$f":"IFERROR(MAX(0,C1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1212)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1209","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,D1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,D1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,E1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,E1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,F1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,F1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,G1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,G1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,H1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,H1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,I1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,I1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,J1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,J1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,K1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,K1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,L1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,L1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,M1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,M1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,N1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,N1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,O1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,O1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,P1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,P1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,Q1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,Q1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,R1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,R1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,S1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,S1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,T1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,T1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,U1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,U1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,V1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,V1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1209","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1209","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1209","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1209","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1209","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1209","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1209","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1209","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1209","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1209","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1209","v":0},{"$f":"IFERROR(IF((OFFSET($C1230,0,$A1230))<0,\nMIN(0,V1230-(OFFSET($C1230,0,$A1230)/(OFFSET($C1228,-$A1229,$A1230)))),\nMAX(0,V1230-(OFFSET($C1230,0,$A1230)/(OFFSET($C1228,-$A1229,$A1230))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1209","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1210","v":0},{"$f":"IF(C1234=\"n/a\",\"n/a\",MAX(0,C1234-1))","v":0},{"$f":"IF(D1234=\"n/a\",\"n/a\",MAX(0,D1234-1))","v":0},{"$f":"IF(E1234=\"n/a\",\"n/a\",MAX(0,E1234-1))","v":0},{"$f":"IF(F1234=\"n/a\",\"n/a\",MAX(0,F1234-1))","v":0},{"$f":"IF(G1234=\"n/a\",\"n/a\",MAX(0,G1234-1))","v":0},{"$f":"IF(H1234=\"n/a\",\"n/a\",MAX(0,H1234-1))","v":0},{"$f":"IF(I1234=\"n/a\",\"n/a\",MAX(0,I1234-1))","v":0},{"$f":"IF(J1234=\"n/a\",\"n/a\",MAX(0,J1234-1))","v":0},{"$f":"IF(K1234=\"n/a\",\"n/a\",MAX(0,K1234-1))","v":0},{"$f":"IF(L1234=\"n/a\",\"n/a\",MAX(0,L1234-1))","v":0},{"$f":"IF(M1234=\"n/a\",\"n/a\",MAX(0,M1234-1))","v":0},{"$f":"IF(N1234=\"n/a\",\"n/a\",MAX(0,N1234-1))","v":0},{"$f":"IF(O1234=\"n/a\",\"n/a\",MAX(0,O1234-1))","v":0},{"$f":"IF(P1234=\"n/a\",\"n/a\",MAX(0,P1234-1))","v":0},{"$f":"IF(Q1234=\"n/a\",\"n/a\",MAX(0,Q1234-1))","v":0},{"$f":"IF(R1234=\"n/a\",\"n/a\",MAX(0,R1234-1))","v":0},{"$f":"IF(S1234=\"n/a\",\"n/a\",MAX(0,S1234-1))","v":0},{"$f":"IF(T1234=\"n/a\",\"n/a\",MAX(0,T1234-1))","v":0},{"$f":"IF(U1234=\"n/a\",\"n/a\",MAX(0,U1234-1))","v":0},{"$f":"IF(V1234=\"n/a\",\"n/a\",MAX(0,V1234-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1212)","v":"RL Capex 2014-15"},null,{"$f":"D1210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1210","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1210","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1210","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1210","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1210","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1210","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1210","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1210","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1210","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1210","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1210","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1210","v":0},{"$f":"IF(V1253=\"n/a\",\"n/a\",MAX(0,V1253-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1210","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1234:C1255,0)),IF(SUM(C1211:C1232)=0,0,IF((SUMPRODUCT(C1211:C1232,C1234:C1255)/SUM(C1211:C1232))<0,1,(SUMPRODUCT(C1211:C1232,C1234:C1255)/SUM(C1211:C1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1234:D1255,0)),IF(SUM(D1211:D1232)=0,0,IF((SUMPRODUCT(D1211:D1232,D1234:D1255)/SUM(D1211:D1232))<0,1,(SUMPRODUCT(D1211:D1232,D1234:D1255)/SUM(D1211:D1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1234:E1255,0)),IF(SUM(E1211:E1232)=0,0,IF((SUMPRODUCT(E1211:E1232,E1234:E1255)/SUM(E1211:E1232))<0,1,(SUMPRODUCT(E1211:E1232,E1234:E1255)/SUM(E1211:E1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1234:F1255,0)),IF(SUM(F1211:F1232)=0,0,IF((SUMPRODUCT(F1211:F1232,F1234:F1255)/SUM(F1211:F1232))<0,1,(SUMPRODUCT(F1211:F1232,F1234:F1255)/SUM(F1211:F1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1234:G1255,0)),IF(SUM(G1211:G1232)=0,0,IF((SUMPRODUCT(G1211:G1232,G1234:G1255)/SUM(G1211:G1232))<0,1,(SUMPRODUCT(G1211:G1232,G1234:G1255)/SUM(G1211:G1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1234:H1255,0)),IF(SUM(H1211:H1232)=0,0,IF((SUMPRODUCT(H1211:H1232,H1234:H1255)/SUM(H1211:H1232))<0,1,(SUMPRODUCT(H1211:H1232,H1234:H1255)/SUM(H1211:H1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1234:I1255,0)),IF(SUM(I1211:I1232)=0,0,IF((SUMPRODUCT(I1211:I1232,I1234:I1255)/SUM(I1211:I1232))<0,1,(SUMPRODUCT(I1211:I1232,I1234:I1255)/SUM(I1211:I1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1234:J1255,0)),IF(SUM(J1211:J1232)=0,0,IF((SUMPRODUCT(J1211:J1232,J1234:J1255)/SUM(J1211:J1232))<0,1,(SUMPRODUCT(J1211:J1232,J1234:J1255)/SUM(J1211:J1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1234:K1255,0)),IF(SUM(K1211:K1232)=0,0,IF((SUMPRODUCT(K1211:K1232,K1234:K1255)/SUM(K1211:K1232))<0,1,(SUMPRODUCT(K1211:K1232,K1234:K1255)/SUM(K1211:K1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1234:L1255,0)),IF(SUM(L1211:L1232)=0,0,IF((SUMPRODUCT(L1211:L1232,L1234:L1255)/SUM(L1211:L1232))<0,1,(SUMPRODUCT(L1211:L1232,L1234:L1255)/SUM(L1211:L1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1234:M1255,0)),IF(SUM(M1211:M1232)=0,0,IF((SUMPRODUCT(M1211:M1232,M1234:M1255)/SUM(M1211:M1232))<0,1,(SUMPRODUCT(M1211:M1232,M1234:M1255)/SUM(M1211:M1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1234:N1255,0)),IF(SUM(N1211:N1232)=0,0,IF((SUMPRODUCT(N1211:N1232,N1234:N1255)/SUM(N1211:N1232))<0,1,(SUMPRODUCT(N1211:N1232,N1234:N1255)/SUM(N1211:N1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1234:O1255,0)),IF(SUM(O1211:O1232)=0,0,IF((SUMPRODUCT(O1211:O1232,O1234:O1255)/SUM(O1211:O1232))<0,1,(SUMPRODUCT(O1211:O1232,O1234:O1255)/SUM(O1211:O1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1234:P1255,0)),IF(SUM(P1211:P1232)=0,0,IF((SUMPRODUCT(P1211:P1232,P1234:P1255)/SUM(P1211:P1232))<0,1,(SUMPRODUCT(P1211:P1232,P1234:P1255)/SUM(P1211:P1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1234:Q1255,0)),IF(SUM(Q1211:Q1232)=0,0,IF((SUMPRODUCT(Q1211:Q1232,Q1234:Q1255)/SUM(Q1211:Q1232))<0,1,(SUMPRODUCT(Q1211:Q1232,Q1234:Q1255)/SUM(Q1211:Q1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1234:R1255,0)),IF(SUM(R1211:R1232)=0,0,IF((SUMPRODUCT(R1211:R1232,R1234:R1255)/SUM(R1211:R1232))<0,1,(SUMPRODUCT(R1211:R1232,R1234:R1255)/SUM(R1211:R1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1234:S1255,0)),IF(SUM(S1211:S1232)=0,0,IF((SUMPRODUCT(S1211:S1232,S1234:S1255)/SUM(S1211:S1232))<0,1,(SUMPRODUCT(S1211:S1232,S1234:S1255)/SUM(S1211:S1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1234:T1255,0)),IF(SUM(T1211:T1232)=0,0,IF((SUMPRODUCT(T1211:T1232,T1234:T1255)/SUM(T1211:T1232))<0,1,(SUMPRODUCT(T1211:T1232,T1234:T1255)/SUM(T1211:T1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1234:U1255,0)),IF(SUM(U1211:U1232)=0,0,IF((SUMPRODUCT(U1211:U1232,U1234:U1255)/SUM(U1211:U1232))<0,1,(SUMPRODUCT(U1211:U1232,U1234:U1255)/SUM(U1211:U1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1234:V1255,0)),IF(SUM(V1211:V1232)=0,0,IF((SUMPRODUCT(V1211:V1232,V1234:V1255)/SUM(V1211:V1232))<0,1,(SUMPRODUCT(V1211:V1232,V1234:V1255)/SUM(V1211:V1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1234:W1255,0)),IF(SUM(W1211:W1232)=0,0,IF((SUMPRODUCT(W1211:W1232,W1234:W1255)/SUM(W1211:W1232))<0,1,(SUMPRODUCT(W1211:W1232,W1234:W1255)/SUM(W1211:W1232)))),\"n/a\")","v":0}]
[]
["Asset Class 26",{"$f":"VLOOKUP($A1258,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1258,1,12,\"\"))","v":26},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1259,0)","v":0},{"$f":"'RAB remaining lives'!D1264","v":0},{"$f":"'RAB remaining lives'!E1264","v":0},{"$f":"'RAB remaining lives'!F1264","v":0},{"$f":"'RAB remaining lives'!G1264","v":0},{"$f":"'RAB remaining lives'!H1264","v":0},{"$f":"'RAB remaining lives'!I1264","v":0},{"$f":"'RAB remaining lives'!J1264","v":0},{"$f":"'RAB remaining lives'!K1264","v":0},{"$f":"'RAB remaining lives'!L1264","v":0},{"$f":"'RAB remaining lives'!M1264","v":0},{"$f":"'RAB remaining lives'!N1264","v":0},{"$f":"'RAB remaining lives'!O1264","v":0},{"$f":"'RAB remaining lives'!P1264","v":0},{"$f":"'RAB remaining lives'!Q1264","v":0},{"$f":"'RAB remaining lives'!R1264","v":0},{"$f":"'RAB remaining lives'!S1264","v":0},{"$f":"'RAB remaining lives'!T1264","v":0},{"$f":"'RAB remaining lives'!U1264","v":0},{"$f":"'RAB remaining lives'!V1264","v":0},{"$f":"'RAB remaining lives'!W1264","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1259,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1259","v":0},{"$f":"IFERROR(MAX(0,C1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1262)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1259","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,D1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,D1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,E1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,E1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,F1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,F1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,G1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,G1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,H1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,H1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,I1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,I1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,J1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,J1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,K1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,K1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,L1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,L1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,M1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,M1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,N1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,N1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,O1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,O1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,P1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,P1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,Q1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,Q1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,R1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,R1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,S1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,S1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,T1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,T1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,U1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,U1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,V1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,V1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1259","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1259","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1259","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1259","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1259","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1259","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1259","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1259","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1259","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1259","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1259","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1259","v":0},{"$f":"IFERROR(IF((OFFSET($C1280,0,$A1280))<0,\nMIN(0,V1280-(OFFSET($C1280,0,$A1280)/(OFFSET($C1278,-$A1279,$A1280)))),\nMAX(0,V1280-(OFFSET($C1280,0,$A1280)/(OFFSET($C1278,-$A1279,$A1280))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1259","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1260","v":0},{"$f":"IF(C1284=\"n/a\",\"n/a\",MAX(0,C1284-1))","v":0},{"$f":"IF(D1284=\"n/a\",\"n/a\",MAX(0,D1284-1))","v":0},{"$f":"IF(E1284=\"n/a\",\"n/a\",MAX(0,E1284-1))","v":0},{"$f":"IF(F1284=\"n/a\",\"n/a\",MAX(0,F1284-1))","v":0},{"$f":"IF(G1284=\"n/a\",\"n/a\",MAX(0,G1284-1))","v":0},{"$f":"IF(H1284=\"n/a\",\"n/a\",MAX(0,H1284-1))","v":0},{"$f":"IF(I1284=\"n/a\",\"n/a\",MAX(0,I1284-1))","v":0},{"$f":"IF(J1284=\"n/a\",\"n/a\",MAX(0,J1284-1))","v":0},{"$f":"IF(K1284=\"n/a\",\"n/a\",MAX(0,K1284-1))","v":0},{"$f":"IF(L1284=\"n/a\",\"n/a\",MAX(0,L1284-1))","v":0},{"$f":"IF(M1284=\"n/a\",\"n/a\",MAX(0,M1284-1))","v":0},{"$f":"IF(N1284=\"n/a\",\"n/a\",MAX(0,N1284-1))","v":0},{"$f":"IF(O1284=\"n/a\",\"n/a\",MAX(0,O1284-1))","v":0},{"$f":"IF(P1284=\"n/a\",\"n/a\",MAX(0,P1284-1))","v":0},{"$f":"IF(Q1284=\"n/a\",\"n/a\",MAX(0,Q1284-1))","v":0},{"$f":"IF(R1284=\"n/a\",\"n/a\",MAX(0,R1284-1))","v":0},{"$f":"IF(S1284=\"n/a\",\"n/a\",MAX(0,S1284-1))","v":0},{"$f":"IF(T1284=\"n/a\",\"n/a\",MAX(0,T1284-1))","v":0},{"$f":"IF(U1284=\"n/a\",\"n/a\",MAX(0,U1284-1))","v":0},{"$f":"IF(V1284=\"n/a\",\"n/a\",MAX(0,V1284-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1262)","v":"RL Capex 2014-15"},null,{"$f":"D1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1260","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1260","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1260","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1260","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1260","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1260","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1260","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1260","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1260","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1260","v":0},{"$f":"IF(V1303=\"n/a\",\"n/a\",MAX(0,V1303-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1260","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1284:C1305,0)),IF(SUM(C1261:C1282)=0,0,IF((SUMPRODUCT(C1261:C1282,C1284:C1305)/SUM(C1261:C1282))<0,1,(SUMPRODUCT(C1261:C1282,C1284:C1305)/SUM(C1261:C1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1284:D1305,0)),IF(SUM(D1261:D1282)=0,0,IF((SUMPRODUCT(D1261:D1282,D1284:D1305)/SUM(D1261:D1282))<0,1,(SUMPRODUCT(D1261:D1282,D1284:D1305)/SUM(D1261:D1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1284:E1305,0)),IF(SUM(E1261:E1282)=0,0,IF((SUMPRODUCT(E1261:E1282,E1284:E1305)/SUM(E1261:E1282))<0,1,(SUMPRODUCT(E1261:E1282,E1284:E1305)/SUM(E1261:E1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1284:F1305,0)),IF(SUM(F1261:F1282)=0,0,IF((SUMPRODUCT(F1261:F1282,F1284:F1305)/SUM(F1261:F1282))<0,1,(SUMPRODUCT(F1261:F1282,F1284:F1305)/SUM(F1261:F1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1284:G1305,0)),IF(SUM(G1261:G1282)=0,0,IF((SUMPRODUCT(G1261:G1282,G1284:G1305)/SUM(G1261:G1282))<0,1,(SUMPRODUCT(G1261:G1282,G1284:G1305)/SUM(G1261:G1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1284:H1305,0)),IF(SUM(H1261:H1282)=0,0,IF((SUMPRODUCT(H1261:H1282,H1284:H1305)/SUM(H1261:H1282))<0,1,(SUMPRODUCT(H1261:H1282,H1284:H1305)/SUM(H1261:H1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1284:I1305,0)),IF(SUM(I1261:I1282)=0,0,IF((SUMPRODUCT(I1261:I1282,I1284:I1305)/SUM(I1261:I1282))<0,1,(SUMPRODUCT(I1261:I1282,I1284:I1305)/SUM(I1261:I1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1284:J1305,0)),IF(SUM(J1261:J1282)=0,0,IF((SUMPRODUCT(J1261:J1282,J1284:J1305)/SUM(J1261:J1282))<0,1,(SUMPRODUCT(J1261:J1282,J1284:J1305)/SUM(J1261:J1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1284:K1305,0)),IF(SUM(K1261:K1282)=0,0,IF((SUMPRODUCT(K1261:K1282,K1284:K1305)/SUM(K1261:K1282))<0,1,(SUMPRODUCT(K1261:K1282,K1284:K1305)/SUM(K1261:K1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1284:L1305,0)),IF(SUM(L1261:L1282)=0,0,IF((SUMPRODUCT(L1261:L1282,L1284:L1305)/SUM(L1261:L1282))<0,1,(SUMPRODUCT(L1261:L1282,L1284:L1305)/SUM(L1261:L1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1284:M1305,0)),IF(SUM(M1261:M1282)=0,0,IF((SUMPRODUCT(M1261:M1282,M1284:M1305)/SUM(M1261:M1282))<0,1,(SUMPRODUCT(M1261:M1282,M1284:M1305)/SUM(M1261:M1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1284:N1305,0)),IF(SUM(N1261:N1282)=0,0,IF((SUMPRODUCT(N1261:N1282,N1284:N1305)/SUM(N1261:N1282))<0,1,(SUMPRODUCT(N1261:N1282,N1284:N1305)/SUM(N1261:N1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1284:O1305,0)),IF(SUM(O1261:O1282)=0,0,IF((SUMPRODUCT(O1261:O1282,O1284:O1305)/SUM(O1261:O1282))<0,1,(SUMPRODUCT(O1261:O1282,O1284:O1305)/SUM(O1261:O1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1284:P1305,0)),IF(SUM(P1261:P1282)=0,0,IF((SUMPRODUCT(P1261:P1282,P1284:P1305)/SUM(P1261:P1282))<0,1,(SUMPRODUCT(P1261:P1282,P1284:P1305)/SUM(P1261:P1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1284:Q1305,0)),IF(SUM(Q1261:Q1282)=0,0,IF((SUMPRODUCT(Q1261:Q1282,Q1284:Q1305)/SUM(Q1261:Q1282))<0,1,(SUMPRODUCT(Q1261:Q1282,Q1284:Q1305)/SUM(Q1261:Q1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1284:R1305,0)),IF(SUM(R1261:R1282)=0,0,IF((SUMPRODUCT(R1261:R1282,R1284:R1305)/SUM(R1261:R1282))<0,1,(SUMPRODUCT(R1261:R1282,R1284:R1305)/SUM(R1261:R1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1284:S1305,0)),IF(SUM(S1261:S1282)=0,0,IF((SUMPRODUCT(S1261:S1282,S1284:S1305)/SUM(S1261:S1282))<0,1,(SUMPRODUCT(S1261:S1282,S1284:S1305)/SUM(S1261:S1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1284:T1305,0)),IF(SUM(T1261:T1282)=0,0,IF((SUMPRODUCT(T1261:T1282,T1284:T1305)/SUM(T1261:T1282))<0,1,(SUMPRODUCT(T1261:T1282,T1284:T1305)/SUM(T1261:T1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1284:U1305,0)),IF(SUM(U1261:U1282)=0,0,IF((SUMPRODUCT(U1261:U1282,U1284:U1305)/SUM(U1261:U1282))<0,1,(SUMPRODUCT(U1261:U1282,U1284:U1305)/SUM(U1261:U1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1284:V1305,0)),IF(SUM(V1261:V1282)=0,0,IF((SUMPRODUCT(V1261:V1282,V1284:V1305)/SUM(V1261:V1282))<0,1,(SUMPRODUCT(V1261:V1282,V1284:V1305)/SUM(V1261:V1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1284:W1305,0)),IF(SUM(W1261:W1282)=0,0,IF((SUMPRODUCT(W1261:W1282,W1284:W1305)/SUM(W1261:W1282))<0,1,(SUMPRODUCT(W1261:W1282,W1284:W1305)/SUM(W1261:W1282)))),\"n/a\")","v":0}]
[]
["Asset Class 27",{"$f":"VLOOKUP($A1308,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1308,1,12,\"\"))","v":27},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1309,0)","v":0},{"$f":"'RAB remaining lives'!D1314","v":0},{"$f":"'RAB remaining lives'!E1314","v":0},{"$f":"'RAB remaining lives'!F1314","v":0},{"$f":"'RAB remaining lives'!G1314","v":0},{"$f":"'RAB remaining lives'!H1314","v":0},{"$f":"'RAB remaining lives'!I1314","v":0},{"$f":"'RAB remaining lives'!J1314","v":0},{"$f":"'RAB remaining lives'!K1314","v":0},{"$f":"'RAB remaining lives'!L1314","v":0},{"$f":"'RAB remaining lives'!M1314","v":0},{"$f":"'RAB remaining lives'!N1314","v":0},{"$f":"'RAB remaining lives'!O1314","v":0},{"$f":"'RAB remaining lives'!P1314","v":0},{"$f":"'RAB remaining lives'!Q1314","v":0},{"$f":"'RAB remaining lives'!R1314","v":0},{"$f":"'RAB remaining lives'!S1314","v":0},{"$f":"'RAB remaining lives'!T1314","v":0},{"$f":"'RAB remaining lives'!U1314","v":0},{"$f":"'RAB remaining lives'!V1314","v":0},{"$f":"'RAB remaining lives'!W1314","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1309,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1309","v":0},{"$f":"IFERROR(MAX(0,C1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1312)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1309","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,D1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,D1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,E1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,E1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,F1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,F1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,G1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,G1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,H1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,H1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,I1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,I1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,J1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,J1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,K1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,K1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,L1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,L1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,M1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,M1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,N1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,N1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,O1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,O1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,P1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,P1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,Q1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,Q1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,R1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,R1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,S1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,S1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,T1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,T1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,U1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,U1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,V1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,V1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1309","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1309","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1309","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1309","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1309","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1309","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1309","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1309","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1309","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1309","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1309","v":0},{"$f":"IFERROR(IF((OFFSET($C1330,0,$A1330))<0,\nMIN(0,V1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1328,-$A1329,$A1330)))),\nMAX(0,V1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1328,-$A1329,$A1330))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1309","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1310","v":0},{"$f":"IF(C1334=\"n/a\",\"n/a\",MAX(0,C1334-1))","v":0},{"$f":"IF(D1334=\"n/a\",\"n/a\",MAX(0,D1334-1))","v":0},{"$f":"IF(E1334=\"n/a\",\"n/a\",MAX(0,E1334-1))","v":0},{"$f":"IF(F1334=\"n/a\",\"n/a\",MAX(0,F1334-1))","v":0},{"$f":"IF(G1334=\"n/a\",\"n/a\",MAX(0,G1334-1))","v":0},{"$f":"IF(H1334=\"n/a\",\"n/a\",MAX(0,H1334-1))","v":0},{"$f":"IF(I1334=\"n/a\",\"n/a\",MAX(0,I1334-1))","v":0},{"$f":"IF(J1334=\"n/a\",\"n/a\",MAX(0,J1334-1))","v":0},{"$f":"IF(K1334=\"n/a\",\"n/a\",MAX(0,K1334-1))","v":0},{"$f":"IF(L1334=\"n/a\",\"n/a\",MAX(0,L1334-1))","v":0},{"$f":"IF(M1334=\"n/a\",\"n/a\",MAX(0,M1334-1))","v":0},{"$f":"IF(N1334=\"n/a\",\"n/a\",MAX(0,N1334-1))","v":0},{"$f":"IF(O1334=\"n/a\",\"n/a\",MAX(0,O1334-1))","v":0},{"$f":"IF(P1334=\"n/a\",\"n/a\",MAX(0,P1334-1))","v":0},{"$f":"IF(Q1334=\"n/a\",\"n/a\",MAX(0,Q1334-1))","v":0},{"$f":"IF(R1334=\"n/a\",\"n/a\",MAX(0,R1334-1))","v":0},{"$f":"IF(S1334=\"n/a\",\"n/a\",MAX(0,S1334-1))","v":0},{"$f":"IF(T1334=\"n/a\",\"n/a\",MAX(0,T1334-1))","v":0},{"$f":"IF(U1334=\"n/a\",\"n/a\",MAX(0,U1334-1))","v":0},{"$f":"IF(V1334=\"n/a\",\"n/a\",MAX(0,V1334-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1312)","v":"RL Capex 2014-15"},null,{"$f":"D1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1310","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1310","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1310","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1310","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1310","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1310","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1310","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1310","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1310","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1310","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1310","v":0},{"$f":"IF(V1353=\"n/a\",\"n/a\",MAX(0,V1353-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1310","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1334:C1355,0)),IF(SUM(C1311:C1332)=0,0,IF((SUMPRODUCT(C1311:C1332,C1334:C1355)/SUM(C1311:C1332))<0,1,(SUMPRODUCT(C1311:C1332,C1334:C1355)/SUM(C1311:C1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1334:D1355,0)),IF(SUM(D1311:D1332)=0,0,IF((SUMPRODUCT(D1311:D1332,D1334:D1355)/SUM(D1311:D1332))<0,1,(SUMPRODUCT(D1311:D1332,D1334:D1355)/SUM(D1311:D1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1334:E1355,0)),IF(SUM(E1311:E1332)=0,0,IF((SUMPRODUCT(E1311:E1332,E1334:E1355)/SUM(E1311:E1332))<0,1,(SUMPRODUCT(E1311:E1332,E1334:E1355)/SUM(E1311:E1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1334:F1355,0)),IF(SUM(F1311:F1332)=0,0,IF((SUMPRODUCT(F1311:F1332,F1334:F1355)/SUM(F1311:F1332))<0,1,(SUMPRODUCT(F1311:F1332,F1334:F1355)/SUM(F1311:F1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1334:G1355,0)),IF(SUM(G1311:G1332)=0,0,IF((SUMPRODUCT(G1311:G1332,G1334:G1355)/SUM(G1311:G1332))<0,1,(SUMPRODUCT(G1311:G1332,G1334:G1355)/SUM(G1311:G1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1334:H1355,0)),IF(SUM(H1311:H1332)=0,0,IF((SUMPRODUCT(H1311:H1332,H1334:H1355)/SUM(H1311:H1332))<0,1,(SUMPRODUCT(H1311:H1332,H1334:H1355)/SUM(H1311:H1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1334:I1355,0)),IF(SUM(I1311:I1332)=0,0,IF((SUMPRODUCT(I1311:I1332,I1334:I1355)/SUM(I1311:I1332))<0,1,(SUMPRODUCT(I1311:I1332,I1334:I1355)/SUM(I1311:I1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1334:J1355,0)),IF(SUM(J1311:J1332)=0,0,IF((SUMPRODUCT(J1311:J1332,J1334:J1355)/SUM(J1311:J1332))<0,1,(SUMPRODUCT(J1311:J1332,J1334:J1355)/SUM(J1311:J1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1334:K1355,0)),IF(SUM(K1311:K1332)=0,0,IF((SUMPRODUCT(K1311:K1332,K1334:K1355)/SUM(K1311:K1332))<0,1,(SUMPRODUCT(K1311:K1332,K1334:K1355)/SUM(K1311:K1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1334:L1355,0)),IF(SUM(L1311:L1332)=0,0,IF((SUMPRODUCT(L1311:L1332,L1334:L1355)/SUM(L1311:L1332))<0,1,(SUMPRODUCT(L1311:L1332,L1334:L1355)/SUM(L1311:L1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1334:M1355,0)),IF(SUM(M1311:M1332)=0,0,IF((SUMPRODUCT(M1311:M1332,M1334:M1355)/SUM(M1311:M1332))<0,1,(SUMPRODUCT(M1311:M1332,M1334:M1355)/SUM(M1311:M1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1334:N1355,0)),IF(SUM(N1311:N1332)=0,0,IF((SUMPRODUCT(N1311:N1332,N1334:N1355)/SUM(N1311:N1332))<0,1,(SUMPRODUCT(N1311:N1332,N1334:N1355)/SUM(N1311:N1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1334:O1355,0)),IF(SUM(O1311:O1332)=0,0,IF((SUMPRODUCT(O1311:O1332,O1334:O1355)/SUM(O1311:O1332))<0,1,(SUMPRODUCT(O1311:O1332,O1334:O1355)/SUM(O1311:O1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1334:P1355,0)),IF(SUM(P1311:P1332)=0,0,IF((SUMPRODUCT(P1311:P1332,P1334:P1355)/SUM(P1311:P1332))<0,1,(SUMPRODUCT(P1311:P1332,P1334:P1355)/SUM(P1311:P1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1334:Q1355,0)),IF(SUM(Q1311:Q1332)=0,0,IF((SUMPRODUCT(Q1311:Q1332,Q1334:Q1355)/SUM(Q1311:Q1332))<0,1,(SUMPRODUCT(Q1311:Q1332,Q1334:Q1355)/SUM(Q1311:Q1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1334:R1355,0)),IF(SUM(R1311:R1332)=0,0,IF((SUMPRODUCT(R1311:R1332,R1334:R1355)/SUM(R1311:R1332))<0,1,(SUMPRODUCT(R1311:R1332,R1334:R1355)/SUM(R1311:R1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1334:S1355,0)),IF(SUM(S1311:S1332)=0,0,IF((SUMPRODUCT(S1311:S1332,S1334:S1355)/SUM(S1311:S1332))<0,1,(SUMPRODUCT(S1311:S1332,S1334:S1355)/SUM(S1311:S1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1334:T1355,0)),IF(SUM(T1311:T1332)=0,0,IF((SUMPRODUCT(T1311:T1332,T1334:T1355)/SUM(T1311:T1332))<0,1,(SUMPRODUCT(T1311:T1332,T1334:T1355)/SUM(T1311:T1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1334:U1355,0)),IF(SUM(U1311:U1332)=0,0,IF((SUMPRODUCT(U1311:U1332,U1334:U1355)/SUM(U1311:U1332))<0,1,(SUMPRODUCT(U1311:U1332,U1334:U1355)/SUM(U1311:U1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1334:V1355,0)),IF(SUM(V1311:V1332)=0,0,IF((SUMPRODUCT(V1311:V1332,V1334:V1355)/SUM(V1311:V1332))<0,1,(SUMPRODUCT(V1311:V1332,V1334:V1355)/SUM(V1311:V1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1334:W1355,0)),IF(SUM(W1311:W1332)=0,0,IF((SUMPRODUCT(W1311:W1332,W1334:W1355)/SUM(W1311:W1332))<0,1,(SUMPRODUCT(W1311:W1332,W1334:W1355)/SUM(W1311:W1332)))),\"n/a\")","v":0}]
[]
["Asset Class 28",{"$f":"VLOOKUP($A1358,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1358,1,12,\"\"))","v":28},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1359,0)","v":0},{"$f":"'RAB remaining lives'!D1364","v":0},{"$f":"'RAB remaining lives'!E1364","v":0},{"$f":"'RAB remaining lives'!F1364","v":0},{"$f":"'RAB remaining lives'!G1364","v":0},{"$f":"'RAB remaining lives'!H1364","v":0},{"$f":"'RAB remaining lives'!I1364","v":0},{"$f":"'RAB remaining lives'!J1364","v":0},{"$f":"'RAB remaining lives'!K1364","v":0},{"$f":"'RAB remaining lives'!L1364","v":0},{"$f":"'RAB remaining lives'!M1364","v":0},{"$f":"'RAB remaining lives'!N1364","v":0},{"$f":"'RAB remaining lives'!O1364","v":0},{"$f":"'RAB remaining lives'!P1364","v":0},{"$f":"'RAB remaining lives'!Q1364","v":0},{"$f":"'RAB remaining lives'!R1364","v":0},{"$f":"'RAB remaining lives'!S1364","v":0},{"$f":"'RAB remaining lives'!T1364","v":0},{"$f":"'RAB remaining lives'!U1364","v":0},{"$f":"'RAB remaining lives'!V1364","v":0},{"$f":"'RAB remaining lives'!W1364","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1359,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1359","v":0},{"$f":"IFERROR(MAX(0,C1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1362)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1359","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,D1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,D1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,E1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,E1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,F1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,F1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,G1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,G1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,H1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,H1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,I1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,I1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,J1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,J1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,K1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,K1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,L1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,L1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,M1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,M1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,N1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,N1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,O1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,O1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,P1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,P1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,Q1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,Q1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,R1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,R1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,S1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,S1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,T1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,T1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,U1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,U1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,V1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,V1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1359","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1359","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1359","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1359","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1359","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1359","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1359","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1359","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1359","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1359","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1359","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1359","v":0},{"$f":"IFERROR(IF((OFFSET($C1380,0,$A1380))<0,\nMIN(0,V1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1378,-$A1379,$A1380)))),\nMAX(0,V1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1378,-$A1379,$A1380))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1359","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1360","v":0},{"$f":"IF(C1384=\"n/a\",\"n/a\",MAX(0,C1384-1))","v":0},{"$f":"IF(D1384=\"n/a\",\"n/a\",MAX(0,D1384-1))","v":0},{"$f":"IF(E1384=\"n/a\",\"n/a\",MAX(0,E1384-1))","v":0},{"$f":"IF(F1384=\"n/a\",\"n/a\",MAX(0,F1384-1))","v":0},{"$f":"IF(G1384=\"n/a\",\"n/a\",MAX(0,G1384-1))","v":0},{"$f":"IF(H1384=\"n/a\",\"n/a\",MAX(0,H1384-1))","v":0},{"$f":"IF(I1384=\"n/a\",\"n/a\",MAX(0,I1384-1))","v":0},{"$f":"IF(J1384=\"n/a\",\"n/a\",MAX(0,J1384-1))","v":0},{"$f":"IF(K1384=\"n/a\",\"n/a\",MAX(0,K1384-1))","v":0},{"$f":"IF(L1384=\"n/a\",\"n/a\",MAX(0,L1384-1))","v":0},{"$f":"IF(M1384=\"n/a\",\"n/a\",MAX(0,M1384-1))","v":0},{"$f":"IF(N1384=\"n/a\",\"n/a\",MAX(0,N1384-1))","v":0},{"$f":"IF(O1384=\"n/a\",\"n/a\",MAX(0,O1384-1))","v":0},{"$f":"IF(P1384=\"n/a\",\"n/a\",MAX(0,P1384-1))","v":0},{"$f":"IF(Q1384=\"n/a\",\"n/a\",MAX(0,Q1384-1))","v":0},{"$f":"IF(R1384=\"n/a\",\"n/a\",MAX(0,R1384-1))","v":0},{"$f":"IF(S1384=\"n/a\",\"n/a\",MAX(0,S1384-1))","v":0},{"$f":"IF(T1384=\"n/a\",\"n/a\",MAX(0,T1384-1))","v":0},{"$f":"IF(U1384=\"n/a\",\"n/a\",MAX(0,U1384-1))","v":0},{"$f":"IF(V1384=\"n/a\",\"n/a\",MAX(0,V1384-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1362)","v":"RL Capex 2014-15"},null,{"$f":"D1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1360","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1360","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1360","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1360","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1360","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1360","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1360","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1360","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1360","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1360","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1360","v":0},{"$f":"IF(V1403=\"n/a\",\"n/a\",MAX(0,V1403-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1360","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1384:C1405,0)),IF(SUM(C1361:C1382)=0,0,IF((SUMPRODUCT(C1361:C1382,C1384:C1405)/SUM(C1361:C1382))<0,1,(SUMPRODUCT(C1361:C1382,C1384:C1405)/SUM(C1361:C1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1384:D1405,0)),IF(SUM(D1361:D1382)=0,0,IF((SUMPRODUCT(D1361:D1382,D1384:D1405)/SUM(D1361:D1382))<0,1,(SUMPRODUCT(D1361:D1382,D1384:D1405)/SUM(D1361:D1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1384:E1405,0)),IF(SUM(E1361:E1382)=0,0,IF((SUMPRODUCT(E1361:E1382,E1384:E1405)/SUM(E1361:E1382))<0,1,(SUMPRODUCT(E1361:E1382,E1384:E1405)/SUM(E1361:E1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1384:F1405,0)),IF(SUM(F1361:F1382)=0,0,IF((SUMPRODUCT(F1361:F1382,F1384:F1405)/SUM(F1361:F1382))<0,1,(SUMPRODUCT(F1361:F1382,F1384:F1405)/SUM(F1361:F1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1384:G1405,0)),IF(SUM(G1361:G1382)=0,0,IF((SUMPRODUCT(G1361:G1382,G1384:G1405)/SUM(G1361:G1382))<0,1,(SUMPRODUCT(G1361:G1382,G1384:G1405)/SUM(G1361:G1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1384:H1405,0)),IF(SUM(H1361:H1382)=0,0,IF((SUMPRODUCT(H1361:H1382,H1384:H1405)/SUM(H1361:H1382))<0,1,(SUMPRODUCT(H1361:H1382,H1384:H1405)/SUM(H1361:H1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1384:I1405,0)),IF(SUM(I1361:I1382)=0,0,IF((SUMPRODUCT(I1361:I1382,I1384:I1405)/SUM(I1361:I1382))<0,1,(SUMPRODUCT(I1361:I1382,I1384:I1405)/SUM(I1361:I1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1384:J1405,0)),IF(SUM(J1361:J1382)=0,0,IF((SUMPRODUCT(J1361:J1382,J1384:J1405)/SUM(J1361:J1382))<0,1,(SUMPRODUCT(J1361:J1382,J1384:J1405)/SUM(J1361:J1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1384:K1405,0)),IF(SUM(K1361:K1382)=0,0,IF((SUMPRODUCT(K1361:K1382,K1384:K1405)/SUM(K1361:K1382))<0,1,(SUMPRODUCT(K1361:K1382,K1384:K1405)/SUM(K1361:K1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1384:L1405,0)),IF(SUM(L1361:L1382)=0,0,IF((SUMPRODUCT(L1361:L1382,L1384:L1405)/SUM(L1361:L1382))<0,1,(SUMPRODUCT(L1361:L1382,L1384:L1405)/SUM(L1361:L1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1384:M1405,0)),IF(SUM(M1361:M1382)=0,0,IF((SUMPRODUCT(M1361:M1382,M1384:M1405)/SUM(M1361:M1382))<0,1,(SUMPRODUCT(M1361:M1382,M1384:M1405)/SUM(M1361:M1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1384:N1405,0)),IF(SUM(N1361:N1382)=0,0,IF((SUMPRODUCT(N1361:N1382,N1384:N1405)/SUM(N1361:N1382))<0,1,(SUMPRODUCT(N1361:N1382,N1384:N1405)/SUM(N1361:N1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1384:O1405,0)),IF(SUM(O1361:O1382)=0,0,IF((SUMPRODUCT(O1361:O1382,O1384:O1405)/SUM(O1361:O1382))<0,1,(SUMPRODUCT(O1361:O1382,O1384:O1405)/SUM(O1361:O1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1384:P1405,0)),IF(SUM(P1361:P1382)=0,0,IF((SUMPRODUCT(P1361:P1382,P1384:P1405)/SUM(P1361:P1382))<0,1,(SUMPRODUCT(P1361:P1382,P1384:P1405)/SUM(P1361:P1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1384:Q1405,0)),IF(SUM(Q1361:Q1382)=0,0,IF((SUMPRODUCT(Q1361:Q1382,Q1384:Q1405)/SUM(Q1361:Q1382))<0,1,(SUMPRODUCT(Q1361:Q1382,Q1384:Q1405)/SUM(Q1361:Q1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1384:R1405,0)),IF(SUM(R1361:R1382)=0,0,IF((SUMPRODUCT(R1361:R1382,R1384:R1405)/SUM(R1361:R1382))<0,1,(SUMPRODUCT(R1361:R1382,R1384:R1405)/SUM(R1361:R1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1384:S1405,0)),IF(SUM(S1361:S1382)=0,0,IF((SUMPRODUCT(S1361:S1382,S1384:S1405)/SUM(S1361:S1382))<0,1,(SUMPRODUCT(S1361:S1382,S1384:S1405)/SUM(S1361:S1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1384:T1405,0)),IF(SUM(T1361:T1382)=0,0,IF((SUMPRODUCT(T1361:T1382,T1384:T1405)/SUM(T1361:T1382))<0,1,(SUMPRODUCT(T1361:T1382,T1384:T1405)/SUM(T1361:T1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1384:U1405,0)),IF(SUM(U1361:U1382)=0,0,IF((SUMPRODUCT(U1361:U1382,U1384:U1405)/SUM(U1361:U1382))<0,1,(SUMPRODUCT(U1361:U1382,U1384:U1405)/SUM(U1361:U1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1384:V1405,0)),IF(SUM(V1361:V1382)=0,0,IF((SUMPRODUCT(V1361:V1382,V1384:V1405)/SUM(V1361:V1382))<0,1,(SUMPRODUCT(V1361:V1382,V1384:V1405)/SUM(V1361:V1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1384:W1405,0)),IF(SUM(W1361:W1382)=0,0,IF((SUMPRODUCT(W1361:W1382,W1384:W1405)/SUM(W1361:W1382))<0,1,(SUMPRODUCT(W1361:W1382,W1384:W1405)/SUM(W1361:W1382)))),\"n/a\")","v":0}]
[]
["Asset Class 29",{"$f":"VLOOKUP($A1408,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1408,1,12,\"\"))","v":29},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1409,0)","v":0},{"$f":"'RAB remaining lives'!D1414","v":0},{"$f":"'RAB remaining lives'!E1414","v":0},{"$f":"'RAB remaining lives'!F1414","v":0},{"$f":"'RAB remaining lives'!G1414","v":0},{"$f":"'RAB remaining lives'!H1414","v":0},{"$f":"'RAB remaining lives'!I1414","v":0},{"$f":"'RAB remaining lives'!J1414","v":0},{"$f":"'RAB remaining lives'!K1414","v":0},{"$f":"'RAB remaining lives'!L1414","v":0},{"$f":"'RAB remaining lives'!M1414","v":0},{"$f":"'RAB remaining lives'!N1414","v":0},{"$f":"'RAB remaining lives'!O1414","v":0},{"$f":"'RAB remaining lives'!P1414","v":0},{"$f":"'RAB remaining lives'!Q1414","v":0},{"$f":"'RAB remaining lives'!R1414","v":0},{"$f":"'RAB remaining lives'!S1414","v":0},{"$f":"'RAB remaining lives'!T1414","v":0},{"$f":"'RAB remaining lives'!U1414","v":0},{"$f":"'RAB remaining lives'!V1414","v":0},{"$f":"'RAB remaining lives'!W1414","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1409,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1409","v":0},{"$f":"IFERROR(MAX(0,C1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1412)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1409","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,D1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,D1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,E1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,E1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,F1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,F1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,G1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,G1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,H1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,H1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,I1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,I1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,J1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,J1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,K1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,K1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,L1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,L1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,M1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,M1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,N1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,N1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,O1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,O1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,P1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,P1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,Q1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,Q1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,R1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,R1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,S1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,S1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,T1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,T1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,U1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,U1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,V1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,V1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1409","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1409","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1409","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1409","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1409","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1409","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1409","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1409","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1409","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1409","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1409","v":0},{"$f":"IFERROR(IF((OFFSET($C1430,0,$A1430))<0,\nMIN(0,V1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1428,-$A1429,$A1430)))),\nMAX(0,V1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1428,-$A1429,$A1430))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1409","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1410","v":0},{"$f":"IF(C1434=\"n/a\",\"n/a\",MAX(0,C1434-1))","v":0},{"$f":"IF(D1434=\"n/a\",\"n/a\",MAX(0,D1434-1))","v":0},{"$f":"IF(E1434=\"n/a\",\"n/a\",MAX(0,E1434-1))","v":0},{"$f":"IF(F1434=\"n/a\",\"n/a\",MAX(0,F1434-1))","v":0},{"$f":"IF(G1434=\"n/a\",\"n/a\",MAX(0,G1434-1))","v":0},{"$f":"IF(H1434=\"n/a\",\"n/a\",MAX(0,H1434-1))","v":0},{"$f":"IF(I1434=\"n/a\",\"n/a\",MAX(0,I1434-1))","v":0},{"$f":"IF(J1434=\"n/a\",\"n/a\",MAX(0,J1434-1))","v":0},{"$f":"IF(K1434=\"n/a\",\"n/a\",MAX(0,K1434-1))","v":0},{"$f":"IF(L1434=\"n/a\",\"n/a\",MAX(0,L1434-1))","v":0},{"$f":"IF(M1434=\"n/a\",\"n/a\",MAX(0,M1434-1))","v":0},{"$f":"IF(N1434=\"n/a\",\"n/a\",MAX(0,N1434-1))","v":0},{"$f":"IF(O1434=\"n/a\",\"n/a\",MAX(0,O1434-1))","v":0},{"$f":"IF(P1434=\"n/a\",\"n/a\",MAX(0,P1434-1))","v":0},{"$f":"IF(Q1434=\"n/a\",\"n/a\",MAX(0,Q1434-1))","v":0},{"$f":"IF(R1434=\"n/a\",\"n/a\",MAX(0,R1434-1))","v":0},{"$f":"IF(S1434=\"n/a\",\"n/a\",MAX(0,S1434-1))","v":0},{"$f":"IF(T1434=\"n/a\",\"n/a\",MAX(0,T1434-1))","v":0},{"$f":"IF(U1434=\"n/a\",\"n/a\",MAX(0,U1434-1))","v":0},{"$f":"IF(V1434=\"n/a\",\"n/a\",MAX(0,V1434-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1412)","v":"RL Capex 2014-15"},null,{"$f":"D1410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1410","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1410","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1410","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1410","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1410","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1410","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1410","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1410","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1410","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1410","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1410","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1410","v":0},{"$f":"IF(V1453=\"n/a\",\"n/a\",MAX(0,V1453-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1410","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1434:C1455,0)),IF(SUM(C1411:C1432)=0,0,IF((SUMPRODUCT(C1411:C1432,C1434:C1455)/SUM(C1411:C1432))<0,1,(SUMPRODUCT(C1411:C1432,C1434:C1455)/SUM(C1411:C1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1434:D1455,0)),IF(SUM(D1411:D1432)=0,0,IF((SUMPRODUCT(D1411:D1432,D1434:D1455)/SUM(D1411:D1432))<0,1,(SUMPRODUCT(D1411:D1432,D1434:D1455)/SUM(D1411:D1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1434:E1455,0)),IF(SUM(E1411:E1432)=0,0,IF((SUMPRODUCT(E1411:E1432,E1434:E1455)/SUM(E1411:E1432))<0,1,(SUMPRODUCT(E1411:E1432,E1434:E1455)/SUM(E1411:E1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1434:F1455,0)),IF(SUM(F1411:F1432)=0,0,IF((SUMPRODUCT(F1411:F1432,F1434:F1455)/SUM(F1411:F1432))<0,1,(SUMPRODUCT(F1411:F1432,F1434:F1455)/SUM(F1411:F1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1434:G1455,0)),IF(SUM(G1411:G1432)=0,0,IF((SUMPRODUCT(G1411:G1432,G1434:G1455)/SUM(G1411:G1432))<0,1,(SUMPRODUCT(G1411:G1432,G1434:G1455)/SUM(G1411:G1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1434:H1455,0)),IF(SUM(H1411:H1432)=0,0,IF((SUMPRODUCT(H1411:H1432,H1434:H1455)/SUM(H1411:H1432))<0,1,(SUMPRODUCT(H1411:H1432,H1434:H1455)/SUM(H1411:H1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1434:I1455,0)),IF(SUM(I1411:I1432)=0,0,IF((SUMPRODUCT(I1411:I1432,I1434:I1455)/SUM(I1411:I1432))<0,1,(SUMPRODUCT(I1411:I1432,I1434:I1455)/SUM(I1411:I1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1434:J1455,0)),IF(SUM(J1411:J1432)=0,0,IF((SUMPRODUCT(J1411:J1432,J1434:J1455)/SUM(J1411:J1432))<0,1,(SUMPRODUCT(J1411:J1432,J1434:J1455)/SUM(J1411:J1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1434:K1455,0)),IF(SUM(K1411:K1432)=0,0,IF((SUMPRODUCT(K1411:K1432,K1434:K1455)/SUM(K1411:K1432))<0,1,(SUMPRODUCT(K1411:K1432,K1434:K1455)/SUM(K1411:K1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1434:L1455,0)),IF(SUM(L1411:L1432)=0,0,IF((SUMPRODUCT(L1411:L1432,L1434:L1455)/SUM(L1411:L1432))<0,1,(SUMPRODUCT(L1411:L1432,L1434:L1455)/SUM(L1411:L1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1434:M1455,0)),IF(SUM(M1411:M1432)=0,0,IF((SUMPRODUCT(M1411:M1432,M1434:M1455)/SUM(M1411:M1432))<0,1,(SUMPRODUCT(M1411:M1432,M1434:M1455)/SUM(M1411:M1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1434:N1455,0)),IF(SUM(N1411:N1432)=0,0,IF((SUMPRODUCT(N1411:N1432,N1434:N1455)/SUM(N1411:N1432))<0,1,(SUMPRODUCT(N1411:N1432,N1434:N1455)/SUM(N1411:N1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1434:O1455,0)),IF(SUM(O1411:O1432)=0,0,IF((SUMPRODUCT(O1411:O1432,O1434:O1455)/SUM(O1411:O1432))<0,1,(SUMPRODUCT(O1411:O1432,O1434:O1455)/SUM(O1411:O1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1434:P1455,0)),IF(SUM(P1411:P1432)=0,0,IF((SUMPRODUCT(P1411:P1432,P1434:P1455)/SUM(P1411:P1432))<0,1,(SUMPRODUCT(P1411:P1432,P1434:P1455)/SUM(P1411:P1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1434:Q1455,0)),IF(SUM(Q1411:Q1432)=0,0,IF((SUMPRODUCT(Q1411:Q1432,Q1434:Q1455)/SUM(Q1411:Q1432))<0,1,(SUMPRODUCT(Q1411:Q1432,Q1434:Q1455)/SUM(Q1411:Q1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1434:R1455,0)),IF(SUM(R1411:R1432)=0,0,IF((SUMPRODUCT(R1411:R1432,R1434:R1455)/SUM(R1411:R1432))<0,1,(SUMPRODUCT(R1411:R1432,R1434:R1455)/SUM(R1411:R1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1434:S1455,0)),IF(SUM(S1411:S1432)=0,0,IF((SUMPRODUCT(S1411:S1432,S1434:S1455)/SUM(S1411:S1432))<0,1,(SUMPRODUCT(S1411:S1432,S1434:S1455)/SUM(S1411:S1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1434:T1455,0)),IF(SUM(T1411:T1432)=0,0,IF((SUMPRODUCT(T1411:T1432,T1434:T1455)/SUM(T1411:T1432))<0,1,(SUMPRODUCT(T1411:T1432,T1434:T1455)/SUM(T1411:T1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1434:U1455,0)),IF(SUM(U1411:U1432)=0,0,IF((SUMPRODUCT(U1411:U1432,U1434:U1455)/SUM(U1411:U1432))<0,1,(SUMPRODUCT(U1411:U1432,U1434:U1455)/SUM(U1411:U1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1434:V1455,0)),IF(SUM(V1411:V1432)=0,0,IF((SUMPRODUCT(V1411:V1432,V1434:V1455)/SUM(V1411:V1432))<0,1,(SUMPRODUCT(V1411:V1432,V1434:V1455)/SUM(V1411:V1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1434:W1455,0)),IF(SUM(W1411:W1432)=0,0,IF((SUMPRODUCT(W1411:W1432,W1434:W1455)/SUM(W1411:W1432))<0,1,(SUMPRODUCT(W1411:W1432,W1434:W1455)/SUM(W1411:W1432)))),\"n/a\")","v":0}]
[]
["Asset Class 30",{"$f":"VLOOKUP($A1458,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1458,1,12,\"\"))","v":30},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1459,0)","v":0},{"$f":"'RAB remaining lives'!D1464","v":0},{"$f":"'RAB remaining lives'!E1464","v":0},{"$f":"'RAB remaining lives'!F1464","v":0},{"$f":"'RAB remaining lives'!G1464","v":0},{"$f":"'RAB remaining lives'!H1464","v":0},{"$f":"'RAB remaining lives'!I1464","v":0},{"$f":"'RAB remaining lives'!J1464","v":0},{"$f":"'RAB remaining lives'!K1464","v":0},{"$f":"'RAB remaining lives'!L1464","v":0},{"$f":"'RAB remaining lives'!M1464","v":0},{"$f":"'RAB remaining lives'!N1464","v":0},{"$f":"'RAB remaining lives'!O1464","v":0},{"$f":"'RAB remaining lives'!P1464","v":0},{"$f":"'RAB remaining lives'!Q1464","v":0},{"$f":"'RAB remaining lives'!R1464","v":0},{"$f":"'RAB remaining lives'!S1464","v":0},{"$f":"'RAB remaining lives'!T1464","v":0},{"$f":"'RAB remaining lives'!U1464","v":0},{"$f":"'RAB remaining lives'!V1464","v":0},{"$f":"'RAB remaining lives'!W1464","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1459,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1459","v":0},{"$f":"IFERROR(MAX(0,C1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1462)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1459","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,D1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,D1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,E1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,E1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,F1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,F1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,G1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,G1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,H1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,H1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,I1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,I1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,J1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,J1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,K1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,K1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,L1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,L1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,M1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,M1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,N1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,N1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,O1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,O1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,P1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,P1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,Q1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,Q1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,R1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,R1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,S1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,S1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,T1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,T1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,U1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,U1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,V1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,V1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1459","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1459","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1459","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1459","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1459","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1459","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1459","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1459","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1459","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1459","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1459","v":0},{"$f":"IFERROR(IF((OFFSET($C1480,0,$A1480))<0,\nMIN(0,V1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1478,-$A1479,$A1480)))),\nMAX(0,V1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1478,-$A1479,$A1480))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1459","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1460","v":0},{"$f":"IF(C1484=\"n/a\",\"n/a\",MAX(0,C1484-1))","v":0},{"$f":"IF(D1484=\"n/a\",\"n/a\",MAX(0,D1484-1))","v":0},{"$f":"IF(E1484=\"n/a\",\"n/a\",MAX(0,E1484-1))","v":0},{"$f":"IF(F1484=\"n/a\",\"n/a\",MAX(0,F1484-1))","v":0},{"$f":"IF(G1484=\"n/a\",\"n/a\",MAX(0,G1484-1))","v":0},{"$f":"IF(H1484=\"n/a\",\"n/a\",MAX(0,H1484-1))","v":0},{"$f":"IF(I1484=\"n/a\",\"n/a\",MAX(0,I1484-1))","v":0},{"$f":"IF(J1484=\"n/a\",\"n/a\",MAX(0,J1484-1))","v":0},{"$f":"IF(K1484=\"n/a\",\"n/a\",MAX(0,K1484-1))","v":0},{"$f":"IF(L1484=\"n/a\",\"n/a\",MAX(0,L1484-1))","v":0},{"$f":"IF(M1484=\"n/a\",\"n/a\",MAX(0,M1484-1))","v":0},{"$f":"IF(N1484=\"n/a\",\"n/a\",MAX(0,N1484-1))","v":0},{"$f":"IF(O1484=\"n/a\",\"n/a\",MAX(0,O1484-1))","v":0},{"$f":"IF(P1484=\"n/a\",\"n/a\",MAX(0,P1484-1))","v":0},{"$f":"IF(Q1484=\"n/a\",\"n/a\",MAX(0,Q1484-1))","v":0},{"$f":"IF(R1484=\"n/a\",\"n/a\",MAX(0,R1484-1))","v":0},{"$f":"IF(S1484=\"n/a\",\"n/a\",MAX(0,S1484-1))","v":0},{"$f":"IF(T1484=\"n/a\",\"n/a\",MAX(0,T1484-1))","v":0},{"$f":"IF(U1484=\"n/a\",\"n/a\",MAX(0,U1484-1))","v":0},{"$f":"IF(V1484=\"n/a\",\"n/a\",MAX(0,V1484-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1462)","v":"RL Capex 2014-15"},null,{"$f":"D1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1460","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1460","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1460","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1460","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1460","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1460","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1460","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1460","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1460","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1460","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1460","v":0},{"$f":"IF(V1503=\"n/a\",\"n/a\",MAX(0,V1503-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1460","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1484:C1505,0)),IF(SUM(C1461:C1482)=0,0,IF((SUMPRODUCT(C1461:C1482,C1484:C1505)/SUM(C1461:C1482))<0,1,(SUMPRODUCT(C1461:C1482,C1484:C1505)/SUM(C1461:C1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1484:D1505,0)),IF(SUM(D1461:D1482)=0,0,IF((SUMPRODUCT(D1461:D1482,D1484:D1505)/SUM(D1461:D1482))<0,1,(SUMPRODUCT(D1461:D1482,D1484:D1505)/SUM(D1461:D1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1484:E1505,0)),IF(SUM(E1461:E1482)=0,0,IF((SUMPRODUCT(E1461:E1482,E1484:E1505)/SUM(E1461:E1482))<0,1,(SUMPRODUCT(E1461:E1482,E1484:E1505)/SUM(E1461:E1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1484:F1505,0)),IF(SUM(F1461:F1482)=0,0,IF((SUMPRODUCT(F1461:F1482,F1484:F1505)/SUM(F1461:F1482))<0,1,(SUMPRODUCT(F1461:F1482,F1484:F1505)/SUM(F1461:F1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1484:G1505,0)),IF(SUM(G1461:G1482)=0,0,IF((SUMPRODUCT(G1461:G1482,G1484:G1505)/SUM(G1461:G1482))<0,1,(SUMPRODUCT(G1461:G1482,G1484:G1505)/SUM(G1461:G1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1484:H1505,0)),IF(SUM(H1461:H1482)=0,0,IF((SUMPRODUCT(H1461:H1482,H1484:H1505)/SUM(H1461:H1482))<0,1,(SUMPRODUCT(H1461:H1482,H1484:H1505)/SUM(H1461:H1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1484:I1505,0)),IF(SUM(I1461:I1482)=0,0,IF((SUMPRODUCT(I1461:I1482,I1484:I1505)/SUM(I1461:I1482))<0,1,(SUMPRODUCT(I1461:I1482,I1484:I1505)/SUM(I1461:I1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1484:J1505,0)),IF(SUM(J1461:J1482)=0,0,IF((SUMPRODUCT(J1461:J1482,J1484:J1505)/SUM(J1461:J1482))<0,1,(SUMPRODUCT(J1461:J1482,J1484:J1505)/SUM(J1461:J1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1484:K1505,0)),IF(SUM(K1461:K1482)=0,0,IF((SUMPRODUCT(K1461:K1482,K1484:K1505)/SUM(K1461:K1482))<0,1,(SUMPRODUCT(K1461:K1482,K1484:K1505)/SUM(K1461:K1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1484:L1505,0)),IF(SUM(L1461:L1482)=0,0,IF((SUMPRODUCT(L1461:L1482,L1484:L1505)/SUM(L1461:L1482))<0,1,(SUMPRODUCT(L1461:L1482,L1484:L1505)/SUM(L1461:L1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1484:M1505,0)),IF(SUM(M1461:M1482)=0,0,IF((SUMPRODUCT(M1461:M1482,M1484:M1505)/SUM(M1461:M1482))<0,1,(SUMPRODUCT(M1461:M1482,M1484:M1505)/SUM(M1461:M1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1484:N1505,0)),IF(SUM(N1461:N1482)=0,0,IF((SUMPRODUCT(N1461:N1482,N1484:N1505)/SUM(N1461:N1482))<0,1,(SUMPRODUCT(N1461:N1482,N1484:N1505)/SUM(N1461:N1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1484:O1505,0)),IF(SUM(O1461:O1482)=0,0,IF((SUMPRODUCT(O1461:O1482,O1484:O1505)/SUM(O1461:O1482))<0,1,(SUMPRODUCT(O1461:O1482,O1484:O1505)/SUM(O1461:O1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1484:P1505,0)),IF(SUM(P1461:P1482)=0,0,IF((SUMPRODUCT(P1461:P1482,P1484:P1505)/SUM(P1461:P1482))<0,1,(SUMPRODUCT(P1461:P1482,P1484:P1505)/SUM(P1461:P1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1484:Q1505,0)),IF(SUM(Q1461:Q1482)=0,0,IF((SUMPRODUCT(Q1461:Q1482,Q1484:Q1505)/SUM(Q1461:Q1482))<0,1,(SUMPRODUCT(Q1461:Q1482,Q1484:Q1505)/SUM(Q1461:Q1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1484:R1505,0)),IF(SUM(R1461:R1482)=0,0,IF((SUMPRODUCT(R1461:R1482,R1484:R1505)/SUM(R1461:R1482))<0,1,(SUMPRODUCT(R1461:R1482,R1484:R1505)/SUM(R1461:R1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1484:S1505,0)),IF(SUM(S1461:S1482)=0,0,IF((SUMPRODUCT(S1461:S1482,S1484:S1505)/SUM(S1461:S1482))<0,1,(SUMPRODUCT(S1461:S1482,S1484:S1505)/SUM(S1461:S1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1484:T1505,0)),IF(SUM(T1461:T1482)=0,0,IF((SUMPRODUCT(T1461:T1482,T1484:T1505)/SUM(T1461:T1482))<0,1,(SUMPRODUCT(T1461:T1482,T1484:T1505)/SUM(T1461:T1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1484:U1505,0)),IF(SUM(U1461:U1482)=0,0,IF((SUMPRODUCT(U1461:U1482,U1484:U1505)/SUM(U1461:U1482))<0,1,(SUMPRODUCT(U1461:U1482,U1484:U1505)/SUM(U1461:U1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1484:V1505,0)),IF(SUM(V1461:V1482)=0,0,IF((SUMPRODUCT(V1461:V1482,V1484:V1505)/SUM(V1461:V1482))<0,1,(SUMPRODUCT(V1461:V1482,V1484:V1505)/SUM(V1461:V1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1484:W1505,0)),IF(SUM(W1461:W1482)=0,0,IF((SUMPRODUCT(W1461:W1482,W1484:W1505)/SUM(W1461:W1482))<0,1,(SUMPRODUCT(W1461:W1482,W1484:W1505)/SUM(W1461:W1482)))),\"n/a\")","v":0}]
[]
["Asset Class 31",{"$f":"VLOOKUP($A1508,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1508,1,12,\"\"))","v":31},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1509,0)","v":0},{"$f":"'RAB remaining lives'!D1514","v":0},{"$f":"'RAB remaining lives'!E1514","v":0},{"$f":"'RAB remaining lives'!F1514","v":0},{"$f":"'RAB remaining lives'!G1514","v":0},{"$f":"'RAB remaining lives'!H1514","v":0},{"$f":"'RAB remaining lives'!I1514","v":0},{"$f":"'RAB remaining lives'!J1514","v":0},{"$f":"'RAB remaining lives'!K1514","v":0},{"$f":"'RAB remaining lives'!L1514","v":0},{"$f":"'RAB remaining lives'!M1514","v":0},{"$f":"'RAB remaining lives'!N1514","v":0},{"$f":"'RAB remaining lives'!O1514","v":0},{"$f":"'RAB remaining lives'!P1514","v":0},{"$f":"'RAB remaining lives'!Q1514","v":0},{"$f":"'RAB remaining lives'!R1514","v":0},{"$f":"'RAB remaining lives'!S1514","v":0},{"$f":"'RAB remaining lives'!T1514","v":0},{"$f":"'RAB remaining lives'!U1514","v":0},{"$f":"'RAB remaining lives'!V1514","v":0},{"$f":"'RAB remaining lives'!W1514","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1509,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1509","v":0},{"$f":"IFERROR(MAX(0,C1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1512)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1509","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,D1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,D1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,E1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,E1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,F1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,F1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,G1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,G1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,H1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,H1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,I1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,I1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,J1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,J1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,K1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,K1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,L1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,L1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,M1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,M1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,N1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,N1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,O1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,O1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,P1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,P1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,Q1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,Q1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,R1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,R1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,S1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,S1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,T1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,T1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,U1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,U1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,V1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,V1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1509","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1509","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1509","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1509","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1509","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1509","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1509","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1509","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1509","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1509","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1509","v":0},{"$f":"IFERROR(IF((OFFSET($C1530,0,$A1530))<0,\nMIN(0,V1530-(OFFSET($C1530,0,$A1530)/(OFFSET($C1528,-$A1529,$A1530)))),\nMAX(0,V1530-(OFFSET($C1530,0,$A1530)/(OFFSET($C1528,-$A1529,$A1530))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1509","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1510","v":0},{"$f":"IF(C1534=\"n/a\",\"n/a\",MAX(0,C1534-1))","v":0},{"$f":"IF(D1534=\"n/a\",\"n/a\",MAX(0,D1534-1))","v":0},{"$f":"IF(E1534=\"n/a\",\"n/a\",MAX(0,E1534-1))","v":0},{"$f":"IF(F1534=\"n/a\",\"n/a\",MAX(0,F1534-1))","v":0},{"$f":"IF(G1534=\"n/a\",\"n/a\",MAX(0,G1534-1))","v":0},{"$f":"IF(H1534=\"n/a\",\"n/a\",MAX(0,H1534-1))","v":0},{"$f":"IF(I1534=\"n/a\",\"n/a\",MAX(0,I1534-1))","v":0},{"$f":"IF(J1534=\"n/a\",\"n/a\",MAX(0,J1534-1))","v":0},{"$f":"IF(K1534=\"n/a\",\"n/a\",MAX(0,K1534-1))","v":0},{"$f":"IF(L1534=\"n/a\",\"n/a\",MAX(0,L1534-1))","v":0},{"$f":"IF(M1534=\"n/a\",\"n/a\",MAX(0,M1534-1))","v":0},{"$f":"IF(N1534=\"n/a\",\"n/a\",MAX(0,N1534-1))","v":0},{"$f":"IF(O1534=\"n/a\",\"n/a\",MAX(0,O1534-1))","v":0},{"$f":"IF(P1534=\"n/a\",\"n/a\",MAX(0,P1534-1))","v":0},{"$f":"IF(Q1534=\"n/a\",\"n/a\",MAX(0,Q1534-1))","v":0},{"$f":"IF(R1534=\"n/a\",\"n/a\",MAX(0,R1534-1))","v":0},{"$f":"IF(S1534=\"n/a\",\"n/a\",MAX(0,S1534-1))","v":0},{"$f":"IF(T1534=\"n/a\",\"n/a\",MAX(0,T1534-1))","v":0},{"$f":"IF(U1534=\"n/a\",\"n/a\",MAX(0,U1534-1))","v":0},{"$f":"IF(V1534=\"n/a\",\"n/a\",MAX(0,V1534-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1512)","v":"RL Capex 2014-15"},null,{"$f":"D1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1510","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1510","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1510","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1510","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1510","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1510","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1510","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1510","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1510","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1510","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1510","v":0},{"$f":"IF(V1553=\"n/a\",\"n/a\",MAX(0,V1553-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1510","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1534:C1555,0)),IF(SUM(C1511:C1532)=0,0,IF((SUMPRODUCT(C1511:C1532,C1534:C1555)/SUM(C1511:C1532))<0,1,(SUMPRODUCT(C1511:C1532,C1534:C1555)/SUM(C1511:C1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1534:D1555,0)),IF(SUM(D1511:D1532)=0,0,IF((SUMPRODUCT(D1511:D1532,D1534:D1555)/SUM(D1511:D1532))<0,1,(SUMPRODUCT(D1511:D1532,D1534:D1555)/SUM(D1511:D1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1534:E1555,0)),IF(SUM(E1511:E1532)=0,0,IF((SUMPRODUCT(E1511:E1532,E1534:E1555)/SUM(E1511:E1532))<0,1,(SUMPRODUCT(E1511:E1532,E1534:E1555)/SUM(E1511:E1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1534:F1555,0)),IF(SUM(F1511:F1532)=0,0,IF((SUMPRODUCT(F1511:F1532,F1534:F1555)/SUM(F1511:F1532))<0,1,(SUMPRODUCT(F1511:F1532,F1534:F1555)/SUM(F1511:F1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1534:G1555,0)),IF(SUM(G1511:G1532)=0,0,IF((SUMPRODUCT(G1511:G1532,G1534:G1555)/SUM(G1511:G1532))<0,1,(SUMPRODUCT(G1511:G1532,G1534:G1555)/SUM(G1511:G1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1534:H1555,0)),IF(SUM(H1511:H1532)=0,0,IF((SUMPRODUCT(H1511:H1532,H1534:H1555)/SUM(H1511:H1532))<0,1,(SUMPRODUCT(H1511:H1532,H1534:H1555)/SUM(H1511:H1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1534:I1555,0)),IF(SUM(I1511:I1532)=0,0,IF((SUMPRODUCT(I1511:I1532,I1534:I1555)/SUM(I1511:I1532))<0,1,(SUMPRODUCT(I1511:I1532,I1534:I1555)/SUM(I1511:I1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1534:J1555,0)),IF(SUM(J1511:J1532)=0,0,IF((SUMPRODUCT(J1511:J1532,J1534:J1555)/SUM(J1511:J1532))<0,1,(SUMPRODUCT(J1511:J1532,J1534:J1555)/SUM(J1511:J1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1534:K1555,0)),IF(SUM(K1511:K1532)=0,0,IF((SUMPRODUCT(K1511:K1532,K1534:K1555)/SUM(K1511:K1532))<0,1,(SUMPRODUCT(K1511:K1532,K1534:K1555)/SUM(K1511:K1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1534:L1555,0)),IF(SUM(L1511:L1532)=0,0,IF((SUMPRODUCT(L1511:L1532,L1534:L1555)/SUM(L1511:L1532))<0,1,(SUMPRODUCT(L1511:L1532,L1534:L1555)/SUM(L1511:L1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1534:M1555,0)),IF(SUM(M1511:M1532)=0,0,IF((SUMPRODUCT(M1511:M1532,M1534:M1555)/SUM(M1511:M1532))<0,1,(SUMPRODUCT(M1511:M1532,M1534:M1555)/SUM(M1511:M1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1534:N1555,0)),IF(SUM(N1511:N1532)=0,0,IF((SUMPRODUCT(N1511:N1532,N1534:N1555)/SUM(N1511:N1532))<0,1,(SUMPRODUCT(N1511:N1532,N1534:N1555)/SUM(N1511:N1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1534:O1555,0)),IF(SUM(O1511:O1532)=0,0,IF((SUMPRODUCT(O1511:O1532,O1534:O1555)/SUM(O1511:O1532))<0,1,(SUMPRODUCT(O1511:O1532,O1534:O1555)/SUM(O1511:O1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1534:P1555,0)),IF(SUM(P1511:P1532)=0,0,IF((SUMPRODUCT(P1511:P1532,P1534:P1555)/SUM(P1511:P1532))<0,1,(SUMPRODUCT(P1511:P1532,P1534:P1555)/SUM(P1511:P1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1534:Q1555,0)),IF(SUM(Q1511:Q1532)=0,0,IF((SUMPRODUCT(Q1511:Q1532,Q1534:Q1555)/SUM(Q1511:Q1532))<0,1,(SUMPRODUCT(Q1511:Q1532,Q1534:Q1555)/SUM(Q1511:Q1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1534:R1555,0)),IF(SUM(R1511:R1532)=0,0,IF((SUMPRODUCT(R1511:R1532,R1534:R1555)/SUM(R1511:R1532))<0,1,(SUMPRODUCT(R1511:R1532,R1534:R1555)/SUM(R1511:R1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1534:S1555,0)),IF(SUM(S1511:S1532)=0,0,IF((SUMPRODUCT(S1511:S1532,S1534:S1555)/SUM(S1511:S1532))<0,1,(SUMPRODUCT(S1511:S1532,S1534:S1555)/SUM(S1511:S1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1534:T1555,0)),IF(SUM(T1511:T1532)=0,0,IF((SUMPRODUCT(T1511:T1532,T1534:T1555)/SUM(T1511:T1532))<0,1,(SUMPRODUCT(T1511:T1532,T1534:T1555)/SUM(T1511:T1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1534:U1555,0)),IF(SUM(U1511:U1532)=0,0,IF((SUMPRODUCT(U1511:U1532,U1534:U1555)/SUM(U1511:U1532))<0,1,(SUMPRODUCT(U1511:U1532,U1534:U1555)/SUM(U1511:U1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1534:V1555,0)),IF(SUM(V1511:V1532)=0,0,IF((SUMPRODUCT(V1511:V1532,V1534:V1555)/SUM(V1511:V1532))<0,1,(SUMPRODUCT(V1511:V1532,V1534:V1555)/SUM(V1511:V1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1534:W1555,0)),IF(SUM(W1511:W1532)=0,0,IF((SUMPRODUCT(W1511:W1532,W1534:W1555)/SUM(W1511:W1532))<0,1,(SUMPRODUCT(W1511:W1532,W1534:W1555)/SUM(W1511:W1532)))),\"n/a\")","v":0}]
[]
["Asset Class 32",{"$f":"VLOOKUP($A1558,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1558,1,12,\"\"))","v":32},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1559,0)","v":0},{"$f":"'RAB remaining lives'!D1564","v":0},{"$f":"'RAB remaining lives'!E1564","v":0},{"$f":"'RAB remaining lives'!F1564","v":0},{"$f":"'RAB remaining lives'!G1564","v":0},{"$f":"'RAB remaining lives'!H1564","v":0},{"$f":"'RAB remaining lives'!I1564","v":0},{"$f":"'RAB remaining lives'!J1564","v":0},{"$f":"'RAB remaining lives'!K1564","v":0},{"$f":"'RAB remaining lives'!L1564","v":0},{"$f":"'RAB remaining lives'!M1564","v":0},{"$f":"'RAB remaining lives'!N1564","v":0},{"$f":"'RAB remaining lives'!O1564","v":0},{"$f":"'RAB remaining lives'!P1564","v":0},{"$f":"'RAB remaining lives'!Q1564","v":0},{"$f":"'RAB remaining lives'!R1564","v":0},{"$f":"'RAB remaining lives'!S1564","v":0},{"$f":"'RAB remaining lives'!T1564","v":0},{"$f":"'RAB remaining lives'!U1564","v":0},{"$f":"'RAB remaining lives'!V1564","v":0},{"$f":"'RAB remaining lives'!W1564","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1559,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1559","v":0},{"$f":"IFERROR(MAX(0,C1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1562)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1559","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,D1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,D1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,E1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,E1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,F1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,F1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,G1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,G1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,H1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,H1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,I1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,I1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,J1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,J1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,K1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,K1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,L1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,L1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,M1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,M1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,N1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,N1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,O1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,O1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,P1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,P1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,Q1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,Q1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,R1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,R1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,S1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,S1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,T1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,T1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,U1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,U1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,V1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,V1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1559","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1559","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1559","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1559","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1559","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1559","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1559","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1559","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1559","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1559","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1559","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1559","v":0},{"$f":"IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,V1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1578,-$A1579,$A1580)))),\nMAX(0,V1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1578,-$A1579,$A1580))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1559","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1560","v":0},{"$f":"IF(C1584=\"n/a\",\"n/a\",MAX(0,C1584-1))","v":0},{"$f":"IF(D1584=\"n/a\",\"n/a\",MAX(0,D1584-1))","v":0},{"$f":"IF(E1584=\"n/a\",\"n/a\",MAX(0,E1584-1))","v":0},{"$f":"IF(F1584=\"n/a\",\"n/a\",MAX(0,F1584-1))","v":0},{"$f":"IF(G1584=\"n/a\",\"n/a\",MAX(0,G1584-1))","v":0},{"$f":"IF(H1584=\"n/a\",\"n/a\",MAX(0,H1584-1))","v":0},{"$f":"IF(I1584=\"n/a\",\"n/a\",MAX(0,I1584-1))","v":0},{"$f":"IF(J1584=\"n/a\",\"n/a\",MAX(0,J1584-1))","v":0},{"$f":"IF(K1584=\"n/a\",\"n/a\",MAX(0,K1584-1))","v":0},{"$f":"IF(L1584=\"n/a\",\"n/a\",MAX(0,L1584-1))","v":0},{"$f":"IF(M1584=\"n/a\",\"n/a\",MAX(0,M1584-1))","v":0},{"$f":"IF(N1584=\"n/a\",\"n/a\",MAX(0,N1584-1))","v":0},{"$f":"IF(O1584=\"n/a\",\"n/a\",MAX(0,O1584-1))","v":0},{"$f":"IF(P1584=\"n/a\",\"n/a\",MAX(0,P1584-1))","v":0},{"$f":"IF(Q1584=\"n/a\",\"n/a\",MAX(0,Q1584-1))","v":0},{"$f":"IF(R1584=\"n/a\",\"n/a\",MAX(0,R1584-1))","v":0},{"$f":"IF(S1584=\"n/a\",\"n/a\",MAX(0,S1584-1))","v":0},{"$f":"IF(T1584=\"n/a\",\"n/a\",MAX(0,T1584-1))","v":0},{"$f":"IF(U1584=\"n/a\",\"n/a\",MAX(0,U1584-1))","v":0},{"$f":"IF(V1584=\"n/a\",\"n/a\",MAX(0,V1584-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1562)","v":"RL Capex 2014-15"},null,{"$f":"D1560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1560","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1560","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1560","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1560","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1560","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1560","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1560","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1560","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1560","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1560","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1560","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1560","v":0},{"$f":"IF(V1603=\"n/a\",\"n/a\",MAX(0,V1603-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1560","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1584:C1605,0)),IF(SUM(C1561:C1582)=0,0,IF((SUMPRODUCT(C1561:C1582,C1584:C1605)/SUM(C1561:C1582))<0,1,(SUMPRODUCT(C1561:C1582,C1584:C1605)/SUM(C1561:C1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1584:D1605,0)),IF(SUM(D1561:D1582)=0,0,IF((SUMPRODUCT(D1561:D1582,D1584:D1605)/SUM(D1561:D1582))<0,1,(SUMPRODUCT(D1561:D1582,D1584:D1605)/SUM(D1561:D1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1584:E1605,0)),IF(SUM(E1561:E1582)=0,0,IF((SUMPRODUCT(E1561:E1582,E1584:E1605)/SUM(E1561:E1582))<0,1,(SUMPRODUCT(E1561:E1582,E1584:E1605)/SUM(E1561:E1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1584:F1605,0)),IF(SUM(F1561:F1582)=0,0,IF((SUMPRODUCT(F1561:F1582,F1584:F1605)/SUM(F1561:F1582))<0,1,(SUMPRODUCT(F1561:F1582,F1584:F1605)/SUM(F1561:F1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1584:G1605,0)),IF(SUM(G1561:G1582)=0,0,IF((SUMPRODUCT(G1561:G1582,G1584:G1605)/SUM(G1561:G1582))<0,1,(SUMPRODUCT(G1561:G1582,G1584:G1605)/SUM(G1561:G1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1584:H1605,0)),IF(SUM(H1561:H1582)=0,0,IF((SUMPRODUCT(H1561:H1582,H1584:H1605)/SUM(H1561:H1582))<0,1,(SUMPRODUCT(H1561:H1582,H1584:H1605)/SUM(H1561:H1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1584:I1605,0)),IF(SUM(I1561:I1582)=0,0,IF((SUMPRODUCT(I1561:I1582,I1584:I1605)/SUM(I1561:I1582))<0,1,(SUMPRODUCT(I1561:I1582,I1584:I1605)/SUM(I1561:I1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1584:J1605,0)),IF(SUM(J1561:J1582)=0,0,IF((SUMPRODUCT(J1561:J1582,J1584:J1605)/SUM(J1561:J1582))<0,1,(SUMPRODUCT(J1561:J1582,J1584:J1605)/SUM(J1561:J1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1584:K1605,0)),IF(SUM(K1561:K1582)=0,0,IF((SUMPRODUCT(K1561:K1582,K1584:K1605)/SUM(K1561:K1582))<0,1,(SUMPRODUCT(K1561:K1582,K1584:K1605)/SUM(K1561:K1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1584:L1605,0)),IF(SUM(L1561:L1582)=0,0,IF((SUMPRODUCT(L1561:L1582,L1584:L1605)/SUM(L1561:L1582))<0,1,(SUMPRODUCT(L1561:L1582,L1584:L1605)/SUM(L1561:L1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1584:M1605,0)),IF(SUM(M1561:M1582)=0,0,IF((SUMPRODUCT(M1561:M1582,M1584:M1605)/SUM(M1561:M1582))<0,1,(SUMPRODUCT(M1561:M1582,M1584:M1605)/SUM(M1561:M1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1584:N1605,0)),IF(SUM(N1561:N1582)=0,0,IF((SUMPRODUCT(N1561:N1582,N1584:N1605)/SUM(N1561:N1582))<0,1,(SUMPRODUCT(N1561:N1582,N1584:N1605)/SUM(N1561:N1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1584:O1605,0)),IF(SUM(O1561:O1582)=0,0,IF((SUMPRODUCT(O1561:O1582,O1584:O1605)/SUM(O1561:O1582))<0,1,(SUMPRODUCT(O1561:O1582,O1584:O1605)/SUM(O1561:O1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1584:P1605,0)),IF(SUM(P1561:P1582)=0,0,IF((SUMPRODUCT(P1561:P1582,P1584:P1605)/SUM(P1561:P1582))<0,1,(SUMPRODUCT(P1561:P1582,P1584:P1605)/SUM(P1561:P1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1584:Q1605,0)),IF(SUM(Q1561:Q1582)=0,0,IF((SUMPRODUCT(Q1561:Q1582,Q1584:Q1605)/SUM(Q1561:Q1582))<0,1,(SUMPRODUCT(Q1561:Q1582,Q1584:Q1605)/SUM(Q1561:Q1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1584:R1605,0)),IF(SUM(R1561:R1582)=0,0,IF((SUMPRODUCT(R1561:R1582,R1584:R1605)/SUM(R1561:R1582))<0,1,(SUMPRODUCT(R1561:R1582,R1584:R1605)/SUM(R1561:R1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1584:S1605,0)),IF(SUM(S1561:S1582)=0,0,IF((SUMPRODUCT(S1561:S1582,S1584:S1605)/SUM(S1561:S1582))<0,1,(SUMPRODUCT(S1561:S1582,S1584:S1605)/SUM(S1561:S1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1584:T1605,0)),IF(SUM(T1561:T1582)=0,0,IF((SUMPRODUCT(T1561:T1582,T1584:T1605)/SUM(T1561:T1582))<0,1,(SUMPRODUCT(T1561:T1582,T1584:T1605)/SUM(T1561:T1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1584:U1605,0)),IF(SUM(U1561:U1582)=0,0,IF((SUMPRODUCT(U1561:U1582,U1584:U1605)/SUM(U1561:U1582))<0,1,(SUMPRODUCT(U1561:U1582,U1584:U1605)/SUM(U1561:U1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1584:V1605,0)),IF(SUM(V1561:V1582)=0,0,IF((SUMPRODUCT(V1561:V1582,V1584:V1605)/SUM(V1561:V1582))<0,1,(SUMPRODUCT(V1561:V1582,V1584:V1605)/SUM(V1561:V1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1584:W1605,0)),IF(SUM(W1561:W1582)=0,0,IF((SUMPRODUCT(W1561:W1582,W1584:W1605)/SUM(W1561:W1582))<0,1,(SUMPRODUCT(W1561:W1582,W1584:W1605)/SUM(W1561:W1582)))),\"n/a\")","v":0}]
[]
["Asset Class 33",{"$f":"VLOOKUP($A1608,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1608,1,12,\"\"))","v":33},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1609,0)","v":0},{"$f":"'RAB remaining lives'!D1614","v":0},{"$f":"'RAB remaining lives'!E1614","v":0},{"$f":"'RAB remaining lives'!F1614","v":0},{"$f":"'RAB remaining lives'!G1614","v":0},{"$f":"'RAB remaining lives'!H1614","v":0},{"$f":"'RAB remaining lives'!I1614","v":0},{"$f":"'RAB remaining lives'!J1614","v":0},{"$f":"'RAB remaining lives'!K1614","v":0},{"$f":"'RAB remaining lives'!L1614","v":0},{"$f":"'RAB remaining lives'!M1614","v":0},{"$f":"'RAB remaining lives'!N1614","v":0},{"$f":"'RAB remaining lives'!O1614","v":0},{"$f":"'RAB remaining lives'!P1614","v":0},{"$f":"'RAB remaining lives'!Q1614","v":0},{"$f":"'RAB remaining lives'!R1614","v":0},{"$f":"'RAB remaining lives'!S1614","v":0},{"$f":"'RAB remaining lives'!T1614","v":0},{"$f":"'RAB remaining lives'!U1614","v":0},{"$f":"'RAB remaining lives'!V1614","v":0},{"$f":"'RAB remaining lives'!W1614","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1609,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1609","v":0},{"$f":"IFERROR(MAX(0,C1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1612)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1609","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,D1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,D1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,E1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,E1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,F1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,F1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,G1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,G1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,H1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,H1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,I1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,I1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,J1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,J1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,K1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,K1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,L1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,L1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,M1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,M1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,N1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,N1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,O1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,O1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,P1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,P1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,Q1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,Q1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,R1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,R1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,S1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,S1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,T1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,T1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,U1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,U1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,V1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,V1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1609","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1609","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1609","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1609","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1609","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1609","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1609","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1609","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1609","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1609","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1609","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1609","v":0},{"$f":"IFERROR(IF((OFFSET($C1630,0,$A1630))<0,\nMIN(0,V1630-(OFFSET($C1630,0,$A1630)/(OFFSET($C1628,-$A1629,$A1630)))),\nMAX(0,V1630-(OFFSET($C1630,0,$A1630)/(OFFSET($C1628,-$A1629,$A1630))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1609","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1610","v":0},{"$f":"IF(C1634=\"n/a\",\"n/a\",MAX(0,C1634-1))","v":0},{"$f":"IF(D1634=\"n/a\",\"n/a\",MAX(0,D1634-1))","v":0},{"$f":"IF(E1634=\"n/a\",\"n/a\",MAX(0,E1634-1))","v":0},{"$f":"IF(F1634=\"n/a\",\"n/a\",MAX(0,F1634-1))","v":0},{"$f":"IF(G1634=\"n/a\",\"n/a\",MAX(0,G1634-1))","v":0},{"$f":"IF(H1634=\"n/a\",\"n/a\",MAX(0,H1634-1))","v":0},{"$f":"IF(I1634=\"n/a\",\"n/a\",MAX(0,I1634-1))","v":0},{"$f":"IF(J1634=\"n/a\",\"n/a\",MAX(0,J1634-1))","v":0},{"$f":"IF(K1634=\"n/a\",\"n/a\",MAX(0,K1634-1))","v":0},{"$f":"IF(L1634=\"n/a\",\"n/a\",MAX(0,L1634-1))","v":0},{"$f":"IF(M1634=\"n/a\",\"n/a\",MAX(0,M1634-1))","v":0},{"$f":"IF(N1634=\"n/a\",\"n/a\",MAX(0,N1634-1))","v":0},{"$f":"IF(O1634=\"n/a\",\"n/a\",MAX(0,O1634-1))","v":0},{"$f":"IF(P1634=\"n/a\",\"n/a\",MAX(0,P1634-1))","v":0},{"$f":"IF(Q1634=\"n/a\",\"n/a\",MAX(0,Q1634-1))","v":0},{"$f":"IF(R1634=\"n/a\",\"n/a\",MAX(0,R1634-1))","v":0},{"$f":"IF(S1634=\"n/a\",\"n/a\",MAX(0,S1634-1))","v":0},{"$f":"IF(T1634=\"n/a\",\"n/a\",MAX(0,T1634-1))","v":0},{"$f":"IF(U1634=\"n/a\",\"n/a\",MAX(0,U1634-1))","v":0},{"$f":"IF(V1634=\"n/a\",\"n/a\",MAX(0,V1634-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1612)","v":"RL Capex 2014-15"},null,{"$f":"D1610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1610","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1610","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1610","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1610","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1610","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1610","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1610","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1610","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1610","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1610","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1610","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1610","v":0},{"$f":"IF(V1653=\"n/a\",\"n/a\",MAX(0,V1653-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1610","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1634:C1655,0)),IF(SUM(C1611:C1632)=0,0,IF((SUMPRODUCT(C1611:C1632,C1634:C1655)/SUM(C1611:C1632))<0,1,(SUMPRODUCT(C1611:C1632,C1634:C1655)/SUM(C1611:C1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1634:D1655,0)),IF(SUM(D1611:D1632)=0,0,IF((SUMPRODUCT(D1611:D1632,D1634:D1655)/SUM(D1611:D1632))<0,1,(SUMPRODUCT(D1611:D1632,D1634:D1655)/SUM(D1611:D1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1634:E1655,0)),IF(SUM(E1611:E1632)=0,0,IF((SUMPRODUCT(E1611:E1632,E1634:E1655)/SUM(E1611:E1632))<0,1,(SUMPRODUCT(E1611:E1632,E1634:E1655)/SUM(E1611:E1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1634:F1655,0)),IF(SUM(F1611:F1632)=0,0,IF((SUMPRODUCT(F1611:F1632,F1634:F1655)/SUM(F1611:F1632))<0,1,(SUMPRODUCT(F1611:F1632,F1634:F1655)/SUM(F1611:F1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1634:G1655,0)),IF(SUM(G1611:G1632)=0,0,IF((SUMPRODUCT(G1611:G1632,G1634:G1655)/SUM(G1611:G1632))<0,1,(SUMPRODUCT(G1611:G1632,G1634:G1655)/SUM(G1611:G1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1634:H1655,0)),IF(SUM(H1611:H1632)=0,0,IF((SUMPRODUCT(H1611:H1632,H1634:H1655)/SUM(H1611:H1632))<0,1,(SUMPRODUCT(H1611:H1632,H1634:H1655)/SUM(H1611:H1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1634:I1655,0)),IF(SUM(I1611:I1632)=0,0,IF((SUMPRODUCT(I1611:I1632,I1634:I1655)/SUM(I1611:I1632))<0,1,(SUMPRODUCT(I1611:I1632,I1634:I1655)/SUM(I1611:I1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1634:J1655,0)),IF(SUM(J1611:J1632)=0,0,IF((SUMPRODUCT(J1611:J1632,J1634:J1655)/SUM(J1611:J1632))<0,1,(SUMPRODUCT(J1611:J1632,J1634:J1655)/SUM(J1611:J1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1634:K1655,0)),IF(SUM(K1611:K1632)=0,0,IF((SUMPRODUCT(K1611:K1632,K1634:K1655)/SUM(K1611:K1632))<0,1,(SUMPRODUCT(K1611:K1632,K1634:K1655)/SUM(K1611:K1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1634:L1655,0)),IF(SUM(L1611:L1632)=0,0,IF((SUMPRODUCT(L1611:L1632,L1634:L1655)/SUM(L1611:L1632))<0,1,(SUMPRODUCT(L1611:L1632,L1634:L1655)/SUM(L1611:L1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1634:M1655,0)),IF(SUM(M1611:M1632)=0,0,IF((SUMPRODUCT(M1611:M1632,M1634:M1655)/SUM(M1611:M1632))<0,1,(SUMPRODUCT(M1611:M1632,M1634:M1655)/SUM(M1611:M1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1634:N1655,0)),IF(SUM(N1611:N1632)=0,0,IF((SUMPRODUCT(N1611:N1632,N1634:N1655)/SUM(N1611:N1632))<0,1,(SUMPRODUCT(N1611:N1632,N1634:N1655)/SUM(N1611:N1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1634:O1655,0)),IF(SUM(O1611:O1632)=0,0,IF((SUMPRODUCT(O1611:O1632,O1634:O1655)/SUM(O1611:O1632))<0,1,(SUMPRODUCT(O1611:O1632,O1634:O1655)/SUM(O1611:O1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1634:P1655,0)),IF(SUM(P1611:P1632)=0,0,IF((SUMPRODUCT(P1611:P1632,P1634:P1655)/SUM(P1611:P1632))<0,1,(SUMPRODUCT(P1611:P1632,P1634:P1655)/SUM(P1611:P1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1634:Q1655,0)),IF(SUM(Q1611:Q1632)=0,0,IF((SUMPRODUCT(Q1611:Q1632,Q1634:Q1655)/SUM(Q1611:Q1632))<0,1,(SUMPRODUCT(Q1611:Q1632,Q1634:Q1655)/SUM(Q1611:Q1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1634:R1655,0)),IF(SUM(R1611:R1632)=0,0,IF((SUMPRODUCT(R1611:R1632,R1634:R1655)/SUM(R1611:R1632))<0,1,(SUMPRODUCT(R1611:R1632,R1634:R1655)/SUM(R1611:R1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1634:S1655,0)),IF(SUM(S1611:S1632)=0,0,IF((SUMPRODUCT(S1611:S1632,S1634:S1655)/SUM(S1611:S1632))<0,1,(SUMPRODUCT(S1611:S1632,S1634:S1655)/SUM(S1611:S1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1634:T1655,0)),IF(SUM(T1611:T1632)=0,0,IF((SUMPRODUCT(T1611:T1632,T1634:T1655)/SUM(T1611:T1632))<0,1,(SUMPRODUCT(T1611:T1632,T1634:T1655)/SUM(T1611:T1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1634:U1655,0)),IF(SUM(U1611:U1632)=0,0,IF((SUMPRODUCT(U1611:U1632,U1634:U1655)/SUM(U1611:U1632))<0,1,(SUMPRODUCT(U1611:U1632,U1634:U1655)/SUM(U1611:U1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1634:V1655,0)),IF(SUM(V1611:V1632)=0,0,IF((SUMPRODUCT(V1611:V1632,V1634:V1655)/SUM(V1611:V1632))<0,1,(SUMPRODUCT(V1611:V1632,V1634:V1655)/SUM(V1611:V1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1634:W1655,0)),IF(SUM(W1611:W1632)=0,0,IF((SUMPRODUCT(W1611:W1632,W1634:W1655)/SUM(W1611:W1632))<0,1,(SUMPRODUCT(W1611:W1632,W1634:W1655)/SUM(W1611:W1632)))),\"n/a\")","v":0}]
[]
["Asset Class 34",{"$f":"VLOOKUP($A1658,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1658,1,12,\"\"))","v":34},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1659,0)","v":0},{"$f":"'RAB remaining lives'!D1664","v":0},{"$f":"'RAB remaining lives'!E1664","v":0},{"$f":"'RAB remaining lives'!F1664","v":0},{"$f":"'RAB remaining lives'!G1664","v":0},{"$f":"'RAB remaining lives'!H1664","v":0},{"$f":"'RAB remaining lives'!I1664","v":0},{"$f":"'RAB remaining lives'!J1664","v":0},{"$f":"'RAB remaining lives'!K1664","v":0},{"$f":"'RAB remaining lives'!L1664","v":0},{"$f":"'RAB remaining lives'!M1664","v":0},{"$f":"'RAB remaining lives'!N1664","v":0},{"$f":"'RAB remaining lives'!O1664","v":0},{"$f":"'RAB remaining lives'!P1664","v":0},{"$f":"'RAB remaining lives'!Q1664","v":0},{"$f":"'RAB remaining lives'!R1664","v":0},{"$f":"'RAB remaining lives'!S1664","v":0},{"$f":"'RAB remaining lives'!T1664","v":0},{"$f":"'RAB remaining lives'!U1664","v":0},{"$f":"'RAB remaining lives'!V1664","v":0},{"$f":"'RAB remaining lives'!W1664","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1659,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1659","v":0},{"$f":"IFERROR(MAX(0,C1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1662)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1659","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,D1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,D1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,E1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,E1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,F1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,F1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,G1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,G1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,H1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,H1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,I1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,I1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,J1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,J1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,K1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,K1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,L1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,L1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,M1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,M1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,N1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,N1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,O1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,O1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,P1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,P1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,Q1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,Q1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,R1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,R1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,S1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,S1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,T1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,T1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,U1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,U1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,V1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,V1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1659","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1659","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1659","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1659","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1659","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1659","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1659","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1659","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1659","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1659","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1659","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1659","v":0},{"$f":"IFERROR(IF((OFFSET($C1680,0,$A1680))<0,\nMIN(0,V1680-(OFFSET($C1680,0,$A1680)/(OFFSET($C1678,-$A1679,$A1680)))),\nMAX(0,V1680-(OFFSET($C1680,0,$A1680)/(OFFSET($C1678,-$A1679,$A1680))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1659","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1660","v":0},{"$f":"IF(C1684=\"n/a\",\"n/a\",MAX(0,C1684-1))","v":0},{"$f":"IF(D1684=\"n/a\",\"n/a\",MAX(0,D1684-1))","v":0},{"$f":"IF(E1684=\"n/a\",\"n/a\",MAX(0,E1684-1))","v":0},{"$f":"IF(F1684=\"n/a\",\"n/a\",MAX(0,F1684-1))","v":0},{"$f":"IF(G1684=\"n/a\",\"n/a\",MAX(0,G1684-1))","v":0},{"$f":"IF(H1684=\"n/a\",\"n/a\",MAX(0,H1684-1))","v":0},{"$f":"IF(I1684=\"n/a\",\"n/a\",MAX(0,I1684-1))","v":0},{"$f":"IF(J1684=\"n/a\",\"n/a\",MAX(0,J1684-1))","v":0},{"$f":"IF(K1684=\"n/a\",\"n/a\",MAX(0,K1684-1))","v":0},{"$f":"IF(L1684=\"n/a\",\"n/a\",MAX(0,L1684-1))","v":0},{"$f":"IF(M1684=\"n/a\",\"n/a\",MAX(0,M1684-1))","v":0},{"$f":"IF(N1684=\"n/a\",\"n/a\",MAX(0,N1684-1))","v":0},{"$f":"IF(O1684=\"n/a\",\"n/a\",MAX(0,O1684-1))","v":0},{"$f":"IF(P1684=\"n/a\",\"n/a\",MAX(0,P1684-1))","v":0},{"$f":"IF(Q1684=\"n/a\",\"n/a\",MAX(0,Q1684-1))","v":0},{"$f":"IF(R1684=\"n/a\",\"n/a\",MAX(0,R1684-1))","v":0},{"$f":"IF(S1684=\"n/a\",\"n/a\",MAX(0,S1684-1))","v":0},{"$f":"IF(T1684=\"n/a\",\"n/a\",MAX(0,T1684-1))","v":0},{"$f":"IF(U1684=\"n/a\",\"n/a\",MAX(0,U1684-1))","v":0},{"$f":"IF(V1684=\"n/a\",\"n/a\",MAX(0,V1684-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1662)","v":"RL Capex 2014-15"},null,{"$f":"D1660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1660","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1660","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1660","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1660","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1660","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1660","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1660","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1660","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1660","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1660","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1660","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1660","v":0},{"$f":"IF(V1703=\"n/a\",\"n/a\",MAX(0,V1703-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1660","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1684:C1705,0)),IF(SUM(C1661:C1682)=0,0,IF((SUMPRODUCT(C1661:C1682,C1684:C1705)/SUM(C1661:C1682))<0,1,(SUMPRODUCT(C1661:C1682,C1684:C1705)/SUM(C1661:C1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1684:D1705,0)),IF(SUM(D1661:D1682)=0,0,IF((SUMPRODUCT(D1661:D1682,D1684:D1705)/SUM(D1661:D1682))<0,1,(SUMPRODUCT(D1661:D1682,D1684:D1705)/SUM(D1661:D1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1684:E1705,0)),IF(SUM(E1661:E1682)=0,0,IF((SUMPRODUCT(E1661:E1682,E1684:E1705)/SUM(E1661:E1682))<0,1,(SUMPRODUCT(E1661:E1682,E1684:E1705)/SUM(E1661:E1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1684:F1705,0)),IF(SUM(F1661:F1682)=0,0,IF((SUMPRODUCT(F1661:F1682,F1684:F1705)/SUM(F1661:F1682))<0,1,(SUMPRODUCT(F1661:F1682,F1684:F1705)/SUM(F1661:F1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1684:G1705,0)),IF(SUM(G1661:G1682)=0,0,IF((SUMPRODUCT(G1661:G1682,G1684:G1705)/SUM(G1661:G1682))<0,1,(SUMPRODUCT(G1661:G1682,G1684:G1705)/SUM(G1661:G1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1684:H1705,0)),IF(SUM(H1661:H1682)=0,0,IF((SUMPRODUCT(H1661:H1682,H1684:H1705)/SUM(H1661:H1682))<0,1,(SUMPRODUCT(H1661:H1682,H1684:H1705)/SUM(H1661:H1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1684:I1705,0)),IF(SUM(I1661:I1682)=0,0,IF((SUMPRODUCT(I1661:I1682,I1684:I1705)/SUM(I1661:I1682))<0,1,(SUMPRODUCT(I1661:I1682,I1684:I1705)/SUM(I1661:I1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1684:J1705,0)),IF(SUM(J1661:J1682)=0,0,IF((SUMPRODUCT(J1661:J1682,J1684:J1705)/SUM(J1661:J1682))<0,1,(SUMPRODUCT(J1661:J1682,J1684:J1705)/SUM(J1661:J1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1684:K1705,0)),IF(SUM(K1661:K1682)=0,0,IF((SUMPRODUCT(K1661:K1682,K1684:K1705)/SUM(K1661:K1682))<0,1,(SUMPRODUCT(K1661:K1682,K1684:K1705)/SUM(K1661:K1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1684:L1705,0)),IF(SUM(L1661:L1682)=0,0,IF((SUMPRODUCT(L1661:L1682,L1684:L1705)/SUM(L1661:L1682))<0,1,(SUMPRODUCT(L1661:L1682,L1684:L1705)/SUM(L1661:L1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1684:M1705,0)),IF(SUM(M1661:M1682)=0,0,IF((SUMPRODUCT(M1661:M1682,M1684:M1705)/SUM(M1661:M1682))<0,1,(SUMPRODUCT(M1661:M1682,M1684:M1705)/SUM(M1661:M1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1684:N1705,0)),IF(SUM(N1661:N1682)=0,0,IF((SUMPRODUCT(N1661:N1682,N1684:N1705)/SUM(N1661:N1682))<0,1,(SUMPRODUCT(N1661:N1682,N1684:N1705)/SUM(N1661:N1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1684:O1705,0)),IF(SUM(O1661:O1682)=0,0,IF((SUMPRODUCT(O1661:O1682,O1684:O1705)/SUM(O1661:O1682))<0,1,(SUMPRODUCT(O1661:O1682,O1684:O1705)/SUM(O1661:O1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1684:P1705,0)),IF(SUM(P1661:P1682)=0,0,IF((SUMPRODUCT(P1661:P1682,P1684:P1705)/SUM(P1661:P1682))<0,1,(SUMPRODUCT(P1661:P1682,P1684:P1705)/SUM(P1661:P1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1684:Q1705,0)),IF(SUM(Q1661:Q1682)=0,0,IF((SUMPRODUCT(Q1661:Q1682,Q1684:Q1705)/SUM(Q1661:Q1682))<0,1,(SUMPRODUCT(Q1661:Q1682,Q1684:Q1705)/SUM(Q1661:Q1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1684:R1705,0)),IF(SUM(R1661:R1682)=0,0,IF((SUMPRODUCT(R1661:R1682,R1684:R1705)/SUM(R1661:R1682))<0,1,(SUMPRODUCT(R1661:R1682,R1684:R1705)/SUM(R1661:R1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1684:S1705,0)),IF(SUM(S1661:S1682)=0,0,IF((SUMPRODUCT(S1661:S1682,S1684:S1705)/SUM(S1661:S1682))<0,1,(SUMPRODUCT(S1661:S1682,S1684:S1705)/SUM(S1661:S1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1684:T1705,0)),IF(SUM(T1661:T1682)=0,0,IF((SUMPRODUCT(T1661:T1682,T1684:T1705)/SUM(T1661:T1682))<0,1,(SUMPRODUCT(T1661:T1682,T1684:T1705)/SUM(T1661:T1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1684:U1705,0)),IF(SUM(U1661:U1682)=0,0,IF((SUMPRODUCT(U1661:U1682,U1684:U1705)/SUM(U1661:U1682))<0,1,(SUMPRODUCT(U1661:U1682,U1684:U1705)/SUM(U1661:U1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1684:V1705,0)),IF(SUM(V1661:V1682)=0,0,IF((SUMPRODUCT(V1661:V1682,V1684:V1705)/SUM(V1661:V1682))<0,1,(SUMPRODUCT(V1661:V1682,V1684:V1705)/SUM(V1661:V1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1684:W1705,0)),IF(SUM(W1661:W1682)=0,0,IF((SUMPRODUCT(W1661:W1682,W1684:W1705)/SUM(W1661:W1682))<0,1,(SUMPRODUCT(W1661:W1682,W1684:W1705)/SUM(W1661:W1682)))),\"n/a\")","v":0}]
[]
["Asset Class 35",{"$f":"VLOOKUP($A1708,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1708,1,12,\"\"))","v":35},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1709,0)","v":0},{"$f":"'RAB remaining lives'!D1714","v":0},{"$f":"'RAB remaining lives'!E1714","v":0},{"$f":"'RAB remaining lives'!F1714","v":0},{"$f":"'RAB remaining lives'!G1714","v":0},{"$f":"'RAB remaining lives'!H1714","v":0},{"$f":"'RAB remaining lives'!I1714","v":0},{"$f":"'RAB remaining lives'!J1714","v":0},{"$f":"'RAB remaining lives'!K1714","v":0},{"$f":"'RAB remaining lives'!L1714","v":0},{"$f":"'RAB remaining lives'!M1714","v":0},{"$f":"'RAB remaining lives'!N1714","v":0},{"$f":"'RAB remaining lives'!O1714","v":0},{"$f":"'RAB remaining lives'!P1714","v":0},{"$f":"'RAB remaining lives'!Q1714","v":0},{"$f":"'RAB remaining lives'!R1714","v":0},{"$f":"'RAB remaining lives'!S1714","v":0},{"$f":"'RAB remaining lives'!T1714","v":0},{"$f":"'RAB remaining lives'!U1714","v":0},{"$f":"'RAB remaining lives'!V1714","v":0},{"$f":"'RAB remaining lives'!W1714","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1709,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1709","v":0},{"$f":"IFERROR(MAX(0,C1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1712)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1709","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,D1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,D1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,E1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,E1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,F1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,F1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,G1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,G1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,H1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,H1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,I1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,I1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,J1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,J1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,K1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,K1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,L1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,L1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,M1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,M1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,N1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,N1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,O1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,O1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,P1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,P1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,Q1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,Q1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,R1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,R1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,S1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,S1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,T1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,T1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,U1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,U1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,V1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,V1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1709","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1709","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1709","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1709","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1709","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1709","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1709","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1709","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1709","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1709","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1709","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1709","v":0},{"$f":"IFERROR(IF((OFFSET($C1730,0,$A1730))<0,\nMIN(0,V1730-(OFFSET($C1730,0,$A1730)/(OFFSET($C1728,-$A1729,$A1730)))),\nMAX(0,V1730-(OFFSET($C1730,0,$A1730)/(OFFSET($C1728,-$A1729,$A1730))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1709","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1710","v":0},{"$f":"IF(C1734=\"n/a\",\"n/a\",MAX(0,C1734-1))","v":0},{"$f":"IF(D1734=\"n/a\",\"n/a\",MAX(0,D1734-1))","v":0},{"$f":"IF(E1734=\"n/a\",\"n/a\",MAX(0,E1734-1))","v":0},{"$f":"IF(F1734=\"n/a\",\"n/a\",MAX(0,F1734-1))","v":0},{"$f":"IF(G1734=\"n/a\",\"n/a\",MAX(0,G1734-1))","v":0},{"$f":"IF(H1734=\"n/a\",\"n/a\",MAX(0,H1734-1))","v":0},{"$f":"IF(I1734=\"n/a\",\"n/a\",MAX(0,I1734-1))","v":0},{"$f":"IF(J1734=\"n/a\",\"n/a\",MAX(0,J1734-1))","v":0},{"$f":"IF(K1734=\"n/a\",\"n/a\",MAX(0,K1734-1))","v":0},{"$f":"IF(L1734=\"n/a\",\"n/a\",MAX(0,L1734-1))","v":0},{"$f":"IF(M1734=\"n/a\",\"n/a\",MAX(0,M1734-1))","v":0},{"$f":"IF(N1734=\"n/a\",\"n/a\",MAX(0,N1734-1))","v":0},{"$f":"IF(O1734=\"n/a\",\"n/a\",MAX(0,O1734-1))","v":0},{"$f":"IF(P1734=\"n/a\",\"n/a\",MAX(0,P1734-1))","v":0},{"$f":"IF(Q1734=\"n/a\",\"n/a\",MAX(0,Q1734-1))","v":0},{"$f":"IF(R1734=\"n/a\",\"n/a\",MAX(0,R1734-1))","v":0},{"$f":"IF(S1734=\"n/a\",\"n/a\",MAX(0,S1734-1))","v":0},{"$f":"IF(T1734=\"n/a\",\"n/a\",MAX(0,T1734-1))","v":0},{"$f":"IF(U1734=\"n/a\",\"n/a\",MAX(0,U1734-1))","v":0},{"$f":"IF(V1734=\"n/a\",\"n/a\",MAX(0,V1734-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1712)","v":"RL Capex 2014-15"},null,{"$f":"D1710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1710","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1710","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1710","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1710","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1710","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1710","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1710","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1710","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1710","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1710","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1710","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1710","v":0},{"$f":"IF(V1753=\"n/a\",\"n/a\",MAX(0,V1753-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1710","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1734:C1755,0)),IF(SUM(C1711:C1732)=0,0,IF((SUMPRODUCT(C1711:C1732,C1734:C1755)/SUM(C1711:C1732))<0,1,(SUMPRODUCT(C1711:C1732,C1734:C1755)/SUM(C1711:C1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1734:D1755,0)),IF(SUM(D1711:D1732)=0,0,IF((SUMPRODUCT(D1711:D1732,D1734:D1755)/SUM(D1711:D1732))<0,1,(SUMPRODUCT(D1711:D1732,D1734:D1755)/SUM(D1711:D1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1734:E1755,0)),IF(SUM(E1711:E1732)=0,0,IF((SUMPRODUCT(E1711:E1732,E1734:E1755)/SUM(E1711:E1732))<0,1,(SUMPRODUCT(E1711:E1732,E1734:E1755)/SUM(E1711:E1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1734:F1755,0)),IF(SUM(F1711:F1732)=0,0,IF((SUMPRODUCT(F1711:F1732,F1734:F1755)/SUM(F1711:F1732))<0,1,(SUMPRODUCT(F1711:F1732,F1734:F1755)/SUM(F1711:F1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1734:G1755,0)),IF(SUM(G1711:G1732)=0,0,IF((SUMPRODUCT(G1711:G1732,G1734:G1755)/SUM(G1711:G1732))<0,1,(SUMPRODUCT(G1711:G1732,G1734:G1755)/SUM(G1711:G1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1734:H1755,0)),IF(SUM(H1711:H1732)=0,0,IF((SUMPRODUCT(H1711:H1732,H1734:H1755)/SUM(H1711:H1732))<0,1,(SUMPRODUCT(H1711:H1732,H1734:H1755)/SUM(H1711:H1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1734:I1755,0)),IF(SUM(I1711:I1732)=0,0,IF((SUMPRODUCT(I1711:I1732,I1734:I1755)/SUM(I1711:I1732))<0,1,(SUMPRODUCT(I1711:I1732,I1734:I1755)/SUM(I1711:I1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1734:J1755,0)),IF(SUM(J1711:J1732)=0,0,IF((SUMPRODUCT(J1711:J1732,J1734:J1755)/SUM(J1711:J1732))<0,1,(SUMPRODUCT(J1711:J1732,J1734:J1755)/SUM(J1711:J1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1734:K1755,0)),IF(SUM(K1711:K1732)=0,0,IF((SUMPRODUCT(K1711:K1732,K1734:K1755)/SUM(K1711:K1732))<0,1,(SUMPRODUCT(K1711:K1732,K1734:K1755)/SUM(K1711:K1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1734:L1755,0)),IF(SUM(L1711:L1732)=0,0,IF((SUMPRODUCT(L1711:L1732,L1734:L1755)/SUM(L1711:L1732))<0,1,(SUMPRODUCT(L1711:L1732,L1734:L1755)/SUM(L1711:L1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1734:M1755,0)),IF(SUM(M1711:M1732)=0,0,IF((SUMPRODUCT(M1711:M1732,M1734:M1755)/SUM(M1711:M1732))<0,1,(SUMPRODUCT(M1711:M1732,M1734:M1755)/SUM(M1711:M1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1734:N1755,0)),IF(SUM(N1711:N1732)=0,0,IF((SUMPRODUCT(N1711:N1732,N1734:N1755)/SUM(N1711:N1732))<0,1,(SUMPRODUCT(N1711:N1732,N1734:N1755)/SUM(N1711:N1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1734:O1755,0)),IF(SUM(O1711:O1732)=0,0,IF((SUMPRODUCT(O1711:O1732,O1734:O1755)/SUM(O1711:O1732))<0,1,(SUMPRODUCT(O1711:O1732,O1734:O1755)/SUM(O1711:O1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1734:P1755,0)),IF(SUM(P1711:P1732)=0,0,IF((SUMPRODUCT(P1711:P1732,P1734:P1755)/SUM(P1711:P1732))<0,1,(SUMPRODUCT(P1711:P1732,P1734:P1755)/SUM(P1711:P1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1734:Q1755,0)),IF(SUM(Q1711:Q1732)=0,0,IF((SUMPRODUCT(Q1711:Q1732,Q1734:Q1755)/SUM(Q1711:Q1732))<0,1,(SUMPRODUCT(Q1711:Q1732,Q1734:Q1755)/SUM(Q1711:Q1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1734:R1755,0)),IF(SUM(R1711:R1732)=0,0,IF((SUMPRODUCT(R1711:R1732,R1734:R1755)/SUM(R1711:R1732))<0,1,(SUMPRODUCT(R1711:R1732,R1734:R1755)/SUM(R1711:R1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1734:S1755,0)),IF(SUM(S1711:S1732)=0,0,IF((SUMPRODUCT(S1711:S1732,S1734:S1755)/SUM(S1711:S1732))<0,1,(SUMPRODUCT(S1711:S1732,S1734:S1755)/SUM(S1711:S1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1734:T1755,0)),IF(SUM(T1711:T1732)=0,0,IF((SUMPRODUCT(T1711:T1732,T1734:T1755)/SUM(T1711:T1732))<0,1,(SUMPRODUCT(T1711:T1732,T1734:T1755)/SUM(T1711:T1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1734:U1755,0)),IF(SUM(U1711:U1732)=0,0,IF((SUMPRODUCT(U1711:U1732,U1734:U1755)/SUM(U1711:U1732))<0,1,(SUMPRODUCT(U1711:U1732,U1734:U1755)/SUM(U1711:U1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1734:V1755,0)),IF(SUM(V1711:V1732)=0,0,IF((SUMPRODUCT(V1711:V1732,V1734:V1755)/SUM(V1711:V1732))<0,1,(SUMPRODUCT(V1711:V1732,V1734:V1755)/SUM(V1711:V1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1734:W1755,0)),IF(SUM(W1711:W1732)=0,0,IF((SUMPRODUCT(W1711:W1732,W1734:W1755)/SUM(W1711:W1732))<0,1,(SUMPRODUCT(W1711:W1732,W1734:W1755)/SUM(W1711:W1732)))),\"n/a\")","v":0}]
[]
["Asset Class 36",{"$f":"VLOOKUP($A1758,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1758,1,12,\"\"))","v":36},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1759,0)","v":0},{"$f":"'RAB remaining lives'!D1764","v":0},{"$f":"'RAB remaining lives'!E1764","v":0},{"$f":"'RAB remaining lives'!F1764","v":0},{"$f":"'RAB remaining lives'!G1764","v":0},{"$f":"'RAB remaining lives'!H1764","v":0},{"$f":"'RAB remaining lives'!I1764","v":0},{"$f":"'RAB remaining lives'!J1764","v":0},{"$f":"'RAB remaining lives'!K1764","v":0},{"$f":"'RAB remaining lives'!L1764","v":0},{"$f":"'RAB remaining lives'!M1764","v":0},{"$f":"'RAB remaining lives'!N1764","v":0},{"$f":"'RAB remaining lives'!O1764","v":0},{"$f":"'RAB remaining lives'!P1764","v":0},{"$f":"'RAB remaining lives'!Q1764","v":0},{"$f":"'RAB remaining lives'!R1764","v":0},{"$f":"'RAB remaining lives'!S1764","v":0},{"$f":"'RAB remaining lives'!T1764","v":0},{"$f":"'RAB remaining lives'!U1764","v":0},{"$f":"'RAB remaining lives'!V1764","v":0},{"$f":"'RAB remaining lives'!W1764","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1759,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1759","v":0},{"$f":"IFERROR(MAX(0,C1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1762)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1759","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,D1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,D1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,E1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,E1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,F1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,F1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,G1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,G1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,H1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,H1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,I1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,I1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,J1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,J1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,K1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,K1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,L1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,L1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,M1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,M1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,N1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,N1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,O1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,O1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,P1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,P1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,Q1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,Q1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,R1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,R1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,S1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,S1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,T1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,T1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,U1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,U1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,V1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,V1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1759","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1759","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1759","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1759","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1759","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1759","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1759","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1759","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1759","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1759","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1759","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1759","v":0},{"$f":"IFERROR(IF((OFFSET($C1780,0,$A1780))<0,\nMIN(0,V1780-(OFFSET($C1780,0,$A1780)/(OFFSET($C1778,-$A1779,$A1780)))),\nMAX(0,V1780-(OFFSET($C1780,0,$A1780)/(OFFSET($C1778,-$A1779,$A1780))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1759","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1760","v":0},{"$f":"IF(C1784=\"n/a\",\"n/a\",MAX(0,C1784-1))","v":0},{"$f":"IF(D1784=\"n/a\",\"n/a\",MAX(0,D1784-1))","v":0},{"$f":"IF(E1784=\"n/a\",\"n/a\",MAX(0,E1784-1))","v":0},{"$f":"IF(F1784=\"n/a\",\"n/a\",MAX(0,F1784-1))","v":0},{"$f":"IF(G1784=\"n/a\",\"n/a\",MAX(0,G1784-1))","v":0},{"$f":"IF(H1784=\"n/a\",\"n/a\",MAX(0,H1784-1))","v":0},{"$f":"IF(I1784=\"n/a\",\"n/a\",MAX(0,I1784-1))","v":0},{"$f":"IF(J1784=\"n/a\",\"n/a\",MAX(0,J1784-1))","v":0},{"$f":"IF(K1784=\"n/a\",\"n/a\",MAX(0,K1784-1))","v":0},{"$f":"IF(L1784=\"n/a\",\"n/a\",MAX(0,L1784-1))","v":0},{"$f":"IF(M1784=\"n/a\",\"n/a\",MAX(0,M1784-1))","v":0},{"$f":"IF(N1784=\"n/a\",\"n/a\",MAX(0,N1784-1))","v":0},{"$f":"IF(O1784=\"n/a\",\"n/a\",MAX(0,O1784-1))","v":0},{"$f":"IF(P1784=\"n/a\",\"n/a\",MAX(0,P1784-1))","v":0},{"$f":"IF(Q1784=\"n/a\",\"n/a\",MAX(0,Q1784-1))","v":0},{"$f":"IF(R1784=\"n/a\",\"n/a\",MAX(0,R1784-1))","v":0},{"$f":"IF(S1784=\"n/a\",\"n/a\",MAX(0,S1784-1))","v":0},{"$f":"IF(T1784=\"n/a\",\"n/a\",MAX(0,T1784-1))","v":0},{"$f":"IF(U1784=\"n/a\",\"n/a\",MAX(0,U1784-1))","v":0},{"$f":"IF(V1784=\"n/a\",\"n/a\",MAX(0,V1784-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1762)","v":"RL Capex 2014-15"},null,{"$f":"D1760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1760","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1760","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1760","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1760","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1760","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1760","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1760","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1760","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1760","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1760","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1760","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1760","v":0},{"$f":"IF(V1803=\"n/a\",\"n/a\",MAX(0,V1803-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1760","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1784:C1805,0)),IF(SUM(C1761:C1782)=0,0,IF((SUMPRODUCT(C1761:C1782,C1784:C1805)/SUM(C1761:C1782))<0,1,(SUMPRODUCT(C1761:C1782,C1784:C1805)/SUM(C1761:C1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1784:D1805,0)),IF(SUM(D1761:D1782)=0,0,IF((SUMPRODUCT(D1761:D1782,D1784:D1805)/SUM(D1761:D1782))<0,1,(SUMPRODUCT(D1761:D1782,D1784:D1805)/SUM(D1761:D1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1784:E1805,0)),IF(SUM(E1761:E1782)=0,0,IF((SUMPRODUCT(E1761:E1782,E1784:E1805)/SUM(E1761:E1782))<0,1,(SUMPRODUCT(E1761:E1782,E1784:E1805)/SUM(E1761:E1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1784:F1805,0)),IF(SUM(F1761:F1782)=0,0,IF((SUMPRODUCT(F1761:F1782,F1784:F1805)/SUM(F1761:F1782))<0,1,(SUMPRODUCT(F1761:F1782,F1784:F1805)/SUM(F1761:F1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1784:G1805,0)),IF(SUM(G1761:G1782)=0,0,IF((SUMPRODUCT(G1761:G1782,G1784:G1805)/SUM(G1761:G1782))<0,1,(SUMPRODUCT(G1761:G1782,G1784:G1805)/SUM(G1761:G1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1784:H1805,0)),IF(SUM(H1761:H1782)=0,0,IF((SUMPRODUCT(H1761:H1782,H1784:H1805)/SUM(H1761:H1782))<0,1,(SUMPRODUCT(H1761:H1782,H1784:H1805)/SUM(H1761:H1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1784:I1805,0)),IF(SUM(I1761:I1782)=0,0,IF((SUMPRODUCT(I1761:I1782,I1784:I1805)/SUM(I1761:I1782))<0,1,(SUMPRODUCT(I1761:I1782,I1784:I1805)/SUM(I1761:I1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1784:J1805,0)),IF(SUM(J1761:J1782)=0,0,IF((SUMPRODUCT(J1761:J1782,J1784:J1805)/SUM(J1761:J1782))<0,1,(SUMPRODUCT(J1761:J1782,J1784:J1805)/SUM(J1761:J1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1784:K1805,0)),IF(SUM(K1761:K1782)=0,0,IF((SUMPRODUCT(K1761:K1782,K1784:K1805)/SUM(K1761:K1782))<0,1,(SUMPRODUCT(K1761:K1782,K1784:K1805)/SUM(K1761:K1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1784:L1805,0)),IF(SUM(L1761:L1782)=0,0,IF((SUMPRODUCT(L1761:L1782,L1784:L1805)/SUM(L1761:L1782))<0,1,(SUMPRODUCT(L1761:L1782,L1784:L1805)/SUM(L1761:L1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1784:M1805,0)),IF(SUM(M1761:M1782)=0,0,IF((SUMPRODUCT(M1761:M1782,M1784:M1805)/SUM(M1761:M1782))<0,1,(SUMPRODUCT(M1761:M1782,M1784:M1805)/SUM(M1761:M1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1784:N1805,0)),IF(SUM(N1761:N1782)=0,0,IF((SUMPRODUCT(N1761:N1782,N1784:N1805)/SUM(N1761:N1782))<0,1,(SUMPRODUCT(N1761:N1782,N1784:N1805)/SUM(N1761:N1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1784:O1805,0)),IF(SUM(O1761:O1782)=0,0,IF((SUMPRODUCT(O1761:O1782,O1784:O1805)/SUM(O1761:O1782))<0,1,(SUMPRODUCT(O1761:O1782,O1784:O1805)/SUM(O1761:O1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1784:P1805,0)),IF(SUM(P1761:P1782)=0,0,IF((SUMPRODUCT(P1761:P1782,P1784:P1805)/SUM(P1761:P1782))<0,1,(SUMPRODUCT(P1761:P1782,P1784:P1805)/SUM(P1761:P1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1784:Q1805,0)),IF(SUM(Q1761:Q1782)=0,0,IF((SUMPRODUCT(Q1761:Q1782,Q1784:Q1805)/SUM(Q1761:Q1782))<0,1,(SUMPRODUCT(Q1761:Q1782,Q1784:Q1805)/SUM(Q1761:Q1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1784:R1805,0)),IF(SUM(R1761:R1782)=0,0,IF((SUMPRODUCT(R1761:R1782,R1784:R1805)/SUM(R1761:R1782))<0,1,(SUMPRODUCT(R1761:R1782,R1784:R1805)/SUM(R1761:R1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1784:S1805,0)),IF(SUM(S1761:S1782)=0,0,IF((SUMPRODUCT(S1761:S1782,S1784:S1805)/SUM(S1761:S1782))<0,1,(SUMPRODUCT(S1761:S1782,S1784:S1805)/SUM(S1761:S1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1784:T1805,0)),IF(SUM(T1761:T1782)=0,0,IF((SUMPRODUCT(T1761:T1782,T1784:T1805)/SUM(T1761:T1782))<0,1,(SUMPRODUCT(T1761:T1782,T1784:T1805)/SUM(T1761:T1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1784:U1805,0)),IF(SUM(U1761:U1782)=0,0,IF((SUMPRODUCT(U1761:U1782,U1784:U1805)/SUM(U1761:U1782))<0,1,(SUMPRODUCT(U1761:U1782,U1784:U1805)/SUM(U1761:U1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1784:V1805,0)),IF(SUM(V1761:V1782)=0,0,IF((SUMPRODUCT(V1761:V1782,V1784:V1805)/SUM(V1761:V1782))<0,1,(SUMPRODUCT(V1761:V1782,V1784:V1805)/SUM(V1761:V1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1784:W1805,0)),IF(SUM(W1761:W1782)=0,0,IF((SUMPRODUCT(W1761:W1782,W1784:W1805)/SUM(W1761:W1782))<0,1,(SUMPRODUCT(W1761:W1782,W1784:W1805)/SUM(W1761:W1782)))),\"n/a\")","v":0}]
[]
["Asset Class 37",{"$f":"VLOOKUP($A1808,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1808,1,12,\"\"))","v":37},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1809,0)","v":0},{"$f":"'RAB remaining lives'!D1814","v":0},{"$f":"'RAB remaining lives'!E1814","v":0},{"$f":"'RAB remaining lives'!F1814","v":0},{"$f":"'RAB remaining lives'!G1814","v":0},{"$f":"'RAB remaining lives'!H1814","v":0},{"$f":"'RAB remaining lives'!I1814","v":0},{"$f":"'RAB remaining lives'!J1814","v":0},{"$f":"'RAB remaining lives'!K1814","v":0},{"$f":"'RAB remaining lives'!L1814","v":0},{"$f":"'RAB remaining lives'!M1814","v":0},{"$f":"'RAB remaining lives'!N1814","v":0},{"$f":"'RAB remaining lives'!O1814","v":0},{"$f":"'RAB remaining lives'!P1814","v":0},{"$f":"'RAB remaining lives'!Q1814","v":0},{"$f":"'RAB remaining lives'!R1814","v":0},{"$f":"'RAB remaining lives'!S1814","v":0},{"$f":"'RAB remaining lives'!T1814","v":0},{"$f":"'RAB remaining lives'!U1814","v":0},{"$f":"'RAB remaining lives'!V1814","v":0},{"$f":"'RAB remaining lives'!W1814","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1809,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1809","v":0},{"$f":"IFERROR(MAX(0,C1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1812)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1809","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,D1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,D1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,E1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,E1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,F1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,F1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,G1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,G1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,H1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,H1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,I1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,I1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,J1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,J1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,K1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,K1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,L1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,L1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,M1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,M1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,N1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,N1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,O1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,O1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,P1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,P1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,Q1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,Q1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,R1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,R1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,S1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,S1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,T1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,T1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,U1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,U1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,V1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,V1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1809","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1809","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1809","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1809","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1809","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1809","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1809","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1809","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1809","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1809","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1809","v":0},{"$f":"IFERROR(IF((OFFSET($C1830,0,$A1830))<0,\nMIN(0,V1830-(OFFSET($C1830,0,$A1830)/(OFFSET($C1828,-$A1829,$A1830)))),\nMAX(0,V1830-(OFFSET($C1830,0,$A1830)/(OFFSET($C1828,-$A1829,$A1830))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1809","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1810","v":0},{"$f":"IF(C1834=\"n/a\",\"n/a\",MAX(0,C1834-1))","v":0},{"$f":"IF(D1834=\"n/a\",\"n/a\",MAX(0,D1834-1))","v":0},{"$f":"IF(E1834=\"n/a\",\"n/a\",MAX(0,E1834-1))","v":0},{"$f":"IF(F1834=\"n/a\",\"n/a\",MAX(0,F1834-1))","v":0},{"$f":"IF(G1834=\"n/a\",\"n/a\",MAX(0,G1834-1))","v":0},{"$f":"IF(H1834=\"n/a\",\"n/a\",MAX(0,H1834-1))","v":0},{"$f":"IF(I1834=\"n/a\",\"n/a\",MAX(0,I1834-1))","v":0},{"$f":"IF(J1834=\"n/a\",\"n/a\",MAX(0,J1834-1))","v":0},{"$f":"IF(K1834=\"n/a\",\"n/a\",MAX(0,K1834-1))","v":0},{"$f":"IF(L1834=\"n/a\",\"n/a\",MAX(0,L1834-1))","v":0},{"$f":"IF(M1834=\"n/a\",\"n/a\",MAX(0,M1834-1))","v":0},{"$f":"IF(N1834=\"n/a\",\"n/a\",MAX(0,N1834-1))","v":0},{"$f":"IF(O1834=\"n/a\",\"n/a\",MAX(0,O1834-1))","v":0},{"$f":"IF(P1834=\"n/a\",\"n/a\",MAX(0,P1834-1))","v":0},{"$f":"IF(Q1834=\"n/a\",\"n/a\",MAX(0,Q1834-1))","v":0},{"$f":"IF(R1834=\"n/a\",\"n/a\",MAX(0,R1834-1))","v":0},{"$f":"IF(S1834=\"n/a\",\"n/a\",MAX(0,S1834-1))","v":0},{"$f":"IF(T1834=\"n/a\",\"n/a\",MAX(0,T1834-1))","v":0},{"$f":"IF(U1834=\"n/a\",\"n/a\",MAX(0,U1834-1))","v":0},{"$f":"IF(V1834=\"n/a\",\"n/a\",MAX(0,V1834-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1812)","v":"RL Capex 2014-15"},null,{"$f":"D1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1810","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1810","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1810","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1810","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1810","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1810","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1810","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1810","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1810","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1810","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1810","v":0},{"$f":"IF(V1853=\"n/a\",\"n/a\",MAX(0,V1853-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1810","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1834:C1855,0)),IF(SUM(C1811:C1832)=0,0,IF((SUMPRODUCT(C1811:C1832,C1834:C1855)/SUM(C1811:C1832))<0,1,(SUMPRODUCT(C1811:C1832,C1834:C1855)/SUM(C1811:C1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1834:D1855,0)),IF(SUM(D1811:D1832)=0,0,IF((SUMPRODUCT(D1811:D1832,D1834:D1855)/SUM(D1811:D1832))<0,1,(SUMPRODUCT(D1811:D1832,D1834:D1855)/SUM(D1811:D1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1834:E1855,0)),IF(SUM(E1811:E1832)=0,0,IF((SUMPRODUCT(E1811:E1832,E1834:E1855)/SUM(E1811:E1832))<0,1,(SUMPRODUCT(E1811:E1832,E1834:E1855)/SUM(E1811:E1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1834:F1855,0)),IF(SUM(F1811:F1832)=0,0,IF((SUMPRODUCT(F1811:F1832,F1834:F1855)/SUM(F1811:F1832))<0,1,(SUMPRODUCT(F1811:F1832,F1834:F1855)/SUM(F1811:F1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1834:G1855,0)),IF(SUM(G1811:G1832)=0,0,IF((SUMPRODUCT(G1811:G1832,G1834:G1855)/SUM(G1811:G1832))<0,1,(SUMPRODUCT(G1811:G1832,G1834:G1855)/SUM(G1811:G1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1834:H1855,0)),IF(SUM(H1811:H1832)=0,0,IF((SUMPRODUCT(H1811:H1832,H1834:H1855)/SUM(H1811:H1832))<0,1,(SUMPRODUCT(H1811:H1832,H1834:H1855)/SUM(H1811:H1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1834:I1855,0)),IF(SUM(I1811:I1832)=0,0,IF((SUMPRODUCT(I1811:I1832,I1834:I1855)/SUM(I1811:I1832))<0,1,(SUMPRODUCT(I1811:I1832,I1834:I1855)/SUM(I1811:I1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1834:J1855,0)),IF(SUM(J1811:J1832)=0,0,IF((SUMPRODUCT(J1811:J1832,J1834:J1855)/SUM(J1811:J1832))<0,1,(SUMPRODUCT(J1811:J1832,J1834:J1855)/SUM(J1811:J1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1834:K1855,0)),IF(SUM(K1811:K1832)=0,0,IF((SUMPRODUCT(K1811:K1832,K1834:K1855)/SUM(K1811:K1832))<0,1,(SUMPRODUCT(K1811:K1832,K1834:K1855)/SUM(K1811:K1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1834:L1855,0)),IF(SUM(L1811:L1832)=0,0,IF((SUMPRODUCT(L1811:L1832,L1834:L1855)/SUM(L1811:L1832))<0,1,(SUMPRODUCT(L1811:L1832,L1834:L1855)/SUM(L1811:L1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1834:M1855,0)),IF(SUM(M1811:M1832)=0,0,IF((SUMPRODUCT(M1811:M1832,M1834:M1855)/SUM(M1811:M1832))<0,1,(SUMPRODUCT(M1811:M1832,M1834:M1855)/SUM(M1811:M1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1834:N1855,0)),IF(SUM(N1811:N1832)=0,0,IF((SUMPRODUCT(N1811:N1832,N1834:N1855)/SUM(N1811:N1832))<0,1,(SUMPRODUCT(N1811:N1832,N1834:N1855)/SUM(N1811:N1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1834:O1855,0)),IF(SUM(O1811:O1832)=0,0,IF((SUMPRODUCT(O1811:O1832,O1834:O1855)/SUM(O1811:O1832))<0,1,(SUMPRODUCT(O1811:O1832,O1834:O1855)/SUM(O1811:O1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1834:P1855,0)),IF(SUM(P1811:P1832)=0,0,IF((SUMPRODUCT(P1811:P1832,P1834:P1855)/SUM(P1811:P1832))<0,1,(SUMPRODUCT(P1811:P1832,P1834:P1855)/SUM(P1811:P1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1834:Q1855,0)),IF(SUM(Q1811:Q1832)=0,0,IF((SUMPRODUCT(Q1811:Q1832,Q1834:Q1855)/SUM(Q1811:Q1832))<0,1,(SUMPRODUCT(Q1811:Q1832,Q1834:Q1855)/SUM(Q1811:Q1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1834:R1855,0)),IF(SUM(R1811:R1832)=0,0,IF((SUMPRODUCT(R1811:R1832,R1834:R1855)/SUM(R1811:R1832))<0,1,(SUMPRODUCT(R1811:R1832,R1834:R1855)/SUM(R1811:R1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1834:S1855,0)),IF(SUM(S1811:S1832)=0,0,IF((SUMPRODUCT(S1811:S1832,S1834:S1855)/SUM(S1811:S1832))<0,1,(SUMPRODUCT(S1811:S1832,S1834:S1855)/SUM(S1811:S1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1834:T1855,0)),IF(SUM(T1811:T1832)=0,0,IF((SUMPRODUCT(T1811:T1832,T1834:T1855)/SUM(T1811:T1832))<0,1,(SUMPRODUCT(T1811:T1832,T1834:T1855)/SUM(T1811:T1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1834:U1855,0)),IF(SUM(U1811:U1832)=0,0,IF((SUMPRODUCT(U1811:U1832,U1834:U1855)/SUM(U1811:U1832))<0,1,(SUMPRODUCT(U1811:U1832,U1834:U1855)/SUM(U1811:U1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1834:V1855,0)),IF(SUM(V1811:V1832)=0,0,IF((SUMPRODUCT(V1811:V1832,V1834:V1855)/SUM(V1811:V1832))<0,1,(SUMPRODUCT(V1811:V1832,V1834:V1855)/SUM(V1811:V1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1834:W1855,0)),IF(SUM(W1811:W1832)=0,0,IF((SUMPRODUCT(W1811:W1832,W1834:W1855)/SUM(W1811:W1832))<0,1,(SUMPRODUCT(W1811:W1832,W1834:W1855)/SUM(W1811:W1832)))),\"n/a\")","v":0}]
[]
["Asset Class 38",{"$f":"VLOOKUP($A1858,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1858,1,12,\"\"))","v":38},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1859,0)","v":0},{"$f":"'RAB remaining lives'!D1864","v":0},{"$f":"'RAB remaining lives'!E1864","v":0},{"$f":"'RAB remaining lives'!F1864","v":0},{"$f":"'RAB remaining lives'!G1864","v":0},{"$f":"'RAB remaining lives'!H1864","v":0},{"$f":"'RAB remaining lives'!I1864","v":0},{"$f":"'RAB remaining lives'!J1864","v":0},{"$f":"'RAB remaining lives'!K1864","v":0},{"$f":"'RAB remaining lives'!L1864","v":0},{"$f":"'RAB remaining lives'!M1864","v":0},{"$f":"'RAB remaining lives'!N1864","v":0},{"$f":"'RAB remaining lives'!O1864","v":0},{"$f":"'RAB remaining lives'!P1864","v":0},{"$f":"'RAB remaining lives'!Q1864","v":0},{"$f":"'RAB remaining lives'!R1864","v":0},{"$f":"'RAB remaining lives'!S1864","v":0},{"$f":"'RAB remaining lives'!T1864","v":0},{"$f":"'RAB remaining lives'!U1864","v":0},{"$f":"'RAB remaining lives'!V1864","v":0},{"$f":"'RAB remaining lives'!W1864","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1859,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1859","v":0},{"$f":"IFERROR(MAX(0,C1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1862)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1859","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,D1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,D1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,E1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,E1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,F1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,F1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,G1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,G1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,H1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,H1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,I1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,I1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,J1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,J1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,K1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,K1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,L1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,L1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,M1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,M1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,N1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,N1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,O1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,O1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,P1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,P1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,Q1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,Q1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,R1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,R1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,S1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,S1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,T1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,T1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,U1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,U1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,V1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,V1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1859","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1859","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1859","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1859","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1859","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1859","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1859","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1859","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1859","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1859","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1859","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1859","v":0},{"$f":"IFERROR(IF((OFFSET($C1880,0,$A1880))<0,\nMIN(0,V1880-(OFFSET($C1880,0,$A1880)/(OFFSET($C1878,-$A1879,$A1880)))),\nMAX(0,V1880-(OFFSET($C1880,0,$A1880)/(OFFSET($C1878,-$A1879,$A1880))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1859","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1860","v":0},{"$f":"IF(C1884=\"n/a\",\"n/a\",MAX(0,C1884-1))","v":0},{"$f":"IF(D1884=\"n/a\",\"n/a\",MAX(0,D1884-1))","v":0},{"$f":"IF(E1884=\"n/a\",\"n/a\",MAX(0,E1884-1))","v":0},{"$f":"IF(F1884=\"n/a\",\"n/a\",MAX(0,F1884-1))","v":0},{"$f":"IF(G1884=\"n/a\",\"n/a\",MAX(0,G1884-1))","v":0},{"$f":"IF(H1884=\"n/a\",\"n/a\",MAX(0,H1884-1))","v":0},{"$f":"IF(I1884=\"n/a\",\"n/a\",MAX(0,I1884-1))","v":0},{"$f":"IF(J1884=\"n/a\",\"n/a\",MAX(0,J1884-1))","v":0},{"$f":"IF(K1884=\"n/a\",\"n/a\",MAX(0,K1884-1))","v":0},{"$f":"IF(L1884=\"n/a\",\"n/a\",MAX(0,L1884-1))","v":0},{"$f":"IF(M1884=\"n/a\",\"n/a\",MAX(0,M1884-1))","v":0},{"$f":"IF(N1884=\"n/a\",\"n/a\",MAX(0,N1884-1))","v":0},{"$f":"IF(O1884=\"n/a\",\"n/a\",MAX(0,O1884-1))","v":0},{"$f":"IF(P1884=\"n/a\",\"n/a\",MAX(0,P1884-1))","v":0},{"$f":"IF(Q1884=\"n/a\",\"n/a\",MAX(0,Q1884-1))","v":0},{"$f":"IF(R1884=\"n/a\",\"n/a\",MAX(0,R1884-1))","v":0},{"$f":"IF(S1884=\"n/a\",\"n/a\",MAX(0,S1884-1))","v":0},{"$f":"IF(T1884=\"n/a\",\"n/a\",MAX(0,T1884-1))","v":0},{"$f":"IF(U1884=\"n/a\",\"n/a\",MAX(0,U1884-1))","v":0},{"$f":"IF(V1884=\"n/a\",\"n/a\",MAX(0,V1884-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1862)","v":"RL Capex 2014-15"},null,{"$f":"D1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1860","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1860","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1860","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1860","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1860","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1860","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1860","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1860","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1860","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1860","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1860","v":0},{"$f":"IF(V1903=\"n/a\",\"n/a\",MAX(0,V1903-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1860","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1884:C1905,0)),IF(SUM(C1861:C1882)=0,0,IF((SUMPRODUCT(C1861:C1882,C1884:C1905)/SUM(C1861:C1882))<0,1,(SUMPRODUCT(C1861:C1882,C1884:C1905)/SUM(C1861:C1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1884:D1905,0)),IF(SUM(D1861:D1882)=0,0,IF((SUMPRODUCT(D1861:D1882,D1884:D1905)/SUM(D1861:D1882))<0,1,(SUMPRODUCT(D1861:D1882,D1884:D1905)/SUM(D1861:D1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1884:E1905,0)),IF(SUM(E1861:E1882)=0,0,IF((SUMPRODUCT(E1861:E1882,E1884:E1905)/SUM(E1861:E1882))<0,1,(SUMPRODUCT(E1861:E1882,E1884:E1905)/SUM(E1861:E1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1884:F1905,0)),IF(SUM(F1861:F1882)=0,0,IF((SUMPRODUCT(F1861:F1882,F1884:F1905)/SUM(F1861:F1882))<0,1,(SUMPRODUCT(F1861:F1882,F1884:F1905)/SUM(F1861:F1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1884:G1905,0)),IF(SUM(G1861:G1882)=0,0,IF((SUMPRODUCT(G1861:G1882,G1884:G1905)/SUM(G1861:G1882))<0,1,(SUMPRODUCT(G1861:G1882,G1884:G1905)/SUM(G1861:G1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1884:H1905,0)),IF(SUM(H1861:H1882)=0,0,IF((SUMPRODUCT(H1861:H1882,H1884:H1905)/SUM(H1861:H1882))<0,1,(SUMPRODUCT(H1861:H1882,H1884:H1905)/SUM(H1861:H1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1884:I1905,0)),IF(SUM(I1861:I1882)=0,0,IF((SUMPRODUCT(I1861:I1882,I1884:I1905)/SUM(I1861:I1882))<0,1,(SUMPRODUCT(I1861:I1882,I1884:I1905)/SUM(I1861:I1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1884:J1905,0)),IF(SUM(J1861:J1882)=0,0,IF((SUMPRODUCT(J1861:J1882,J1884:J1905)/SUM(J1861:J1882))<0,1,(SUMPRODUCT(J1861:J1882,J1884:J1905)/SUM(J1861:J1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1884:K1905,0)),IF(SUM(K1861:K1882)=0,0,IF((SUMPRODUCT(K1861:K1882,K1884:K1905)/SUM(K1861:K1882))<0,1,(SUMPRODUCT(K1861:K1882,K1884:K1905)/SUM(K1861:K1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1884:L1905,0)),IF(SUM(L1861:L1882)=0,0,IF((SUMPRODUCT(L1861:L1882,L1884:L1905)/SUM(L1861:L1882))<0,1,(SUMPRODUCT(L1861:L1882,L1884:L1905)/SUM(L1861:L1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1884:M1905,0)),IF(SUM(M1861:M1882)=0,0,IF((SUMPRODUCT(M1861:M1882,M1884:M1905)/SUM(M1861:M1882))<0,1,(SUMPRODUCT(M1861:M1882,M1884:M1905)/SUM(M1861:M1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1884:N1905,0)),IF(SUM(N1861:N1882)=0,0,IF((SUMPRODUCT(N1861:N1882,N1884:N1905)/SUM(N1861:N1882))<0,1,(SUMPRODUCT(N1861:N1882,N1884:N1905)/SUM(N1861:N1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1884:O1905,0)),IF(SUM(O1861:O1882)=0,0,IF((SUMPRODUCT(O1861:O1882,O1884:O1905)/SUM(O1861:O1882))<0,1,(SUMPRODUCT(O1861:O1882,O1884:O1905)/SUM(O1861:O1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1884:P1905,0)),IF(SUM(P1861:P1882)=0,0,IF((SUMPRODUCT(P1861:P1882,P1884:P1905)/SUM(P1861:P1882))<0,1,(SUMPRODUCT(P1861:P1882,P1884:P1905)/SUM(P1861:P1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1884:Q1905,0)),IF(SUM(Q1861:Q1882)=0,0,IF((SUMPRODUCT(Q1861:Q1882,Q1884:Q1905)/SUM(Q1861:Q1882))<0,1,(SUMPRODUCT(Q1861:Q1882,Q1884:Q1905)/SUM(Q1861:Q1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1884:R1905,0)),IF(SUM(R1861:R1882)=0,0,IF((SUMPRODUCT(R1861:R1882,R1884:R1905)/SUM(R1861:R1882))<0,1,(SUMPRODUCT(R1861:R1882,R1884:R1905)/SUM(R1861:R1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1884:S1905,0)),IF(SUM(S1861:S1882)=0,0,IF((SUMPRODUCT(S1861:S1882,S1884:S1905)/SUM(S1861:S1882))<0,1,(SUMPRODUCT(S1861:S1882,S1884:S1905)/SUM(S1861:S1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1884:T1905,0)),IF(SUM(T1861:T1882)=0,0,IF((SUMPRODUCT(T1861:T1882,T1884:T1905)/SUM(T1861:T1882))<0,1,(SUMPRODUCT(T1861:T1882,T1884:T1905)/SUM(T1861:T1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1884:U1905,0)),IF(SUM(U1861:U1882)=0,0,IF((SUMPRODUCT(U1861:U1882,U1884:U1905)/SUM(U1861:U1882))<0,1,(SUMPRODUCT(U1861:U1882,U1884:U1905)/SUM(U1861:U1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1884:V1905,0)),IF(SUM(V1861:V1882)=0,0,IF((SUMPRODUCT(V1861:V1882,V1884:V1905)/SUM(V1861:V1882))<0,1,(SUMPRODUCT(V1861:V1882,V1884:V1905)/SUM(V1861:V1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1884:W1905,0)),IF(SUM(W1861:W1882)=0,0,IF((SUMPRODUCT(W1861:W1882,W1884:W1905)/SUM(W1861:W1882))<0,1,(SUMPRODUCT(W1861:W1882,W1884:W1905)/SUM(W1861:W1882)))),\"n/a\")","v":0}]
[]
["Asset Class 39",{"$f":"VLOOKUP($A1908,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1908,1,12,\"\"))","v":39},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1909,0)","v":0},{"$f":"'RAB remaining lives'!D1914","v":0},{"$f":"'RAB remaining lives'!E1914","v":0},{"$f":"'RAB remaining lives'!F1914","v":0},{"$f":"'RAB remaining lives'!G1914","v":0},{"$f":"'RAB remaining lives'!H1914","v":0},{"$f":"'RAB remaining lives'!I1914","v":0},{"$f":"'RAB remaining lives'!J1914","v":0},{"$f":"'RAB remaining lives'!K1914","v":0},{"$f":"'RAB remaining lives'!L1914","v":0},{"$f":"'RAB remaining lives'!M1914","v":0},{"$f":"'RAB remaining lives'!N1914","v":0},{"$f":"'RAB remaining lives'!O1914","v":0},{"$f":"'RAB remaining lives'!P1914","v":0},{"$f":"'RAB remaining lives'!Q1914","v":0},{"$f":"'RAB remaining lives'!R1914","v":0},{"$f":"'RAB remaining lives'!S1914","v":0},{"$f":"'RAB remaining lives'!T1914","v":0},{"$f":"'RAB remaining lives'!U1914","v":0},{"$f":"'RAB remaining lives'!V1914","v":0},{"$f":"'RAB remaining lives'!W1914","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1909,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1909","v":0},{"$f":"IFERROR(MAX(0,C1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1912)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1909","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,D1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,D1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,E1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,E1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,F1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,F1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,G1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,G1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,H1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,H1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,I1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,I1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,J1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,J1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,K1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,K1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,L1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,L1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,M1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,M1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,N1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,N1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,O1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,O1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,P1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,P1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,Q1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,Q1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,R1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,R1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,S1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,S1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,T1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,T1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,U1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,U1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,V1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,V1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1909","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1909","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1909","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1909","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1909","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1909","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1909","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1909","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1909","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1909","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1909","v":0},{"$f":"IFERROR(IF((OFFSET($C1930,0,$A1930))<0,\nMIN(0,V1930-(OFFSET($C1930,0,$A1930)/(OFFSET($C1928,-$A1929,$A1930)))),\nMAX(0,V1930-(OFFSET($C1930,0,$A1930)/(OFFSET($C1928,-$A1929,$A1930))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1909","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1910","v":0},{"$f":"IF(C1934=\"n/a\",\"n/a\",MAX(0,C1934-1))","v":0},{"$f":"IF(D1934=\"n/a\",\"n/a\",MAX(0,D1934-1))","v":0},{"$f":"IF(E1934=\"n/a\",\"n/a\",MAX(0,E1934-1))","v":0},{"$f":"IF(F1934=\"n/a\",\"n/a\",MAX(0,F1934-1))","v":0},{"$f":"IF(G1934=\"n/a\",\"n/a\",MAX(0,G1934-1))","v":0},{"$f":"IF(H1934=\"n/a\",\"n/a\",MAX(0,H1934-1))","v":0},{"$f":"IF(I1934=\"n/a\",\"n/a\",MAX(0,I1934-1))","v":0},{"$f":"IF(J1934=\"n/a\",\"n/a\",MAX(0,J1934-1))","v":0},{"$f":"IF(K1934=\"n/a\",\"n/a\",MAX(0,K1934-1))","v":0},{"$f":"IF(L1934=\"n/a\",\"n/a\",MAX(0,L1934-1))","v":0},{"$f":"IF(M1934=\"n/a\",\"n/a\",MAX(0,M1934-1))","v":0},{"$f":"IF(N1934=\"n/a\",\"n/a\",MAX(0,N1934-1))","v":0},{"$f":"IF(O1934=\"n/a\",\"n/a\",MAX(0,O1934-1))","v":0},{"$f":"IF(P1934=\"n/a\",\"n/a\",MAX(0,P1934-1))","v":0},{"$f":"IF(Q1934=\"n/a\",\"n/a\",MAX(0,Q1934-1))","v":0},{"$f":"IF(R1934=\"n/a\",\"n/a\",MAX(0,R1934-1))","v":0},{"$f":"IF(S1934=\"n/a\",\"n/a\",MAX(0,S1934-1))","v":0},{"$f":"IF(T1934=\"n/a\",\"n/a\",MAX(0,T1934-1))","v":0},{"$f":"IF(U1934=\"n/a\",\"n/a\",MAX(0,U1934-1))","v":0},{"$f":"IF(V1934=\"n/a\",\"n/a\",MAX(0,V1934-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1912)","v":"RL Capex 2014-15"},null,{"$f":"D1910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1910","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1910","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1910","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1910","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1910","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1910","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1910","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1910","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1910","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1910","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1910","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1910","v":0},{"$f":"IF(V1953=\"n/a\",\"n/a\",MAX(0,V1953-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1910","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1934:C1955,0)),IF(SUM(C1911:C1932)=0,0,IF((SUMPRODUCT(C1911:C1932,C1934:C1955)/SUM(C1911:C1932))<0,1,(SUMPRODUCT(C1911:C1932,C1934:C1955)/SUM(C1911:C1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1934:D1955,0)),IF(SUM(D1911:D1932)=0,0,IF((SUMPRODUCT(D1911:D1932,D1934:D1955)/SUM(D1911:D1932))<0,1,(SUMPRODUCT(D1911:D1932,D1934:D1955)/SUM(D1911:D1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1934:E1955,0)),IF(SUM(E1911:E1932)=0,0,IF((SUMPRODUCT(E1911:E1932,E1934:E1955)/SUM(E1911:E1932))<0,1,(SUMPRODUCT(E1911:E1932,E1934:E1955)/SUM(E1911:E1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1934:F1955,0)),IF(SUM(F1911:F1932)=0,0,IF((SUMPRODUCT(F1911:F1932,F1934:F1955)/SUM(F1911:F1932))<0,1,(SUMPRODUCT(F1911:F1932,F1934:F1955)/SUM(F1911:F1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1934:G1955,0)),IF(SUM(G1911:G1932)=0,0,IF((SUMPRODUCT(G1911:G1932,G1934:G1955)/SUM(G1911:G1932))<0,1,(SUMPRODUCT(G1911:G1932,G1934:G1955)/SUM(G1911:G1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1934:H1955,0)),IF(SUM(H1911:H1932)=0,0,IF((SUMPRODUCT(H1911:H1932,H1934:H1955)/SUM(H1911:H1932))<0,1,(SUMPRODUCT(H1911:H1932,H1934:H1955)/SUM(H1911:H1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1934:I1955,0)),IF(SUM(I1911:I1932)=0,0,IF((SUMPRODUCT(I1911:I1932,I1934:I1955)/SUM(I1911:I1932))<0,1,(SUMPRODUCT(I1911:I1932,I1934:I1955)/SUM(I1911:I1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1934:J1955,0)),IF(SUM(J1911:J1932)=0,0,IF((SUMPRODUCT(J1911:J1932,J1934:J1955)/SUM(J1911:J1932))<0,1,(SUMPRODUCT(J1911:J1932,J1934:J1955)/SUM(J1911:J1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1934:K1955,0)),IF(SUM(K1911:K1932)=0,0,IF((SUMPRODUCT(K1911:K1932,K1934:K1955)/SUM(K1911:K1932))<0,1,(SUMPRODUCT(K1911:K1932,K1934:K1955)/SUM(K1911:K1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1934:L1955,0)),IF(SUM(L1911:L1932)=0,0,IF((SUMPRODUCT(L1911:L1932,L1934:L1955)/SUM(L1911:L1932))<0,1,(SUMPRODUCT(L1911:L1932,L1934:L1955)/SUM(L1911:L1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1934:M1955,0)),IF(SUM(M1911:M1932)=0,0,IF((SUMPRODUCT(M1911:M1932,M1934:M1955)/SUM(M1911:M1932))<0,1,(SUMPRODUCT(M1911:M1932,M1934:M1955)/SUM(M1911:M1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1934:N1955,0)),IF(SUM(N1911:N1932)=0,0,IF((SUMPRODUCT(N1911:N1932,N1934:N1955)/SUM(N1911:N1932))<0,1,(SUMPRODUCT(N1911:N1932,N1934:N1955)/SUM(N1911:N1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1934:O1955,0)),IF(SUM(O1911:O1932)=0,0,IF((SUMPRODUCT(O1911:O1932,O1934:O1955)/SUM(O1911:O1932))<0,1,(SUMPRODUCT(O1911:O1932,O1934:O1955)/SUM(O1911:O1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1934:P1955,0)),IF(SUM(P1911:P1932)=0,0,IF((SUMPRODUCT(P1911:P1932,P1934:P1955)/SUM(P1911:P1932))<0,1,(SUMPRODUCT(P1911:P1932,P1934:P1955)/SUM(P1911:P1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1934:Q1955,0)),IF(SUM(Q1911:Q1932)=0,0,IF((SUMPRODUCT(Q1911:Q1932,Q1934:Q1955)/SUM(Q1911:Q1932))<0,1,(SUMPRODUCT(Q1911:Q1932,Q1934:Q1955)/SUM(Q1911:Q1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1934:R1955,0)),IF(SUM(R1911:R1932)=0,0,IF((SUMPRODUCT(R1911:R1932,R1934:R1955)/SUM(R1911:R1932))<0,1,(SUMPRODUCT(R1911:R1932,R1934:R1955)/SUM(R1911:R1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1934:S1955,0)),IF(SUM(S1911:S1932)=0,0,IF((SUMPRODUCT(S1911:S1932,S1934:S1955)/SUM(S1911:S1932))<0,1,(SUMPRODUCT(S1911:S1932,S1934:S1955)/SUM(S1911:S1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1934:T1955,0)),IF(SUM(T1911:T1932)=0,0,IF((SUMPRODUCT(T1911:T1932,T1934:T1955)/SUM(T1911:T1932))<0,1,(SUMPRODUCT(T1911:T1932,T1934:T1955)/SUM(T1911:T1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1934:U1955,0)),IF(SUM(U1911:U1932)=0,0,IF((SUMPRODUCT(U1911:U1932,U1934:U1955)/SUM(U1911:U1932))<0,1,(SUMPRODUCT(U1911:U1932,U1934:U1955)/SUM(U1911:U1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1934:V1955,0)),IF(SUM(V1911:V1932)=0,0,IF((SUMPRODUCT(V1911:V1932,V1934:V1955)/SUM(V1911:V1932))<0,1,(SUMPRODUCT(V1911:V1932,V1934:V1955)/SUM(V1911:V1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1934:W1955,0)),IF(SUM(W1911:W1932)=0,0,IF((SUMPRODUCT(W1911:W1932,W1934:W1955)/SUM(W1911:W1932))<0,1,(SUMPRODUCT(W1911:W1932,W1934:W1955)/SUM(W1911:W1932)))),\"n/a\")","v":0}]
[]
["Asset Class 40",{"$f":"VLOOKUP($A1958,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1958,1,12,\"\"))","v":40},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1959,0)","v":0},{"$f":"'RAB remaining lives'!D1964","v":0},{"$f":"'RAB remaining lives'!E1964","v":0},{"$f":"'RAB remaining lives'!F1964","v":0},{"$f":"'RAB remaining lives'!G1964","v":0},{"$f":"'RAB remaining lives'!H1964","v":0},{"$f":"'RAB remaining lives'!I1964","v":0},{"$f":"'RAB remaining lives'!J1964","v":0},{"$f":"'RAB remaining lives'!K1964","v":0},{"$f":"'RAB remaining lives'!L1964","v":0},{"$f":"'RAB remaining lives'!M1964","v":0},{"$f":"'RAB remaining lives'!N1964","v":0},{"$f":"'RAB remaining lives'!O1964","v":0},{"$f":"'RAB remaining lives'!P1964","v":0},{"$f":"'RAB remaining lives'!Q1964","v":0},{"$f":"'RAB remaining lives'!R1964","v":0},{"$f":"'RAB remaining lives'!S1964","v":0},{"$f":"'RAB remaining lives'!T1964","v":0},{"$f":"'RAB remaining lives'!U1964","v":0},{"$f":"'RAB remaining lives'!V1964","v":0},{"$f":"'RAB remaining lives'!W1964","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A1959,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1959","v":0},{"$f":"IFERROR(MAX(0,C1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1962)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1959","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,D1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,D1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,E1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,E1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,F1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,F1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,G1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,G1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,H1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,H1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,I1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,I1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,J1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,J1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,K1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,K1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,L1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,L1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,M1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,M1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,N1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,N1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,O1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,O1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,P1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,P1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,Q1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,Q1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,R1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,R1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,S1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,S1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,T1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,T1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,U1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,U1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,V1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,V1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1959","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1959","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1959","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1959","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1959","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1959","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1959","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1959","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1959","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1959","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1959","v":0},{"$f":"IFERROR(IF((OFFSET($C1980,0,$A1980))<0,\nMIN(0,V1980-(OFFSET($C1980,0,$A1980)/(OFFSET($C1978,-$A1979,$A1980)))),\nMAX(0,V1980-(OFFSET($C1980,0,$A1980)/(OFFSET($C1978,-$A1979,$A1980))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1959","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1960","v":0},{"$f":"IF(C1984=\"n/a\",\"n/a\",MAX(0,C1984-1))","v":0},{"$f":"IF(D1984=\"n/a\",\"n/a\",MAX(0,D1984-1))","v":0},{"$f":"IF(E1984=\"n/a\",\"n/a\",MAX(0,E1984-1))","v":0},{"$f":"IF(F1984=\"n/a\",\"n/a\",MAX(0,F1984-1))","v":0},{"$f":"IF(G1984=\"n/a\",\"n/a\",MAX(0,G1984-1))","v":0},{"$f":"IF(H1984=\"n/a\",\"n/a\",MAX(0,H1984-1))","v":0},{"$f":"IF(I1984=\"n/a\",\"n/a\",MAX(0,I1984-1))","v":0},{"$f":"IF(J1984=\"n/a\",\"n/a\",MAX(0,J1984-1))","v":0},{"$f":"IF(K1984=\"n/a\",\"n/a\",MAX(0,K1984-1))","v":0},{"$f":"IF(L1984=\"n/a\",\"n/a\",MAX(0,L1984-1))","v":0},{"$f":"IF(M1984=\"n/a\",\"n/a\",MAX(0,M1984-1))","v":0},{"$f":"IF(N1984=\"n/a\",\"n/a\",MAX(0,N1984-1))","v":0},{"$f":"IF(O1984=\"n/a\",\"n/a\",MAX(0,O1984-1))","v":0},{"$f":"IF(P1984=\"n/a\",\"n/a\",MAX(0,P1984-1))","v":0},{"$f":"IF(Q1984=\"n/a\",\"n/a\",MAX(0,Q1984-1))","v":0},{"$f":"IF(R1984=\"n/a\",\"n/a\",MAX(0,R1984-1))","v":0},{"$f":"IF(S1984=\"n/a\",\"n/a\",MAX(0,S1984-1))","v":0},{"$f":"IF(T1984=\"n/a\",\"n/a\",MAX(0,T1984-1))","v":0},{"$f":"IF(U1984=\"n/a\",\"n/a\",MAX(0,U1984-1))","v":0},{"$f":"IF(V1984=\"n/a\",\"n/a\",MAX(0,V1984-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1962)","v":"RL Capex 2014-15"},null,{"$f":"D1960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1960","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1960","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1960","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1960","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1960","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1960","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1960","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1960","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1960","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1960","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1960","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1960","v":0},{"$f":"IF(V2003=\"n/a\",\"n/a\",MAX(0,V2003-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1960","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1984:C2005,0)),IF(SUM(C1961:C1982)=0,0,IF((SUMPRODUCT(C1961:C1982,C1984:C2005)/SUM(C1961:C1982))<0,1,(SUMPRODUCT(C1961:C1982,C1984:C2005)/SUM(C1961:C1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1984:D2005,0)),IF(SUM(D1961:D1982)=0,0,IF((SUMPRODUCT(D1961:D1982,D1984:D2005)/SUM(D1961:D1982))<0,1,(SUMPRODUCT(D1961:D1982,D1984:D2005)/SUM(D1961:D1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1984:E2005,0)),IF(SUM(E1961:E1982)=0,0,IF((SUMPRODUCT(E1961:E1982,E1984:E2005)/SUM(E1961:E1982))<0,1,(SUMPRODUCT(E1961:E1982,E1984:E2005)/SUM(E1961:E1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1984:F2005,0)),IF(SUM(F1961:F1982)=0,0,IF((SUMPRODUCT(F1961:F1982,F1984:F2005)/SUM(F1961:F1982))<0,1,(SUMPRODUCT(F1961:F1982,F1984:F2005)/SUM(F1961:F1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1984:G2005,0)),IF(SUM(G1961:G1982)=0,0,IF((SUMPRODUCT(G1961:G1982,G1984:G2005)/SUM(G1961:G1982))<0,1,(SUMPRODUCT(G1961:G1982,G1984:G2005)/SUM(G1961:G1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1984:H2005,0)),IF(SUM(H1961:H1982)=0,0,IF((SUMPRODUCT(H1961:H1982,H1984:H2005)/SUM(H1961:H1982))<0,1,(SUMPRODUCT(H1961:H1982,H1984:H2005)/SUM(H1961:H1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1984:I2005,0)),IF(SUM(I1961:I1982)=0,0,IF((SUMPRODUCT(I1961:I1982,I1984:I2005)/SUM(I1961:I1982))<0,1,(SUMPRODUCT(I1961:I1982,I1984:I2005)/SUM(I1961:I1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1984:J2005,0)),IF(SUM(J1961:J1982)=0,0,IF((SUMPRODUCT(J1961:J1982,J1984:J2005)/SUM(J1961:J1982))<0,1,(SUMPRODUCT(J1961:J1982,J1984:J2005)/SUM(J1961:J1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1984:K2005,0)),IF(SUM(K1961:K1982)=0,0,IF((SUMPRODUCT(K1961:K1982,K1984:K2005)/SUM(K1961:K1982))<0,1,(SUMPRODUCT(K1961:K1982,K1984:K2005)/SUM(K1961:K1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1984:L2005,0)),IF(SUM(L1961:L1982)=0,0,IF((SUMPRODUCT(L1961:L1982,L1984:L2005)/SUM(L1961:L1982))<0,1,(SUMPRODUCT(L1961:L1982,L1984:L2005)/SUM(L1961:L1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1984:M2005,0)),IF(SUM(M1961:M1982)=0,0,IF((SUMPRODUCT(M1961:M1982,M1984:M2005)/SUM(M1961:M1982))<0,1,(SUMPRODUCT(M1961:M1982,M1984:M2005)/SUM(M1961:M1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1984:N2005,0)),IF(SUM(N1961:N1982)=0,0,IF((SUMPRODUCT(N1961:N1982,N1984:N2005)/SUM(N1961:N1982))<0,1,(SUMPRODUCT(N1961:N1982,N1984:N2005)/SUM(N1961:N1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1984:O2005,0)),IF(SUM(O1961:O1982)=0,0,IF((SUMPRODUCT(O1961:O1982,O1984:O2005)/SUM(O1961:O1982))<0,1,(SUMPRODUCT(O1961:O1982,O1984:O2005)/SUM(O1961:O1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1984:P2005,0)),IF(SUM(P1961:P1982)=0,0,IF((SUMPRODUCT(P1961:P1982,P1984:P2005)/SUM(P1961:P1982))<0,1,(SUMPRODUCT(P1961:P1982,P1984:P2005)/SUM(P1961:P1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1984:Q2005,0)),IF(SUM(Q1961:Q1982)=0,0,IF((SUMPRODUCT(Q1961:Q1982,Q1984:Q2005)/SUM(Q1961:Q1982))<0,1,(SUMPRODUCT(Q1961:Q1982,Q1984:Q2005)/SUM(Q1961:Q1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1984:R2005,0)),IF(SUM(R1961:R1982)=0,0,IF((SUMPRODUCT(R1961:R1982,R1984:R2005)/SUM(R1961:R1982))<0,1,(SUMPRODUCT(R1961:R1982,R1984:R2005)/SUM(R1961:R1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1984:S2005,0)),IF(SUM(S1961:S1982)=0,0,IF((SUMPRODUCT(S1961:S1982,S1984:S2005)/SUM(S1961:S1982))<0,1,(SUMPRODUCT(S1961:S1982,S1984:S2005)/SUM(S1961:S1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1984:T2005,0)),IF(SUM(T1961:T1982)=0,0,IF((SUMPRODUCT(T1961:T1982,T1984:T2005)/SUM(T1961:T1982))<0,1,(SUMPRODUCT(T1961:T1982,T1984:T2005)/SUM(T1961:T1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1984:U2005,0)),IF(SUM(U1961:U1982)=0,0,IF((SUMPRODUCT(U1961:U1982,U1984:U2005)/SUM(U1961:U1982))<0,1,(SUMPRODUCT(U1961:U1982,U1984:U2005)/SUM(U1961:U1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1984:V2005,0)),IF(SUM(V1961:V1982)=0,0,IF((SUMPRODUCT(V1961:V1982,V1984:V2005)/SUM(V1961:V1982))<0,1,(SUMPRODUCT(V1961:V1982,V1984:V2005)/SUM(V1961:V1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1984:W2005,0)),IF(SUM(W1961:W1982)=0,0,IF((SUMPRODUCT(W1961:W1982,W1984:W2005)/SUM(W1961:W1982))<0,1,(SUMPRODUCT(W1961:W1982,W1984:W2005)/SUM(W1961:W1982)))),\"n/a\")","v":0}]
[]
["Asset Class 41",{"$f":"VLOOKUP($A2008,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2008,1,12,\"\"))","v":41},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2009,0)","v":0},{"$f":"'RAB remaining lives'!D2014","v":0},{"$f":"'RAB remaining lives'!E2014","v":0},{"$f":"'RAB remaining lives'!F2014","v":0},{"$f":"'RAB remaining lives'!G2014","v":0},{"$f":"'RAB remaining lives'!H2014","v":0},{"$f":"'RAB remaining lives'!I2014","v":0},{"$f":"'RAB remaining lives'!J2014","v":0},{"$f":"'RAB remaining lives'!K2014","v":0},{"$f":"'RAB remaining lives'!L2014","v":0},{"$f":"'RAB remaining lives'!M2014","v":0},{"$f":"'RAB remaining lives'!N2014","v":0},{"$f":"'RAB remaining lives'!O2014","v":0},{"$f":"'RAB remaining lives'!P2014","v":0},{"$f":"'RAB remaining lives'!Q2014","v":0},{"$f":"'RAB remaining lives'!R2014","v":0},{"$f":"'RAB remaining lives'!S2014","v":0},{"$f":"'RAB remaining lives'!T2014","v":0},{"$f":"'RAB remaining lives'!U2014","v":0},{"$f":"'RAB remaining lives'!V2014","v":0},{"$f":"'RAB remaining lives'!W2014","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2009,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2009","v":0},{"$f":"IFERROR(MAX(0,C2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2012)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2009","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,D2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,D2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,E2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,E2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,F2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,F2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,G2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,G2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,H2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,H2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,I2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,I2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,J2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,J2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,K2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,K2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,L2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,L2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,M2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,M2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,N2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,N2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,O2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,O2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,P2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,P2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,Q2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,Q2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,R2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,R2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,S2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,S2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,T2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,T2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,U2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,U2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,V2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,V2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2009","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2009","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2009","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2009","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2009","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2009","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2009","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2009","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2009","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2009","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2009","v":0},{"$f":"IFERROR(IF((OFFSET($C2030,0,$A2030))<0,\nMIN(0,V2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2028,-$A2029,$A2030)))),\nMAX(0,V2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2028,-$A2029,$A2030))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2009","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2010","v":0},{"$f":"IF(C2034=\"n/a\",\"n/a\",MAX(0,C2034-1))","v":0},{"$f":"IF(D2034=\"n/a\",\"n/a\",MAX(0,D2034-1))","v":0},{"$f":"IF(E2034=\"n/a\",\"n/a\",MAX(0,E2034-1))","v":0},{"$f":"IF(F2034=\"n/a\",\"n/a\",MAX(0,F2034-1))","v":0},{"$f":"IF(G2034=\"n/a\",\"n/a\",MAX(0,G2034-1))","v":0},{"$f":"IF(H2034=\"n/a\",\"n/a\",MAX(0,H2034-1))","v":0},{"$f":"IF(I2034=\"n/a\",\"n/a\",MAX(0,I2034-1))","v":0},{"$f":"IF(J2034=\"n/a\",\"n/a\",MAX(0,J2034-1))","v":0},{"$f":"IF(K2034=\"n/a\",\"n/a\",MAX(0,K2034-1))","v":0},{"$f":"IF(L2034=\"n/a\",\"n/a\",MAX(0,L2034-1))","v":0},{"$f":"IF(M2034=\"n/a\",\"n/a\",MAX(0,M2034-1))","v":0},{"$f":"IF(N2034=\"n/a\",\"n/a\",MAX(0,N2034-1))","v":0},{"$f":"IF(O2034=\"n/a\",\"n/a\",MAX(0,O2034-1))","v":0},{"$f":"IF(P2034=\"n/a\",\"n/a\",MAX(0,P2034-1))","v":0},{"$f":"IF(Q2034=\"n/a\",\"n/a\",MAX(0,Q2034-1))","v":0},{"$f":"IF(R2034=\"n/a\",\"n/a\",MAX(0,R2034-1))","v":0},{"$f":"IF(S2034=\"n/a\",\"n/a\",MAX(0,S2034-1))","v":0},{"$f":"IF(T2034=\"n/a\",\"n/a\",MAX(0,T2034-1))","v":0},{"$f":"IF(U2034=\"n/a\",\"n/a\",MAX(0,U2034-1))","v":0},{"$f":"IF(V2034=\"n/a\",\"n/a\",MAX(0,V2034-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2012)","v":"RL Capex 2014-15"},null,{"$f":"D2010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2010","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2010","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2010","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2010","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2010","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2010","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2010","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2010","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2010","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2010","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2010","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2010","v":0},{"$f":"IF(V2053=\"n/a\",\"n/a\",MAX(0,V2053-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2010","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2034:C2055,0)),IF(SUM(C2011:C2032)=0,0,IF((SUMPRODUCT(C2011:C2032,C2034:C2055)/SUM(C2011:C2032))<0,1,(SUMPRODUCT(C2011:C2032,C2034:C2055)/SUM(C2011:C2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2034:D2055,0)),IF(SUM(D2011:D2032)=0,0,IF((SUMPRODUCT(D2011:D2032,D2034:D2055)/SUM(D2011:D2032))<0,1,(SUMPRODUCT(D2011:D2032,D2034:D2055)/SUM(D2011:D2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2034:E2055,0)),IF(SUM(E2011:E2032)=0,0,IF((SUMPRODUCT(E2011:E2032,E2034:E2055)/SUM(E2011:E2032))<0,1,(SUMPRODUCT(E2011:E2032,E2034:E2055)/SUM(E2011:E2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2034:F2055,0)),IF(SUM(F2011:F2032)=0,0,IF((SUMPRODUCT(F2011:F2032,F2034:F2055)/SUM(F2011:F2032))<0,1,(SUMPRODUCT(F2011:F2032,F2034:F2055)/SUM(F2011:F2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2034:G2055,0)),IF(SUM(G2011:G2032)=0,0,IF((SUMPRODUCT(G2011:G2032,G2034:G2055)/SUM(G2011:G2032))<0,1,(SUMPRODUCT(G2011:G2032,G2034:G2055)/SUM(G2011:G2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2034:H2055,0)),IF(SUM(H2011:H2032)=0,0,IF((SUMPRODUCT(H2011:H2032,H2034:H2055)/SUM(H2011:H2032))<0,1,(SUMPRODUCT(H2011:H2032,H2034:H2055)/SUM(H2011:H2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2034:I2055,0)),IF(SUM(I2011:I2032)=0,0,IF((SUMPRODUCT(I2011:I2032,I2034:I2055)/SUM(I2011:I2032))<0,1,(SUMPRODUCT(I2011:I2032,I2034:I2055)/SUM(I2011:I2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2034:J2055,0)),IF(SUM(J2011:J2032)=0,0,IF((SUMPRODUCT(J2011:J2032,J2034:J2055)/SUM(J2011:J2032))<0,1,(SUMPRODUCT(J2011:J2032,J2034:J2055)/SUM(J2011:J2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2034:K2055,0)),IF(SUM(K2011:K2032)=0,0,IF((SUMPRODUCT(K2011:K2032,K2034:K2055)/SUM(K2011:K2032))<0,1,(SUMPRODUCT(K2011:K2032,K2034:K2055)/SUM(K2011:K2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2034:L2055,0)),IF(SUM(L2011:L2032)=0,0,IF((SUMPRODUCT(L2011:L2032,L2034:L2055)/SUM(L2011:L2032))<0,1,(SUMPRODUCT(L2011:L2032,L2034:L2055)/SUM(L2011:L2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2034:M2055,0)),IF(SUM(M2011:M2032)=0,0,IF((SUMPRODUCT(M2011:M2032,M2034:M2055)/SUM(M2011:M2032))<0,1,(SUMPRODUCT(M2011:M2032,M2034:M2055)/SUM(M2011:M2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2034:N2055,0)),IF(SUM(N2011:N2032)=0,0,IF((SUMPRODUCT(N2011:N2032,N2034:N2055)/SUM(N2011:N2032))<0,1,(SUMPRODUCT(N2011:N2032,N2034:N2055)/SUM(N2011:N2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2034:O2055,0)),IF(SUM(O2011:O2032)=0,0,IF((SUMPRODUCT(O2011:O2032,O2034:O2055)/SUM(O2011:O2032))<0,1,(SUMPRODUCT(O2011:O2032,O2034:O2055)/SUM(O2011:O2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2034:P2055,0)),IF(SUM(P2011:P2032)=0,0,IF((SUMPRODUCT(P2011:P2032,P2034:P2055)/SUM(P2011:P2032))<0,1,(SUMPRODUCT(P2011:P2032,P2034:P2055)/SUM(P2011:P2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2034:Q2055,0)),IF(SUM(Q2011:Q2032)=0,0,IF((SUMPRODUCT(Q2011:Q2032,Q2034:Q2055)/SUM(Q2011:Q2032))<0,1,(SUMPRODUCT(Q2011:Q2032,Q2034:Q2055)/SUM(Q2011:Q2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2034:R2055,0)),IF(SUM(R2011:R2032)=0,0,IF((SUMPRODUCT(R2011:R2032,R2034:R2055)/SUM(R2011:R2032))<0,1,(SUMPRODUCT(R2011:R2032,R2034:R2055)/SUM(R2011:R2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2034:S2055,0)),IF(SUM(S2011:S2032)=0,0,IF((SUMPRODUCT(S2011:S2032,S2034:S2055)/SUM(S2011:S2032))<0,1,(SUMPRODUCT(S2011:S2032,S2034:S2055)/SUM(S2011:S2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2034:T2055,0)),IF(SUM(T2011:T2032)=0,0,IF((SUMPRODUCT(T2011:T2032,T2034:T2055)/SUM(T2011:T2032))<0,1,(SUMPRODUCT(T2011:T2032,T2034:T2055)/SUM(T2011:T2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2034:U2055,0)),IF(SUM(U2011:U2032)=0,0,IF((SUMPRODUCT(U2011:U2032,U2034:U2055)/SUM(U2011:U2032))<0,1,(SUMPRODUCT(U2011:U2032,U2034:U2055)/SUM(U2011:U2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2034:V2055,0)),IF(SUM(V2011:V2032)=0,0,IF((SUMPRODUCT(V2011:V2032,V2034:V2055)/SUM(V2011:V2032))<0,1,(SUMPRODUCT(V2011:V2032,V2034:V2055)/SUM(V2011:V2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2034:W2055,0)),IF(SUM(W2011:W2032)=0,0,IF((SUMPRODUCT(W2011:W2032,W2034:W2055)/SUM(W2011:W2032))<0,1,(SUMPRODUCT(W2011:W2032,W2034:W2055)/SUM(W2011:W2032)))),\"n/a\")","v":0}]
[]
["Asset Class 42",{"$f":"VLOOKUP($A2058,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2058,1,12,\"\"))","v":42},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2059,0)","v":0},{"$f":"'RAB remaining lives'!D2064","v":0},{"$f":"'RAB remaining lives'!E2064","v":0},{"$f":"'RAB remaining lives'!F2064","v":0},{"$f":"'RAB remaining lives'!G2064","v":0},{"$f":"'RAB remaining lives'!H2064","v":0},{"$f":"'RAB remaining lives'!I2064","v":0},{"$f":"'RAB remaining lives'!J2064","v":0},{"$f":"'RAB remaining lives'!K2064","v":0},{"$f":"'RAB remaining lives'!L2064","v":0},{"$f":"'RAB remaining lives'!M2064","v":0},{"$f":"'RAB remaining lives'!N2064","v":0},{"$f":"'RAB remaining lives'!O2064","v":0},{"$f":"'RAB remaining lives'!P2064","v":0},{"$f":"'RAB remaining lives'!Q2064","v":0},{"$f":"'RAB remaining lives'!R2064","v":0},{"$f":"'RAB remaining lives'!S2064","v":0},{"$f":"'RAB remaining lives'!T2064","v":0},{"$f":"'RAB remaining lives'!U2064","v":0},{"$f":"'RAB remaining lives'!V2064","v":0},{"$f":"'RAB remaining lives'!W2064","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2059,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2059","v":0},{"$f":"IFERROR(MAX(0,C2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2062)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2059","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,D2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,D2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,E2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,E2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,F2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,F2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,G2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,G2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,H2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,H2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,I2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,I2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,J2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,J2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,K2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,K2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,L2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,L2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,M2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,M2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,N2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,N2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,O2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,O2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,P2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,P2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,Q2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,Q2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,R2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,R2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,S2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,S2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,T2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,T2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,U2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,U2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,V2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,V2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2059","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2059","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2059","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2059","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2059","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2059","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2059","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2059","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2059","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2059","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2059","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2059","v":0},{"$f":"IFERROR(IF((OFFSET($C2080,0,$A2080))<0,\nMIN(0,V2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2078,-$A2079,$A2080)))),\nMAX(0,V2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2078,-$A2079,$A2080))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2059","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2060","v":0},{"$f":"IF(C2084=\"n/a\",\"n/a\",MAX(0,C2084-1))","v":0},{"$f":"IF(D2084=\"n/a\",\"n/a\",MAX(0,D2084-1))","v":0},{"$f":"IF(E2084=\"n/a\",\"n/a\",MAX(0,E2084-1))","v":0},{"$f":"IF(F2084=\"n/a\",\"n/a\",MAX(0,F2084-1))","v":0},{"$f":"IF(G2084=\"n/a\",\"n/a\",MAX(0,G2084-1))","v":0},{"$f":"IF(H2084=\"n/a\",\"n/a\",MAX(0,H2084-1))","v":0},{"$f":"IF(I2084=\"n/a\",\"n/a\",MAX(0,I2084-1))","v":0},{"$f":"IF(J2084=\"n/a\",\"n/a\",MAX(0,J2084-1))","v":0},{"$f":"IF(K2084=\"n/a\",\"n/a\",MAX(0,K2084-1))","v":0},{"$f":"IF(L2084=\"n/a\",\"n/a\",MAX(0,L2084-1))","v":0},{"$f":"IF(M2084=\"n/a\",\"n/a\",MAX(0,M2084-1))","v":0},{"$f":"IF(N2084=\"n/a\",\"n/a\",MAX(0,N2084-1))","v":0},{"$f":"IF(O2084=\"n/a\",\"n/a\",MAX(0,O2084-1))","v":0},{"$f":"IF(P2084=\"n/a\",\"n/a\",MAX(0,P2084-1))","v":0},{"$f":"IF(Q2084=\"n/a\",\"n/a\",MAX(0,Q2084-1))","v":0},{"$f":"IF(R2084=\"n/a\",\"n/a\",MAX(0,R2084-1))","v":0},{"$f":"IF(S2084=\"n/a\",\"n/a\",MAX(0,S2084-1))","v":0},{"$f":"IF(T2084=\"n/a\",\"n/a\",MAX(0,T2084-1))","v":0},{"$f":"IF(U2084=\"n/a\",\"n/a\",MAX(0,U2084-1))","v":0},{"$f":"IF(V2084=\"n/a\",\"n/a\",MAX(0,V2084-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2062)","v":"RL Capex 2014-15"},null,{"$f":"D2060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2060","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2060","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2060","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2060","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2060","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2060","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2060","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2060","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2060","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2060","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2060","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2060","v":0},{"$f":"IF(V2103=\"n/a\",\"n/a\",MAX(0,V2103-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2060","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2084:C2105,0)),IF(SUM(C2061:C2082)=0,0,IF((SUMPRODUCT(C2061:C2082,C2084:C2105)/SUM(C2061:C2082))<0,1,(SUMPRODUCT(C2061:C2082,C2084:C2105)/SUM(C2061:C2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2084:D2105,0)),IF(SUM(D2061:D2082)=0,0,IF((SUMPRODUCT(D2061:D2082,D2084:D2105)/SUM(D2061:D2082))<0,1,(SUMPRODUCT(D2061:D2082,D2084:D2105)/SUM(D2061:D2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2084:E2105,0)),IF(SUM(E2061:E2082)=0,0,IF((SUMPRODUCT(E2061:E2082,E2084:E2105)/SUM(E2061:E2082))<0,1,(SUMPRODUCT(E2061:E2082,E2084:E2105)/SUM(E2061:E2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2084:F2105,0)),IF(SUM(F2061:F2082)=0,0,IF((SUMPRODUCT(F2061:F2082,F2084:F2105)/SUM(F2061:F2082))<0,1,(SUMPRODUCT(F2061:F2082,F2084:F2105)/SUM(F2061:F2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2084:G2105,0)),IF(SUM(G2061:G2082)=0,0,IF((SUMPRODUCT(G2061:G2082,G2084:G2105)/SUM(G2061:G2082))<0,1,(SUMPRODUCT(G2061:G2082,G2084:G2105)/SUM(G2061:G2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2084:H2105,0)),IF(SUM(H2061:H2082)=0,0,IF((SUMPRODUCT(H2061:H2082,H2084:H2105)/SUM(H2061:H2082))<0,1,(SUMPRODUCT(H2061:H2082,H2084:H2105)/SUM(H2061:H2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2084:I2105,0)),IF(SUM(I2061:I2082)=0,0,IF((SUMPRODUCT(I2061:I2082,I2084:I2105)/SUM(I2061:I2082))<0,1,(SUMPRODUCT(I2061:I2082,I2084:I2105)/SUM(I2061:I2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2084:J2105,0)),IF(SUM(J2061:J2082)=0,0,IF((SUMPRODUCT(J2061:J2082,J2084:J2105)/SUM(J2061:J2082))<0,1,(SUMPRODUCT(J2061:J2082,J2084:J2105)/SUM(J2061:J2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2084:K2105,0)),IF(SUM(K2061:K2082)=0,0,IF((SUMPRODUCT(K2061:K2082,K2084:K2105)/SUM(K2061:K2082))<0,1,(SUMPRODUCT(K2061:K2082,K2084:K2105)/SUM(K2061:K2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2084:L2105,0)),IF(SUM(L2061:L2082)=0,0,IF((SUMPRODUCT(L2061:L2082,L2084:L2105)/SUM(L2061:L2082))<0,1,(SUMPRODUCT(L2061:L2082,L2084:L2105)/SUM(L2061:L2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2084:M2105,0)),IF(SUM(M2061:M2082)=0,0,IF((SUMPRODUCT(M2061:M2082,M2084:M2105)/SUM(M2061:M2082))<0,1,(SUMPRODUCT(M2061:M2082,M2084:M2105)/SUM(M2061:M2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2084:N2105,0)),IF(SUM(N2061:N2082)=0,0,IF((SUMPRODUCT(N2061:N2082,N2084:N2105)/SUM(N2061:N2082))<0,1,(SUMPRODUCT(N2061:N2082,N2084:N2105)/SUM(N2061:N2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2084:O2105,0)),IF(SUM(O2061:O2082)=0,0,IF((SUMPRODUCT(O2061:O2082,O2084:O2105)/SUM(O2061:O2082))<0,1,(SUMPRODUCT(O2061:O2082,O2084:O2105)/SUM(O2061:O2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2084:P2105,0)),IF(SUM(P2061:P2082)=0,0,IF((SUMPRODUCT(P2061:P2082,P2084:P2105)/SUM(P2061:P2082))<0,1,(SUMPRODUCT(P2061:P2082,P2084:P2105)/SUM(P2061:P2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2084:Q2105,0)),IF(SUM(Q2061:Q2082)=0,0,IF((SUMPRODUCT(Q2061:Q2082,Q2084:Q2105)/SUM(Q2061:Q2082))<0,1,(SUMPRODUCT(Q2061:Q2082,Q2084:Q2105)/SUM(Q2061:Q2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2084:R2105,0)),IF(SUM(R2061:R2082)=0,0,IF((SUMPRODUCT(R2061:R2082,R2084:R2105)/SUM(R2061:R2082))<0,1,(SUMPRODUCT(R2061:R2082,R2084:R2105)/SUM(R2061:R2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2084:S2105,0)),IF(SUM(S2061:S2082)=0,0,IF((SUMPRODUCT(S2061:S2082,S2084:S2105)/SUM(S2061:S2082))<0,1,(SUMPRODUCT(S2061:S2082,S2084:S2105)/SUM(S2061:S2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2084:T2105,0)),IF(SUM(T2061:T2082)=0,0,IF((SUMPRODUCT(T2061:T2082,T2084:T2105)/SUM(T2061:T2082))<0,1,(SUMPRODUCT(T2061:T2082,T2084:T2105)/SUM(T2061:T2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2084:U2105,0)),IF(SUM(U2061:U2082)=0,0,IF((SUMPRODUCT(U2061:U2082,U2084:U2105)/SUM(U2061:U2082))<0,1,(SUMPRODUCT(U2061:U2082,U2084:U2105)/SUM(U2061:U2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2084:V2105,0)),IF(SUM(V2061:V2082)=0,0,IF((SUMPRODUCT(V2061:V2082,V2084:V2105)/SUM(V2061:V2082))<0,1,(SUMPRODUCT(V2061:V2082,V2084:V2105)/SUM(V2061:V2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2084:W2105,0)),IF(SUM(W2061:W2082)=0,0,IF((SUMPRODUCT(W2061:W2082,W2084:W2105)/SUM(W2061:W2082))<0,1,(SUMPRODUCT(W2061:W2082,W2084:W2105)/SUM(W2061:W2082)))),\"n/a\")","v":0}]
[]
["Asset Class 43",{"$f":"VLOOKUP($A2108,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2108,1,12,\"\"))","v":43},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2109,0)","v":0},{"$f":"'RAB remaining lives'!D2114","v":0},{"$f":"'RAB remaining lives'!E2114","v":0},{"$f":"'RAB remaining lives'!F2114","v":0},{"$f":"'RAB remaining lives'!G2114","v":0},{"$f":"'RAB remaining lives'!H2114","v":0},{"$f":"'RAB remaining lives'!I2114","v":0},{"$f":"'RAB remaining lives'!J2114","v":0},{"$f":"'RAB remaining lives'!K2114","v":0},{"$f":"'RAB remaining lives'!L2114","v":0},{"$f":"'RAB remaining lives'!M2114","v":0},{"$f":"'RAB remaining lives'!N2114","v":0},{"$f":"'RAB remaining lives'!O2114","v":0},{"$f":"'RAB remaining lives'!P2114","v":0},{"$f":"'RAB remaining lives'!Q2114","v":0},{"$f":"'RAB remaining lives'!R2114","v":0},{"$f":"'RAB remaining lives'!S2114","v":0},{"$f":"'RAB remaining lives'!T2114","v":0},{"$f":"'RAB remaining lives'!U2114","v":0},{"$f":"'RAB remaining lives'!V2114","v":0},{"$f":"'RAB remaining lives'!W2114","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2109,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2109","v":0},{"$f":"IFERROR(MAX(0,C2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2112)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2109","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,D2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,D2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,E2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,E2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,F2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,F2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,G2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,G2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,H2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,H2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,I2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,I2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,J2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,J2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,K2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,K2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,L2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,L2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,M2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,M2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,N2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,N2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,O2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,O2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,P2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,P2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,Q2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,Q2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,R2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,R2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,S2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,S2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,T2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,T2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,U2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,U2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,V2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,V2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2109","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2109","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2109","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2109","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2109","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2109","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2109","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2109","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2109","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2109","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2109","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2109","v":0},{"$f":"IFERROR(IF((OFFSET($C2130,0,$A2130))<0,\nMIN(0,V2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2128,-$A2129,$A2130)))),\nMAX(0,V2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2128,-$A2129,$A2130))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2109","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2110","v":0},{"$f":"IF(C2134=\"n/a\",\"n/a\",MAX(0,C2134-1))","v":0},{"$f":"IF(D2134=\"n/a\",\"n/a\",MAX(0,D2134-1))","v":0},{"$f":"IF(E2134=\"n/a\",\"n/a\",MAX(0,E2134-1))","v":0},{"$f":"IF(F2134=\"n/a\",\"n/a\",MAX(0,F2134-1))","v":0},{"$f":"IF(G2134=\"n/a\",\"n/a\",MAX(0,G2134-1))","v":0},{"$f":"IF(H2134=\"n/a\",\"n/a\",MAX(0,H2134-1))","v":0},{"$f":"IF(I2134=\"n/a\",\"n/a\",MAX(0,I2134-1))","v":0},{"$f":"IF(J2134=\"n/a\",\"n/a\",MAX(0,J2134-1))","v":0},{"$f":"IF(K2134=\"n/a\",\"n/a\",MAX(0,K2134-1))","v":0},{"$f":"IF(L2134=\"n/a\",\"n/a\",MAX(0,L2134-1))","v":0},{"$f":"IF(M2134=\"n/a\",\"n/a\",MAX(0,M2134-1))","v":0},{"$f":"IF(N2134=\"n/a\",\"n/a\",MAX(0,N2134-1))","v":0},{"$f":"IF(O2134=\"n/a\",\"n/a\",MAX(0,O2134-1))","v":0},{"$f":"IF(P2134=\"n/a\",\"n/a\",MAX(0,P2134-1))","v":0},{"$f":"IF(Q2134=\"n/a\",\"n/a\",MAX(0,Q2134-1))","v":0},{"$f":"IF(R2134=\"n/a\",\"n/a\",MAX(0,R2134-1))","v":0},{"$f":"IF(S2134=\"n/a\",\"n/a\",MAX(0,S2134-1))","v":0},{"$f":"IF(T2134=\"n/a\",\"n/a\",MAX(0,T2134-1))","v":0},{"$f":"IF(U2134=\"n/a\",\"n/a\",MAX(0,U2134-1))","v":0},{"$f":"IF(V2134=\"n/a\",\"n/a\",MAX(0,V2134-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2112)","v":"RL Capex 2014-15"},null,{"$f":"D2110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2110","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2110","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2110","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2110","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2110","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2110","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2110","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2110","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2110","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2110","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2110","v":0},{"$f":"IF(V2153=\"n/a\",\"n/a\",MAX(0,V2153-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2110","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2134:C2155,0)),IF(SUM(C2111:C2132)=0,0,IF((SUMPRODUCT(C2111:C2132,C2134:C2155)/SUM(C2111:C2132))<0,1,(SUMPRODUCT(C2111:C2132,C2134:C2155)/SUM(C2111:C2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2134:D2155,0)),IF(SUM(D2111:D2132)=0,0,IF((SUMPRODUCT(D2111:D2132,D2134:D2155)/SUM(D2111:D2132))<0,1,(SUMPRODUCT(D2111:D2132,D2134:D2155)/SUM(D2111:D2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2134:E2155,0)),IF(SUM(E2111:E2132)=0,0,IF((SUMPRODUCT(E2111:E2132,E2134:E2155)/SUM(E2111:E2132))<0,1,(SUMPRODUCT(E2111:E2132,E2134:E2155)/SUM(E2111:E2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2134:F2155,0)),IF(SUM(F2111:F2132)=0,0,IF((SUMPRODUCT(F2111:F2132,F2134:F2155)/SUM(F2111:F2132))<0,1,(SUMPRODUCT(F2111:F2132,F2134:F2155)/SUM(F2111:F2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2134:G2155,0)),IF(SUM(G2111:G2132)=0,0,IF((SUMPRODUCT(G2111:G2132,G2134:G2155)/SUM(G2111:G2132))<0,1,(SUMPRODUCT(G2111:G2132,G2134:G2155)/SUM(G2111:G2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2134:H2155,0)),IF(SUM(H2111:H2132)=0,0,IF((SUMPRODUCT(H2111:H2132,H2134:H2155)/SUM(H2111:H2132))<0,1,(SUMPRODUCT(H2111:H2132,H2134:H2155)/SUM(H2111:H2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2134:I2155,0)),IF(SUM(I2111:I2132)=0,0,IF((SUMPRODUCT(I2111:I2132,I2134:I2155)/SUM(I2111:I2132))<0,1,(SUMPRODUCT(I2111:I2132,I2134:I2155)/SUM(I2111:I2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2134:J2155,0)),IF(SUM(J2111:J2132)=0,0,IF((SUMPRODUCT(J2111:J2132,J2134:J2155)/SUM(J2111:J2132))<0,1,(SUMPRODUCT(J2111:J2132,J2134:J2155)/SUM(J2111:J2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2134:K2155,0)),IF(SUM(K2111:K2132)=0,0,IF((SUMPRODUCT(K2111:K2132,K2134:K2155)/SUM(K2111:K2132))<0,1,(SUMPRODUCT(K2111:K2132,K2134:K2155)/SUM(K2111:K2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2134:L2155,0)),IF(SUM(L2111:L2132)=0,0,IF((SUMPRODUCT(L2111:L2132,L2134:L2155)/SUM(L2111:L2132))<0,1,(SUMPRODUCT(L2111:L2132,L2134:L2155)/SUM(L2111:L2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2134:M2155,0)),IF(SUM(M2111:M2132)=0,0,IF((SUMPRODUCT(M2111:M2132,M2134:M2155)/SUM(M2111:M2132))<0,1,(SUMPRODUCT(M2111:M2132,M2134:M2155)/SUM(M2111:M2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2134:N2155,0)),IF(SUM(N2111:N2132)=0,0,IF((SUMPRODUCT(N2111:N2132,N2134:N2155)/SUM(N2111:N2132))<0,1,(SUMPRODUCT(N2111:N2132,N2134:N2155)/SUM(N2111:N2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2134:O2155,0)),IF(SUM(O2111:O2132)=0,0,IF((SUMPRODUCT(O2111:O2132,O2134:O2155)/SUM(O2111:O2132))<0,1,(SUMPRODUCT(O2111:O2132,O2134:O2155)/SUM(O2111:O2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2134:P2155,0)),IF(SUM(P2111:P2132)=0,0,IF((SUMPRODUCT(P2111:P2132,P2134:P2155)/SUM(P2111:P2132))<0,1,(SUMPRODUCT(P2111:P2132,P2134:P2155)/SUM(P2111:P2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2134:Q2155,0)),IF(SUM(Q2111:Q2132)=0,0,IF((SUMPRODUCT(Q2111:Q2132,Q2134:Q2155)/SUM(Q2111:Q2132))<0,1,(SUMPRODUCT(Q2111:Q2132,Q2134:Q2155)/SUM(Q2111:Q2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2134:R2155,0)),IF(SUM(R2111:R2132)=0,0,IF((SUMPRODUCT(R2111:R2132,R2134:R2155)/SUM(R2111:R2132))<0,1,(SUMPRODUCT(R2111:R2132,R2134:R2155)/SUM(R2111:R2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2134:S2155,0)),IF(SUM(S2111:S2132)=0,0,IF((SUMPRODUCT(S2111:S2132,S2134:S2155)/SUM(S2111:S2132))<0,1,(SUMPRODUCT(S2111:S2132,S2134:S2155)/SUM(S2111:S2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2134:T2155,0)),IF(SUM(T2111:T2132)=0,0,IF((SUMPRODUCT(T2111:T2132,T2134:T2155)/SUM(T2111:T2132))<0,1,(SUMPRODUCT(T2111:T2132,T2134:T2155)/SUM(T2111:T2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2134:U2155,0)),IF(SUM(U2111:U2132)=0,0,IF((SUMPRODUCT(U2111:U2132,U2134:U2155)/SUM(U2111:U2132))<0,1,(SUMPRODUCT(U2111:U2132,U2134:U2155)/SUM(U2111:U2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2134:V2155,0)),IF(SUM(V2111:V2132)=0,0,IF((SUMPRODUCT(V2111:V2132,V2134:V2155)/SUM(V2111:V2132))<0,1,(SUMPRODUCT(V2111:V2132,V2134:V2155)/SUM(V2111:V2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2134:W2155,0)),IF(SUM(W2111:W2132)=0,0,IF((SUMPRODUCT(W2111:W2132,W2134:W2155)/SUM(W2111:W2132))<0,1,(SUMPRODUCT(W2111:W2132,W2134:W2155)/SUM(W2111:W2132)))),\"n/a\")","v":0}]
[]
["Asset Class 44",{"$f":"VLOOKUP($A2158,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2158,1,12,\"\"))","v":44},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2159,0)","v":0},{"$f":"'RAB remaining lives'!D2164","v":0},{"$f":"'RAB remaining lives'!E2164","v":0},{"$f":"'RAB remaining lives'!F2164","v":0},{"$f":"'RAB remaining lives'!G2164","v":0},{"$f":"'RAB remaining lives'!H2164","v":0},{"$f":"'RAB remaining lives'!I2164","v":0},{"$f":"'RAB remaining lives'!J2164","v":0},{"$f":"'RAB remaining lives'!K2164","v":0},{"$f":"'RAB remaining lives'!L2164","v":0},{"$f":"'RAB remaining lives'!M2164","v":0},{"$f":"'RAB remaining lives'!N2164","v":0},{"$f":"'RAB remaining lives'!O2164","v":0},{"$f":"'RAB remaining lives'!P2164","v":0},{"$f":"'RAB remaining lives'!Q2164","v":0},{"$f":"'RAB remaining lives'!R2164","v":0},{"$f":"'RAB remaining lives'!S2164","v":0},{"$f":"'RAB remaining lives'!T2164","v":0},{"$f":"'RAB remaining lives'!U2164","v":0},{"$f":"'RAB remaining lives'!V2164","v":0},{"$f":"'RAB remaining lives'!W2164","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2159,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2159","v":0},{"$f":"IFERROR(MAX(0,C2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2162)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2159","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,D2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,D2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,E2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,E2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,F2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,F2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,G2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,G2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,H2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,H2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,I2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,I2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,J2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,J2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,K2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,K2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,L2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,L2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,M2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,M2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,N2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,N2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,O2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,O2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,P2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,P2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,Q2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,Q2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,R2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,R2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,S2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,S2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,T2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,T2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,U2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,U2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,V2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,V2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2159","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2159","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2159","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2159","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2159","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2159","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2159","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2159","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2159","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2159","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2159","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2159","v":0},{"$f":"IFERROR(IF((OFFSET($C2180,0,$A2180))<0,\nMIN(0,V2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2178,-$A2179,$A2180)))),\nMAX(0,V2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2178,-$A2179,$A2180))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2159","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2160","v":0},{"$f":"IF(C2184=\"n/a\",\"n/a\",MAX(0,C2184-1))","v":0},{"$f":"IF(D2184=\"n/a\",\"n/a\",MAX(0,D2184-1))","v":0},{"$f":"IF(E2184=\"n/a\",\"n/a\",MAX(0,E2184-1))","v":0},{"$f":"IF(F2184=\"n/a\",\"n/a\",MAX(0,F2184-1))","v":0},{"$f":"IF(G2184=\"n/a\",\"n/a\",MAX(0,G2184-1))","v":0},{"$f":"IF(H2184=\"n/a\",\"n/a\",MAX(0,H2184-1))","v":0},{"$f":"IF(I2184=\"n/a\",\"n/a\",MAX(0,I2184-1))","v":0},{"$f":"IF(J2184=\"n/a\",\"n/a\",MAX(0,J2184-1))","v":0},{"$f":"IF(K2184=\"n/a\",\"n/a\",MAX(0,K2184-1))","v":0},{"$f":"IF(L2184=\"n/a\",\"n/a\",MAX(0,L2184-1))","v":0},{"$f":"IF(M2184=\"n/a\",\"n/a\",MAX(0,M2184-1))","v":0},{"$f":"IF(N2184=\"n/a\",\"n/a\",MAX(0,N2184-1))","v":0},{"$f":"IF(O2184=\"n/a\",\"n/a\",MAX(0,O2184-1))","v":0},{"$f":"IF(P2184=\"n/a\",\"n/a\",MAX(0,P2184-1))","v":0},{"$f":"IF(Q2184=\"n/a\",\"n/a\",MAX(0,Q2184-1))","v":0},{"$f":"IF(R2184=\"n/a\",\"n/a\",MAX(0,R2184-1))","v":0},{"$f":"IF(S2184=\"n/a\",\"n/a\",MAX(0,S2184-1))","v":0},{"$f":"IF(T2184=\"n/a\",\"n/a\",MAX(0,T2184-1))","v":0},{"$f":"IF(U2184=\"n/a\",\"n/a\",MAX(0,U2184-1))","v":0},{"$f":"IF(V2184=\"n/a\",\"n/a\",MAX(0,V2184-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2162)","v":"RL Capex 2014-15"},null,{"$f":"D2160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2160","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2160","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2160","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2160","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2160","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2160","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2160","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2160","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2160","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2160","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2160","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2160","v":0},{"$f":"IF(V2203=\"n/a\",\"n/a\",MAX(0,V2203-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2160","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2184:C2205,0)),IF(SUM(C2161:C2182)=0,0,IF((SUMPRODUCT(C2161:C2182,C2184:C2205)/SUM(C2161:C2182))<0,1,(SUMPRODUCT(C2161:C2182,C2184:C2205)/SUM(C2161:C2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2184:D2205,0)),IF(SUM(D2161:D2182)=0,0,IF((SUMPRODUCT(D2161:D2182,D2184:D2205)/SUM(D2161:D2182))<0,1,(SUMPRODUCT(D2161:D2182,D2184:D2205)/SUM(D2161:D2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2184:E2205,0)),IF(SUM(E2161:E2182)=0,0,IF((SUMPRODUCT(E2161:E2182,E2184:E2205)/SUM(E2161:E2182))<0,1,(SUMPRODUCT(E2161:E2182,E2184:E2205)/SUM(E2161:E2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2184:F2205,0)),IF(SUM(F2161:F2182)=0,0,IF((SUMPRODUCT(F2161:F2182,F2184:F2205)/SUM(F2161:F2182))<0,1,(SUMPRODUCT(F2161:F2182,F2184:F2205)/SUM(F2161:F2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2184:G2205,0)),IF(SUM(G2161:G2182)=0,0,IF((SUMPRODUCT(G2161:G2182,G2184:G2205)/SUM(G2161:G2182))<0,1,(SUMPRODUCT(G2161:G2182,G2184:G2205)/SUM(G2161:G2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2184:H2205,0)),IF(SUM(H2161:H2182)=0,0,IF((SUMPRODUCT(H2161:H2182,H2184:H2205)/SUM(H2161:H2182))<0,1,(SUMPRODUCT(H2161:H2182,H2184:H2205)/SUM(H2161:H2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2184:I2205,0)),IF(SUM(I2161:I2182)=0,0,IF((SUMPRODUCT(I2161:I2182,I2184:I2205)/SUM(I2161:I2182))<0,1,(SUMPRODUCT(I2161:I2182,I2184:I2205)/SUM(I2161:I2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2184:J2205,0)),IF(SUM(J2161:J2182)=0,0,IF((SUMPRODUCT(J2161:J2182,J2184:J2205)/SUM(J2161:J2182))<0,1,(SUMPRODUCT(J2161:J2182,J2184:J2205)/SUM(J2161:J2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2184:K2205,0)),IF(SUM(K2161:K2182)=0,0,IF((SUMPRODUCT(K2161:K2182,K2184:K2205)/SUM(K2161:K2182))<0,1,(SUMPRODUCT(K2161:K2182,K2184:K2205)/SUM(K2161:K2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2184:L2205,0)),IF(SUM(L2161:L2182)=0,0,IF((SUMPRODUCT(L2161:L2182,L2184:L2205)/SUM(L2161:L2182))<0,1,(SUMPRODUCT(L2161:L2182,L2184:L2205)/SUM(L2161:L2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2184:M2205,0)),IF(SUM(M2161:M2182)=0,0,IF((SUMPRODUCT(M2161:M2182,M2184:M2205)/SUM(M2161:M2182))<0,1,(SUMPRODUCT(M2161:M2182,M2184:M2205)/SUM(M2161:M2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2184:N2205,0)),IF(SUM(N2161:N2182)=0,0,IF((SUMPRODUCT(N2161:N2182,N2184:N2205)/SUM(N2161:N2182))<0,1,(SUMPRODUCT(N2161:N2182,N2184:N2205)/SUM(N2161:N2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2184:O2205,0)),IF(SUM(O2161:O2182)=0,0,IF((SUMPRODUCT(O2161:O2182,O2184:O2205)/SUM(O2161:O2182))<0,1,(SUMPRODUCT(O2161:O2182,O2184:O2205)/SUM(O2161:O2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2184:P2205,0)),IF(SUM(P2161:P2182)=0,0,IF((SUMPRODUCT(P2161:P2182,P2184:P2205)/SUM(P2161:P2182))<0,1,(SUMPRODUCT(P2161:P2182,P2184:P2205)/SUM(P2161:P2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2184:Q2205,0)),IF(SUM(Q2161:Q2182)=0,0,IF((SUMPRODUCT(Q2161:Q2182,Q2184:Q2205)/SUM(Q2161:Q2182))<0,1,(SUMPRODUCT(Q2161:Q2182,Q2184:Q2205)/SUM(Q2161:Q2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2184:R2205,0)),IF(SUM(R2161:R2182)=0,0,IF((SUMPRODUCT(R2161:R2182,R2184:R2205)/SUM(R2161:R2182))<0,1,(SUMPRODUCT(R2161:R2182,R2184:R2205)/SUM(R2161:R2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2184:S2205,0)),IF(SUM(S2161:S2182)=0,0,IF((SUMPRODUCT(S2161:S2182,S2184:S2205)/SUM(S2161:S2182))<0,1,(SUMPRODUCT(S2161:S2182,S2184:S2205)/SUM(S2161:S2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2184:T2205,0)),IF(SUM(T2161:T2182)=0,0,IF((SUMPRODUCT(T2161:T2182,T2184:T2205)/SUM(T2161:T2182))<0,1,(SUMPRODUCT(T2161:T2182,T2184:T2205)/SUM(T2161:T2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2184:U2205,0)),IF(SUM(U2161:U2182)=0,0,IF((SUMPRODUCT(U2161:U2182,U2184:U2205)/SUM(U2161:U2182))<0,1,(SUMPRODUCT(U2161:U2182,U2184:U2205)/SUM(U2161:U2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2184:V2205,0)),IF(SUM(V2161:V2182)=0,0,IF((SUMPRODUCT(V2161:V2182,V2184:V2205)/SUM(V2161:V2182))<0,1,(SUMPRODUCT(V2161:V2182,V2184:V2205)/SUM(V2161:V2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2184:W2205,0)),IF(SUM(W2161:W2182)=0,0,IF((SUMPRODUCT(W2161:W2182,W2184:W2205)/SUM(W2161:W2182))<0,1,(SUMPRODUCT(W2161:W2182,W2184:W2205)/SUM(W2161:W2182)))),\"n/a\")","v":0}]
[]
["Asset Class 45",{"$f":"VLOOKUP($A2208,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2208,1,12,\"\"))","v":45},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2209,0)","v":0},{"$f":"'RAB remaining lives'!D2214","v":0},{"$f":"'RAB remaining lives'!E2214","v":0},{"$f":"'RAB remaining lives'!F2214","v":0},{"$f":"'RAB remaining lives'!G2214","v":0},{"$f":"'RAB remaining lives'!H2214","v":0},{"$f":"'RAB remaining lives'!I2214","v":0},{"$f":"'RAB remaining lives'!J2214","v":0},{"$f":"'RAB remaining lives'!K2214","v":0},{"$f":"'RAB remaining lives'!L2214","v":0},{"$f":"'RAB remaining lives'!M2214","v":0},{"$f":"'RAB remaining lives'!N2214","v":0},{"$f":"'RAB remaining lives'!O2214","v":0},{"$f":"'RAB remaining lives'!P2214","v":0},{"$f":"'RAB remaining lives'!Q2214","v":0},{"$f":"'RAB remaining lives'!R2214","v":0},{"$f":"'RAB remaining lives'!S2214","v":0},{"$f":"'RAB remaining lives'!T2214","v":0},{"$f":"'RAB remaining lives'!U2214","v":0},{"$f":"'RAB remaining lives'!V2214","v":0},{"$f":"'RAB remaining lives'!W2214","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2209,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2209","v":0},{"$f":"IFERROR(MAX(0,C2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2212)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2209","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,D2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,D2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,E2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,E2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,F2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,F2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,G2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,G2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,H2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,H2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,I2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,I2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,J2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,J2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,K2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,K2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,L2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,L2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,M2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,M2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,N2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,N2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,O2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,O2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,P2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,P2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,Q2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,Q2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,R2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,R2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,S2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,S2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,T2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,T2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,U2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,U2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,V2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,V2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2209","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2209","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2209","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2209","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2209","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2209","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2209","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2209","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2209","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2209","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2209","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2209","v":0},{"$f":"IFERROR(IF((OFFSET($C2230,0,$A2230))<0,\nMIN(0,V2230-(OFFSET($C2230,0,$A2230)/(OFFSET($C2228,-$A2229,$A2230)))),\nMAX(0,V2230-(OFFSET($C2230,0,$A2230)/(OFFSET($C2228,-$A2229,$A2230))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2209","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2210","v":0},{"$f":"IF(C2234=\"n/a\",\"n/a\",MAX(0,C2234-1))","v":0},{"$f":"IF(D2234=\"n/a\",\"n/a\",MAX(0,D2234-1))","v":0},{"$f":"IF(E2234=\"n/a\",\"n/a\",MAX(0,E2234-1))","v":0},{"$f":"IF(F2234=\"n/a\",\"n/a\",MAX(0,F2234-1))","v":0},{"$f":"IF(G2234=\"n/a\",\"n/a\",MAX(0,G2234-1))","v":0},{"$f":"IF(H2234=\"n/a\",\"n/a\",MAX(0,H2234-1))","v":0},{"$f":"IF(I2234=\"n/a\",\"n/a\",MAX(0,I2234-1))","v":0},{"$f":"IF(J2234=\"n/a\",\"n/a\",MAX(0,J2234-1))","v":0},{"$f":"IF(K2234=\"n/a\",\"n/a\",MAX(0,K2234-1))","v":0},{"$f":"IF(L2234=\"n/a\",\"n/a\",MAX(0,L2234-1))","v":0},{"$f":"IF(M2234=\"n/a\",\"n/a\",MAX(0,M2234-1))","v":0},{"$f":"IF(N2234=\"n/a\",\"n/a\",MAX(0,N2234-1))","v":0},{"$f":"IF(O2234=\"n/a\",\"n/a\",MAX(0,O2234-1))","v":0},{"$f":"IF(P2234=\"n/a\",\"n/a\",MAX(0,P2234-1))","v":0},{"$f":"IF(Q2234=\"n/a\",\"n/a\",MAX(0,Q2234-1))","v":0},{"$f":"IF(R2234=\"n/a\",\"n/a\",MAX(0,R2234-1))","v":0},{"$f":"IF(S2234=\"n/a\",\"n/a\",MAX(0,S2234-1))","v":0},{"$f":"IF(T2234=\"n/a\",\"n/a\",MAX(0,T2234-1))","v":0},{"$f":"IF(U2234=\"n/a\",\"n/a\",MAX(0,U2234-1))","v":0},{"$f":"IF(V2234=\"n/a\",\"n/a\",MAX(0,V2234-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2212)","v":"RL Capex 2014-15"},null,{"$f":"D2210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2210","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2210","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2210","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2210","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2210","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2210","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2210","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2210","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2210","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2210","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2210","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2210","v":0},{"$f":"IF(V2253=\"n/a\",\"n/a\",MAX(0,V2253-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2210","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2234:C2255,0)),IF(SUM(C2211:C2232)=0,0,IF((SUMPRODUCT(C2211:C2232,C2234:C2255)/SUM(C2211:C2232))<0,1,(SUMPRODUCT(C2211:C2232,C2234:C2255)/SUM(C2211:C2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2234:D2255,0)),IF(SUM(D2211:D2232)=0,0,IF((SUMPRODUCT(D2211:D2232,D2234:D2255)/SUM(D2211:D2232))<0,1,(SUMPRODUCT(D2211:D2232,D2234:D2255)/SUM(D2211:D2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2234:E2255,0)),IF(SUM(E2211:E2232)=0,0,IF((SUMPRODUCT(E2211:E2232,E2234:E2255)/SUM(E2211:E2232))<0,1,(SUMPRODUCT(E2211:E2232,E2234:E2255)/SUM(E2211:E2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2234:F2255,0)),IF(SUM(F2211:F2232)=0,0,IF((SUMPRODUCT(F2211:F2232,F2234:F2255)/SUM(F2211:F2232))<0,1,(SUMPRODUCT(F2211:F2232,F2234:F2255)/SUM(F2211:F2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2234:G2255,0)),IF(SUM(G2211:G2232)=0,0,IF((SUMPRODUCT(G2211:G2232,G2234:G2255)/SUM(G2211:G2232))<0,1,(SUMPRODUCT(G2211:G2232,G2234:G2255)/SUM(G2211:G2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2234:H2255,0)),IF(SUM(H2211:H2232)=0,0,IF((SUMPRODUCT(H2211:H2232,H2234:H2255)/SUM(H2211:H2232))<0,1,(SUMPRODUCT(H2211:H2232,H2234:H2255)/SUM(H2211:H2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2234:I2255,0)),IF(SUM(I2211:I2232)=0,0,IF((SUMPRODUCT(I2211:I2232,I2234:I2255)/SUM(I2211:I2232))<0,1,(SUMPRODUCT(I2211:I2232,I2234:I2255)/SUM(I2211:I2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2234:J2255,0)),IF(SUM(J2211:J2232)=0,0,IF((SUMPRODUCT(J2211:J2232,J2234:J2255)/SUM(J2211:J2232))<0,1,(SUMPRODUCT(J2211:J2232,J2234:J2255)/SUM(J2211:J2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2234:K2255,0)),IF(SUM(K2211:K2232)=0,0,IF((SUMPRODUCT(K2211:K2232,K2234:K2255)/SUM(K2211:K2232))<0,1,(SUMPRODUCT(K2211:K2232,K2234:K2255)/SUM(K2211:K2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2234:L2255,0)),IF(SUM(L2211:L2232)=0,0,IF((SUMPRODUCT(L2211:L2232,L2234:L2255)/SUM(L2211:L2232))<0,1,(SUMPRODUCT(L2211:L2232,L2234:L2255)/SUM(L2211:L2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2234:M2255,0)),IF(SUM(M2211:M2232)=0,0,IF((SUMPRODUCT(M2211:M2232,M2234:M2255)/SUM(M2211:M2232))<0,1,(SUMPRODUCT(M2211:M2232,M2234:M2255)/SUM(M2211:M2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2234:N2255,0)),IF(SUM(N2211:N2232)=0,0,IF((SUMPRODUCT(N2211:N2232,N2234:N2255)/SUM(N2211:N2232))<0,1,(SUMPRODUCT(N2211:N2232,N2234:N2255)/SUM(N2211:N2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2234:O2255,0)),IF(SUM(O2211:O2232)=0,0,IF((SUMPRODUCT(O2211:O2232,O2234:O2255)/SUM(O2211:O2232))<0,1,(SUMPRODUCT(O2211:O2232,O2234:O2255)/SUM(O2211:O2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2234:P2255,0)),IF(SUM(P2211:P2232)=0,0,IF((SUMPRODUCT(P2211:P2232,P2234:P2255)/SUM(P2211:P2232))<0,1,(SUMPRODUCT(P2211:P2232,P2234:P2255)/SUM(P2211:P2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2234:Q2255,0)),IF(SUM(Q2211:Q2232)=0,0,IF((SUMPRODUCT(Q2211:Q2232,Q2234:Q2255)/SUM(Q2211:Q2232))<0,1,(SUMPRODUCT(Q2211:Q2232,Q2234:Q2255)/SUM(Q2211:Q2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2234:R2255,0)),IF(SUM(R2211:R2232)=0,0,IF((SUMPRODUCT(R2211:R2232,R2234:R2255)/SUM(R2211:R2232))<0,1,(SUMPRODUCT(R2211:R2232,R2234:R2255)/SUM(R2211:R2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2234:S2255,0)),IF(SUM(S2211:S2232)=0,0,IF((SUMPRODUCT(S2211:S2232,S2234:S2255)/SUM(S2211:S2232))<0,1,(SUMPRODUCT(S2211:S2232,S2234:S2255)/SUM(S2211:S2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2234:T2255,0)),IF(SUM(T2211:T2232)=0,0,IF((SUMPRODUCT(T2211:T2232,T2234:T2255)/SUM(T2211:T2232))<0,1,(SUMPRODUCT(T2211:T2232,T2234:T2255)/SUM(T2211:T2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2234:U2255,0)),IF(SUM(U2211:U2232)=0,0,IF((SUMPRODUCT(U2211:U2232,U2234:U2255)/SUM(U2211:U2232))<0,1,(SUMPRODUCT(U2211:U2232,U2234:U2255)/SUM(U2211:U2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2234:V2255,0)),IF(SUM(V2211:V2232)=0,0,IF((SUMPRODUCT(V2211:V2232,V2234:V2255)/SUM(V2211:V2232))<0,1,(SUMPRODUCT(V2211:V2232,V2234:V2255)/SUM(V2211:V2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2234:W2255,0)),IF(SUM(W2211:W2232)=0,0,IF((SUMPRODUCT(W2211:W2232,W2234:W2255)/SUM(W2211:W2232))<0,1,(SUMPRODUCT(W2211:W2232,W2234:W2255)/SUM(W2211:W2232)))),\"n/a\")","v":0}]
[]
["Asset Class 46",{"$f":"VLOOKUP($A2258,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2258,1,12,\"\"))","v":46},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2259,0)","v":0},{"$f":"'RAB remaining lives'!D2264","v":0},{"$f":"'RAB remaining lives'!E2264","v":0},{"$f":"'RAB remaining lives'!F2264","v":0},{"$f":"'RAB remaining lives'!G2264","v":0},{"$f":"'RAB remaining lives'!H2264","v":0},{"$f":"'RAB remaining lives'!I2264","v":0},{"$f":"'RAB remaining lives'!J2264","v":0},{"$f":"'RAB remaining lives'!K2264","v":0},{"$f":"'RAB remaining lives'!L2264","v":0},{"$f":"'RAB remaining lives'!M2264","v":0},{"$f":"'RAB remaining lives'!N2264","v":0},{"$f":"'RAB remaining lives'!O2264","v":0},{"$f":"'RAB remaining lives'!P2264","v":0},{"$f":"'RAB remaining lives'!Q2264","v":0},{"$f":"'RAB remaining lives'!R2264","v":0},{"$f":"'RAB remaining lives'!S2264","v":0},{"$f":"'RAB remaining lives'!T2264","v":0},{"$f":"'RAB remaining lives'!U2264","v":0},{"$f":"'RAB remaining lives'!V2264","v":0},{"$f":"'RAB remaining lives'!W2264","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2259,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2259","v":0},{"$f":"IFERROR(MAX(0,C2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2262)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2259","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,D2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,D2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,E2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,E2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,F2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,F2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,G2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,G2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,H2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,H2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,I2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,I2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,J2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,J2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,K2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,K2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,L2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,L2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,M2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,M2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,N2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,N2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,O2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,O2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,P2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,P2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,Q2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,Q2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,R2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,R2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,S2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,S2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,T2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,T2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,U2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,U2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,V2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,V2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2259","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2259","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2259","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2259","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2259","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2259","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2259","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2259","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2259","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2259","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2259","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2259","v":0},{"$f":"IFERROR(IF((OFFSET($C2280,0,$A2280))<0,\nMIN(0,V2280-(OFFSET($C2280,0,$A2280)/(OFFSET($C2278,-$A2279,$A2280)))),\nMAX(0,V2280-(OFFSET($C2280,0,$A2280)/(OFFSET($C2278,-$A2279,$A2280))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2259","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2260","v":0},{"$f":"IF(C2284=\"n/a\",\"n/a\",MAX(0,C2284-1))","v":0},{"$f":"IF(D2284=\"n/a\",\"n/a\",MAX(0,D2284-1))","v":0},{"$f":"IF(E2284=\"n/a\",\"n/a\",MAX(0,E2284-1))","v":0},{"$f":"IF(F2284=\"n/a\",\"n/a\",MAX(0,F2284-1))","v":0},{"$f":"IF(G2284=\"n/a\",\"n/a\",MAX(0,G2284-1))","v":0},{"$f":"IF(H2284=\"n/a\",\"n/a\",MAX(0,H2284-1))","v":0},{"$f":"IF(I2284=\"n/a\",\"n/a\",MAX(0,I2284-1))","v":0},{"$f":"IF(J2284=\"n/a\",\"n/a\",MAX(0,J2284-1))","v":0},{"$f":"IF(K2284=\"n/a\",\"n/a\",MAX(0,K2284-1))","v":0},{"$f":"IF(L2284=\"n/a\",\"n/a\",MAX(0,L2284-1))","v":0},{"$f":"IF(M2284=\"n/a\",\"n/a\",MAX(0,M2284-1))","v":0},{"$f":"IF(N2284=\"n/a\",\"n/a\",MAX(0,N2284-1))","v":0},{"$f":"IF(O2284=\"n/a\",\"n/a\",MAX(0,O2284-1))","v":0},{"$f":"IF(P2284=\"n/a\",\"n/a\",MAX(0,P2284-1))","v":0},{"$f":"IF(Q2284=\"n/a\",\"n/a\",MAX(0,Q2284-1))","v":0},{"$f":"IF(R2284=\"n/a\",\"n/a\",MAX(0,R2284-1))","v":0},{"$f":"IF(S2284=\"n/a\",\"n/a\",MAX(0,S2284-1))","v":0},{"$f":"IF(T2284=\"n/a\",\"n/a\",MAX(0,T2284-1))","v":0},{"$f":"IF(U2284=\"n/a\",\"n/a\",MAX(0,U2284-1))","v":0},{"$f":"IF(V2284=\"n/a\",\"n/a\",MAX(0,V2284-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2262)","v":"RL Capex 2014-15"},null,{"$f":"D2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2260","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2260","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2260","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2260","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2260","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2260","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2260","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2260","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2260","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2260","v":0},{"$f":"IF(V2303=\"n/a\",\"n/a\",MAX(0,V2303-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2260","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2284:C2305,0)),IF(SUM(C2261:C2282)=0,0,IF((SUMPRODUCT(C2261:C2282,C2284:C2305)/SUM(C2261:C2282))<0,1,(SUMPRODUCT(C2261:C2282,C2284:C2305)/SUM(C2261:C2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2284:D2305,0)),IF(SUM(D2261:D2282)=0,0,IF((SUMPRODUCT(D2261:D2282,D2284:D2305)/SUM(D2261:D2282))<0,1,(SUMPRODUCT(D2261:D2282,D2284:D2305)/SUM(D2261:D2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2284:E2305,0)),IF(SUM(E2261:E2282)=0,0,IF((SUMPRODUCT(E2261:E2282,E2284:E2305)/SUM(E2261:E2282))<0,1,(SUMPRODUCT(E2261:E2282,E2284:E2305)/SUM(E2261:E2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2284:F2305,0)),IF(SUM(F2261:F2282)=0,0,IF((SUMPRODUCT(F2261:F2282,F2284:F2305)/SUM(F2261:F2282))<0,1,(SUMPRODUCT(F2261:F2282,F2284:F2305)/SUM(F2261:F2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2284:G2305,0)),IF(SUM(G2261:G2282)=0,0,IF((SUMPRODUCT(G2261:G2282,G2284:G2305)/SUM(G2261:G2282))<0,1,(SUMPRODUCT(G2261:G2282,G2284:G2305)/SUM(G2261:G2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2284:H2305,0)),IF(SUM(H2261:H2282)=0,0,IF((SUMPRODUCT(H2261:H2282,H2284:H2305)/SUM(H2261:H2282))<0,1,(SUMPRODUCT(H2261:H2282,H2284:H2305)/SUM(H2261:H2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2284:I2305,0)),IF(SUM(I2261:I2282)=0,0,IF((SUMPRODUCT(I2261:I2282,I2284:I2305)/SUM(I2261:I2282))<0,1,(SUMPRODUCT(I2261:I2282,I2284:I2305)/SUM(I2261:I2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2284:J2305,0)),IF(SUM(J2261:J2282)=0,0,IF((SUMPRODUCT(J2261:J2282,J2284:J2305)/SUM(J2261:J2282))<0,1,(SUMPRODUCT(J2261:J2282,J2284:J2305)/SUM(J2261:J2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2284:K2305,0)),IF(SUM(K2261:K2282)=0,0,IF((SUMPRODUCT(K2261:K2282,K2284:K2305)/SUM(K2261:K2282))<0,1,(SUMPRODUCT(K2261:K2282,K2284:K2305)/SUM(K2261:K2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2284:L2305,0)),IF(SUM(L2261:L2282)=0,0,IF((SUMPRODUCT(L2261:L2282,L2284:L2305)/SUM(L2261:L2282))<0,1,(SUMPRODUCT(L2261:L2282,L2284:L2305)/SUM(L2261:L2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2284:M2305,0)),IF(SUM(M2261:M2282)=0,0,IF((SUMPRODUCT(M2261:M2282,M2284:M2305)/SUM(M2261:M2282))<0,1,(SUMPRODUCT(M2261:M2282,M2284:M2305)/SUM(M2261:M2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2284:N2305,0)),IF(SUM(N2261:N2282)=0,0,IF((SUMPRODUCT(N2261:N2282,N2284:N2305)/SUM(N2261:N2282))<0,1,(SUMPRODUCT(N2261:N2282,N2284:N2305)/SUM(N2261:N2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2284:O2305,0)),IF(SUM(O2261:O2282)=0,0,IF((SUMPRODUCT(O2261:O2282,O2284:O2305)/SUM(O2261:O2282))<0,1,(SUMPRODUCT(O2261:O2282,O2284:O2305)/SUM(O2261:O2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2284:P2305,0)),IF(SUM(P2261:P2282)=0,0,IF((SUMPRODUCT(P2261:P2282,P2284:P2305)/SUM(P2261:P2282))<0,1,(SUMPRODUCT(P2261:P2282,P2284:P2305)/SUM(P2261:P2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2284:Q2305,0)),IF(SUM(Q2261:Q2282)=0,0,IF((SUMPRODUCT(Q2261:Q2282,Q2284:Q2305)/SUM(Q2261:Q2282))<0,1,(SUMPRODUCT(Q2261:Q2282,Q2284:Q2305)/SUM(Q2261:Q2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2284:R2305,0)),IF(SUM(R2261:R2282)=0,0,IF((SUMPRODUCT(R2261:R2282,R2284:R2305)/SUM(R2261:R2282))<0,1,(SUMPRODUCT(R2261:R2282,R2284:R2305)/SUM(R2261:R2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2284:S2305,0)),IF(SUM(S2261:S2282)=0,0,IF((SUMPRODUCT(S2261:S2282,S2284:S2305)/SUM(S2261:S2282))<0,1,(SUMPRODUCT(S2261:S2282,S2284:S2305)/SUM(S2261:S2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2284:T2305,0)),IF(SUM(T2261:T2282)=0,0,IF((SUMPRODUCT(T2261:T2282,T2284:T2305)/SUM(T2261:T2282))<0,1,(SUMPRODUCT(T2261:T2282,T2284:T2305)/SUM(T2261:T2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2284:U2305,0)),IF(SUM(U2261:U2282)=0,0,IF((SUMPRODUCT(U2261:U2282,U2284:U2305)/SUM(U2261:U2282))<0,1,(SUMPRODUCT(U2261:U2282,U2284:U2305)/SUM(U2261:U2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2284:V2305,0)),IF(SUM(V2261:V2282)=0,0,IF((SUMPRODUCT(V2261:V2282,V2284:V2305)/SUM(V2261:V2282))<0,1,(SUMPRODUCT(V2261:V2282,V2284:V2305)/SUM(V2261:V2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2284:W2305,0)),IF(SUM(W2261:W2282)=0,0,IF((SUMPRODUCT(W2261:W2282,W2284:W2305)/SUM(W2261:W2282))<0,1,(SUMPRODUCT(W2261:W2282,W2284:W2305)/SUM(W2261:W2282)))),\"n/a\")","v":0}]
[]
["Asset Class 47",{"$f":"VLOOKUP($A2308,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2308,1,12,\"\"))","v":47},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2309,0)","v":0},{"$f":"'RAB remaining lives'!D2314","v":0},{"$f":"'RAB remaining lives'!E2314","v":0},{"$f":"'RAB remaining lives'!F2314","v":0},{"$f":"'RAB remaining lives'!G2314","v":0},{"$f":"'RAB remaining lives'!H2314","v":0},{"$f":"'RAB remaining lives'!I2314","v":0},{"$f":"'RAB remaining lives'!J2314","v":0},{"$f":"'RAB remaining lives'!K2314","v":0},{"$f":"'RAB remaining lives'!L2314","v":0},{"$f":"'RAB remaining lives'!M2314","v":0},{"$f":"'RAB remaining lives'!N2314","v":0},{"$f":"'RAB remaining lives'!O2314","v":0},{"$f":"'RAB remaining lives'!P2314","v":0},{"$f":"'RAB remaining lives'!Q2314","v":0},{"$f":"'RAB remaining lives'!R2314","v":0},{"$f":"'RAB remaining lives'!S2314","v":0},{"$f":"'RAB remaining lives'!T2314","v":0},{"$f":"'RAB remaining lives'!U2314","v":0},{"$f":"'RAB remaining lives'!V2314","v":0},{"$f":"'RAB remaining lives'!W2314","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2309,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2309","v":0},{"$f":"IFERROR(MAX(0,C2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2312)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2309","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,D2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,D2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,E2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,E2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,F2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,F2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,G2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,G2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,H2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,H2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,I2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,I2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,J2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,J2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,K2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,K2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,L2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,L2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,M2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,M2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,N2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,N2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,O2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,O2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,P2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,P2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,Q2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,Q2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,R2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,R2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,S2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,S2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,T2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,T2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,U2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,U2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,V2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,V2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2309","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2309","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2309","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2309","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2309","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2309","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2309","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2309","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2309","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2309","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2309","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2309","v":0},{"$f":"IFERROR(IF((OFFSET($C2330,0,$A2330))<0,\nMIN(0,V2330-(OFFSET($C2330,0,$A2330)/(OFFSET($C2328,-$A2329,$A2330)))),\nMAX(0,V2330-(OFFSET($C2330,0,$A2330)/(OFFSET($C2328,-$A2329,$A2330))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2309","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2310","v":0},{"$f":"IF(C2334=\"n/a\",\"n/a\",MAX(0,C2334-1))","v":0},{"$f":"IF(D2334=\"n/a\",\"n/a\",MAX(0,D2334-1))","v":0},{"$f":"IF(E2334=\"n/a\",\"n/a\",MAX(0,E2334-1))","v":0},{"$f":"IF(F2334=\"n/a\",\"n/a\",MAX(0,F2334-1))","v":0},{"$f":"IF(G2334=\"n/a\",\"n/a\",MAX(0,G2334-1))","v":0},{"$f":"IF(H2334=\"n/a\",\"n/a\",MAX(0,H2334-1))","v":0},{"$f":"IF(I2334=\"n/a\",\"n/a\",MAX(0,I2334-1))","v":0},{"$f":"IF(J2334=\"n/a\",\"n/a\",MAX(0,J2334-1))","v":0},{"$f":"IF(K2334=\"n/a\",\"n/a\",MAX(0,K2334-1))","v":0},{"$f":"IF(L2334=\"n/a\",\"n/a\",MAX(0,L2334-1))","v":0},{"$f":"IF(M2334=\"n/a\",\"n/a\",MAX(0,M2334-1))","v":0},{"$f":"IF(N2334=\"n/a\",\"n/a\",MAX(0,N2334-1))","v":0},{"$f":"IF(O2334=\"n/a\",\"n/a\",MAX(0,O2334-1))","v":0},{"$f":"IF(P2334=\"n/a\",\"n/a\",MAX(0,P2334-1))","v":0},{"$f":"IF(Q2334=\"n/a\",\"n/a\",MAX(0,Q2334-1))","v":0},{"$f":"IF(R2334=\"n/a\",\"n/a\",MAX(0,R2334-1))","v":0},{"$f":"IF(S2334=\"n/a\",\"n/a\",MAX(0,S2334-1))","v":0},{"$f":"IF(T2334=\"n/a\",\"n/a\",MAX(0,T2334-1))","v":0},{"$f":"IF(U2334=\"n/a\",\"n/a\",MAX(0,U2334-1))","v":0},{"$f":"IF(V2334=\"n/a\",\"n/a\",MAX(0,V2334-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2312)","v":"RL Capex 2014-15"},null,{"$f":"D2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2310","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2310","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2310","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2310","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2310","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2310","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2310","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2310","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2310","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2310","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2310","v":0},{"$f":"IF(V2353=\"n/a\",\"n/a\",MAX(0,V2353-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2310","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2334:C2355,0)),IF(SUM(C2311:C2332)=0,0,IF((SUMPRODUCT(C2311:C2332,C2334:C2355)/SUM(C2311:C2332))<0,1,(SUMPRODUCT(C2311:C2332,C2334:C2355)/SUM(C2311:C2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2334:D2355,0)),IF(SUM(D2311:D2332)=0,0,IF((SUMPRODUCT(D2311:D2332,D2334:D2355)/SUM(D2311:D2332))<0,1,(SUMPRODUCT(D2311:D2332,D2334:D2355)/SUM(D2311:D2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2334:E2355,0)),IF(SUM(E2311:E2332)=0,0,IF((SUMPRODUCT(E2311:E2332,E2334:E2355)/SUM(E2311:E2332))<0,1,(SUMPRODUCT(E2311:E2332,E2334:E2355)/SUM(E2311:E2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2334:F2355,0)),IF(SUM(F2311:F2332)=0,0,IF((SUMPRODUCT(F2311:F2332,F2334:F2355)/SUM(F2311:F2332))<0,1,(SUMPRODUCT(F2311:F2332,F2334:F2355)/SUM(F2311:F2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2334:G2355,0)),IF(SUM(G2311:G2332)=0,0,IF((SUMPRODUCT(G2311:G2332,G2334:G2355)/SUM(G2311:G2332))<0,1,(SUMPRODUCT(G2311:G2332,G2334:G2355)/SUM(G2311:G2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2334:H2355,0)),IF(SUM(H2311:H2332)=0,0,IF((SUMPRODUCT(H2311:H2332,H2334:H2355)/SUM(H2311:H2332))<0,1,(SUMPRODUCT(H2311:H2332,H2334:H2355)/SUM(H2311:H2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2334:I2355,0)),IF(SUM(I2311:I2332)=0,0,IF((SUMPRODUCT(I2311:I2332,I2334:I2355)/SUM(I2311:I2332))<0,1,(SUMPRODUCT(I2311:I2332,I2334:I2355)/SUM(I2311:I2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2334:J2355,0)),IF(SUM(J2311:J2332)=0,0,IF((SUMPRODUCT(J2311:J2332,J2334:J2355)/SUM(J2311:J2332))<0,1,(SUMPRODUCT(J2311:J2332,J2334:J2355)/SUM(J2311:J2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2334:K2355,0)),IF(SUM(K2311:K2332)=0,0,IF((SUMPRODUCT(K2311:K2332,K2334:K2355)/SUM(K2311:K2332))<0,1,(SUMPRODUCT(K2311:K2332,K2334:K2355)/SUM(K2311:K2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2334:L2355,0)),IF(SUM(L2311:L2332)=0,0,IF((SUMPRODUCT(L2311:L2332,L2334:L2355)/SUM(L2311:L2332))<0,1,(SUMPRODUCT(L2311:L2332,L2334:L2355)/SUM(L2311:L2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2334:M2355,0)),IF(SUM(M2311:M2332)=0,0,IF((SUMPRODUCT(M2311:M2332,M2334:M2355)/SUM(M2311:M2332))<0,1,(SUMPRODUCT(M2311:M2332,M2334:M2355)/SUM(M2311:M2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2334:N2355,0)),IF(SUM(N2311:N2332)=0,0,IF((SUMPRODUCT(N2311:N2332,N2334:N2355)/SUM(N2311:N2332))<0,1,(SUMPRODUCT(N2311:N2332,N2334:N2355)/SUM(N2311:N2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2334:O2355,0)),IF(SUM(O2311:O2332)=0,0,IF((SUMPRODUCT(O2311:O2332,O2334:O2355)/SUM(O2311:O2332))<0,1,(SUMPRODUCT(O2311:O2332,O2334:O2355)/SUM(O2311:O2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2334:P2355,0)),IF(SUM(P2311:P2332)=0,0,IF((SUMPRODUCT(P2311:P2332,P2334:P2355)/SUM(P2311:P2332))<0,1,(SUMPRODUCT(P2311:P2332,P2334:P2355)/SUM(P2311:P2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2334:Q2355,0)),IF(SUM(Q2311:Q2332)=0,0,IF((SUMPRODUCT(Q2311:Q2332,Q2334:Q2355)/SUM(Q2311:Q2332))<0,1,(SUMPRODUCT(Q2311:Q2332,Q2334:Q2355)/SUM(Q2311:Q2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2334:R2355,0)),IF(SUM(R2311:R2332)=0,0,IF((SUMPRODUCT(R2311:R2332,R2334:R2355)/SUM(R2311:R2332))<0,1,(SUMPRODUCT(R2311:R2332,R2334:R2355)/SUM(R2311:R2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2334:S2355,0)),IF(SUM(S2311:S2332)=0,0,IF((SUMPRODUCT(S2311:S2332,S2334:S2355)/SUM(S2311:S2332))<0,1,(SUMPRODUCT(S2311:S2332,S2334:S2355)/SUM(S2311:S2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2334:T2355,0)),IF(SUM(T2311:T2332)=0,0,IF((SUMPRODUCT(T2311:T2332,T2334:T2355)/SUM(T2311:T2332))<0,1,(SUMPRODUCT(T2311:T2332,T2334:T2355)/SUM(T2311:T2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2334:U2355,0)),IF(SUM(U2311:U2332)=0,0,IF((SUMPRODUCT(U2311:U2332,U2334:U2355)/SUM(U2311:U2332))<0,1,(SUMPRODUCT(U2311:U2332,U2334:U2355)/SUM(U2311:U2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2334:V2355,0)),IF(SUM(V2311:V2332)=0,0,IF((SUMPRODUCT(V2311:V2332,V2334:V2355)/SUM(V2311:V2332))<0,1,(SUMPRODUCT(V2311:V2332,V2334:V2355)/SUM(V2311:V2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2334:W2355,0)),IF(SUM(W2311:W2332)=0,0,IF((SUMPRODUCT(W2311:W2332,W2334:W2355)/SUM(W2311:W2332))<0,1,(SUMPRODUCT(W2311:W2332,W2334:W2355)/SUM(W2311:W2332)))),\"n/a\")","v":0}]
[]
["Asset Class 48",{"$f":"VLOOKUP($A2358,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2358,1,12,\"\"))","v":48},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2359,0)","v":0},{"$f":"'RAB remaining lives'!D2364","v":0},{"$f":"'RAB remaining lives'!E2364","v":0},{"$f":"'RAB remaining lives'!F2364","v":0},{"$f":"'RAB remaining lives'!G2364","v":0},{"$f":"'RAB remaining lives'!H2364","v":0},{"$f":"'RAB remaining lives'!I2364","v":0},{"$f":"'RAB remaining lives'!J2364","v":0},{"$f":"'RAB remaining lives'!K2364","v":0},{"$f":"'RAB remaining lives'!L2364","v":0},{"$f":"'RAB remaining lives'!M2364","v":0},{"$f":"'RAB remaining lives'!N2364","v":0},{"$f":"'RAB remaining lives'!O2364","v":0},{"$f":"'RAB remaining lives'!P2364","v":0},{"$f":"'RAB remaining lives'!Q2364","v":0},{"$f":"'RAB remaining lives'!R2364","v":0},{"$f":"'RAB remaining lives'!S2364","v":0},{"$f":"'RAB remaining lives'!T2364","v":0},{"$f":"'RAB remaining lives'!U2364","v":0},{"$f":"'RAB remaining lives'!V2364","v":0},{"$f":"'RAB remaining lives'!W2364","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2359,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2359","v":0},{"$f":"IFERROR(MAX(0,C2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2362)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2359","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,D2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,D2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,E2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,E2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,F2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,F2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,G2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,G2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,H2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,H2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,I2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,I2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,J2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,J2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,K2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,K2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,L2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,L2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,M2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,M2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,N2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,N2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,O2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,O2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,P2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,P2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,Q2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,Q2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,R2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,R2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,S2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,S2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,T2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,T2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,U2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,U2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,V2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,V2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2359","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2359","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2359","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2359","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2359","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2359","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2359","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2359","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2359","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2359","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2359","v":0},{"$f":"IFERROR(IF((OFFSET($C2380,0,$A2380))<0,\nMIN(0,V2380-(OFFSET($C2380,0,$A2380)/(OFFSET($C2378,-$A2379,$A2380)))),\nMAX(0,V2380-(OFFSET($C2380,0,$A2380)/(OFFSET($C2378,-$A2379,$A2380))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2359","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2360","v":0},{"$f":"IF(C2384=\"n/a\",\"n/a\",MAX(0,C2384-1))","v":0},{"$f":"IF(D2384=\"n/a\",\"n/a\",MAX(0,D2384-1))","v":0},{"$f":"IF(E2384=\"n/a\",\"n/a\",MAX(0,E2384-1))","v":0},{"$f":"IF(F2384=\"n/a\",\"n/a\",MAX(0,F2384-1))","v":0},{"$f":"IF(G2384=\"n/a\",\"n/a\",MAX(0,G2384-1))","v":0},{"$f":"IF(H2384=\"n/a\",\"n/a\",MAX(0,H2384-1))","v":0},{"$f":"IF(I2384=\"n/a\",\"n/a\",MAX(0,I2384-1))","v":0},{"$f":"IF(J2384=\"n/a\",\"n/a\",MAX(0,J2384-1))","v":0},{"$f":"IF(K2384=\"n/a\",\"n/a\",MAX(0,K2384-1))","v":0},{"$f":"IF(L2384=\"n/a\",\"n/a\",MAX(0,L2384-1))","v":0},{"$f":"IF(M2384=\"n/a\",\"n/a\",MAX(0,M2384-1))","v":0},{"$f":"IF(N2384=\"n/a\",\"n/a\",MAX(0,N2384-1))","v":0},{"$f":"IF(O2384=\"n/a\",\"n/a\",MAX(0,O2384-1))","v":0},{"$f":"IF(P2384=\"n/a\",\"n/a\",MAX(0,P2384-1))","v":0},{"$f":"IF(Q2384=\"n/a\",\"n/a\",MAX(0,Q2384-1))","v":0},{"$f":"IF(R2384=\"n/a\",\"n/a\",MAX(0,R2384-1))","v":0},{"$f":"IF(S2384=\"n/a\",\"n/a\",MAX(0,S2384-1))","v":0},{"$f":"IF(T2384=\"n/a\",\"n/a\",MAX(0,T2384-1))","v":0},{"$f":"IF(U2384=\"n/a\",\"n/a\",MAX(0,U2384-1))","v":0},{"$f":"IF(V2384=\"n/a\",\"n/a\",MAX(0,V2384-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2362)","v":"RL Capex 2014-15"},null,{"$f":"D2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2360","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2360","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2360","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2360","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2360","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2360","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2360","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2360","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2360","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2360","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2360","v":0},{"$f":"IF(V2403=\"n/a\",\"n/a\",MAX(0,V2403-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2360","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2384:C2405,0)),IF(SUM(C2361:C2382)=0,0,IF((SUMPRODUCT(C2361:C2382,C2384:C2405)/SUM(C2361:C2382))<0,1,(SUMPRODUCT(C2361:C2382,C2384:C2405)/SUM(C2361:C2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2384:D2405,0)),IF(SUM(D2361:D2382)=0,0,IF((SUMPRODUCT(D2361:D2382,D2384:D2405)/SUM(D2361:D2382))<0,1,(SUMPRODUCT(D2361:D2382,D2384:D2405)/SUM(D2361:D2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2384:E2405,0)),IF(SUM(E2361:E2382)=0,0,IF((SUMPRODUCT(E2361:E2382,E2384:E2405)/SUM(E2361:E2382))<0,1,(SUMPRODUCT(E2361:E2382,E2384:E2405)/SUM(E2361:E2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2384:F2405,0)),IF(SUM(F2361:F2382)=0,0,IF((SUMPRODUCT(F2361:F2382,F2384:F2405)/SUM(F2361:F2382))<0,1,(SUMPRODUCT(F2361:F2382,F2384:F2405)/SUM(F2361:F2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2384:G2405,0)),IF(SUM(G2361:G2382)=0,0,IF((SUMPRODUCT(G2361:G2382,G2384:G2405)/SUM(G2361:G2382))<0,1,(SUMPRODUCT(G2361:G2382,G2384:G2405)/SUM(G2361:G2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2384:H2405,0)),IF(SUM(H2361:H2382)=0,0,IF((SUMPRODUCT(H2361:H2382,H2384:H2405)/SUM(H2361:H2382))<0,1,(SUMPRODUCT(H2361:H2382,H2384:H2405)/SUM(H2361:H2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2384:I2405,0)),IF(SUM(I2361:I2382)=0,0,IF((SUMPRODUCT(I2361:I2382,I2384:I2405)/SUM(I2361:I2382))<0,1,(SUMPRODUCT(I2361:I2382,I2384:I2405)/SUM(I2361:I2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2384:J2405,0)),IF(SUM(J2361:J2382)=0,0,IF((SUMPRODUCT(J2361:J2382,J2384:J2405)/SUM(J2361:J2382))<0,1,(SUMPRODUCT(J2361:J2382,J2384:J2405)/SUM(J2361:J2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2384:K2405,0)),IF(SUM(K2361:K2382)=0,0,IF((SUMPRODUCT(K2361:K2382,K2384:K2405)/SUM(K2361:K2382))<0,1,(SUMPRODUCT(K2361:K2382,K2384:K2405)/SUM(K2361:K2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2384:L2405,0)),IF(SUM(L2361:L2382)=0,0,IF((SUMPRODUCT(L2361:L2382,L2384:L2405)/SUM(L2361:L2382))<0,1,(SUMPRODUCT(L2361:L2382,L2384:L2405)/SUM(L2361:L2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2384:M2405,0)),IF(SUM(M2361:M2382)=0,0,IF((SUMPRODUCT(M2361:M2382,M2384:M2405)/SUM(M2361:M2382))<0,1,(SUMPRODUCT(M2361:M2382,M2384:M2405)/SUM(M2361:M2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2384:N2405,0)),IF(SUM(N2361:N2382)=0,0,IF((SUMPRODUCT(N2361:N2382,N2384:N2405)/SUM(N2361:N2382))<0,1,(SUMPRODUCT(N2361:N2382,N2384:N2405)/SUM(N2361:N2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2384:O2405,0)),IF(SUM(O2361:O2382)=0,0,IF((SUMPRODUCT(O2361:O2382,O2384:O2405)/SUM(O2361:O2382))<0,1,(SUMPRODUCT(O2361:O2382,O2384:O2405)/SUM(O2361:O2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2384:P2405,0)),IF(SUM(P2361:P2382)=0,0,IF((SUMPRODUCT(P2361:P2382,P2384:P2405)/SUM(P2361:P2382))<0,1,(SUMPRODUCT(P2361:P2382,P2384:P2405)/SUM(P2361:P2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2384:Q2405,0)),IF(SUM(Q2361:Q2382)=0,0,IF((SUMPRODUCT(Q2361:Q2382,Q2384:Q2405)/SUM(Q2361:Q2382))<0,1,(SUMPRODUCT(Q2361:Q2382,Q2384:Q2405)/SUM(Q2361:Q2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2384:R2405,0)),IF(SUM(R2361:R2382)=0,0,IF((SUMPRODUCT(R2361:R2382,R2384:R2405)/SUM(R2361:R2382))<0,1,(SUMPRODUCT(R2361:R2382,R2384:R2405)/SUM(R2361:R2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2384:S2405,0)),IF(SUM(S2361:S2382)=0,0,IF((SUMPRODUCT(S2361:S2382,S2384:S2405)/SUM(S2361:S2382))<0,1,(SUMPRODUCT(S2361:S2382,S2384:S2405)/SUM(S2361:S2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2384:T2405,0)),IF(SUM(T2361:T2382)=0,0,IF((SUMPRODUCT(T2361:T2382,T2384:T2405)/SUM(T2361:T2382))<0,1,(SUMPRODUCT(T2361:T2382,T2384:T2405)/SUM(T2361:T2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2384:U2405,0)),IF(SUM(U2361:U2382)=0,0,IF((SUMPRODUCT(U2361:U2382,U2384:U2405)/SUM(U2361:U2382))<0,1,(SUMPRODUCT(U2361:U2382,U2384:U2405)/SUM(U2361:U2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2384:V2405,0)),IF(SUM(V2361:V2382)=0,0,IF((SUMPRODUCT(V2361:V2382,V2384:V2405)/SUM(V2361:V2382))<0,1,(SUMPRODUCT(V2361:V2382,V2384:V2405)/SUM(V2361:V2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2384:W2405,0)),IF(SUM(W2361:W2382)=0,0,IF((SUMPRODUCT(W2361:W2382,W2384:W2405)/SUM(W2361:W2382))<0,1,(SUMPRODUCT(W2361:W2382,W2384:W2405)/SUM(W2361:W2382)))),\"n/a\")","v":0}]
[]
["Asset Class 49",{"$f":"VLOOKUP($A2408,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2408,1,12,\"\"))","v":49},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2409,0)","v":0},{"$f":"'RAB remaining lives'!D2414","v":0},{"$f":"'RAB remaining lives'!E2414","v":0},{"$f":"'RAB remaining lives'!F2414","v":0},{"$f":"'RAB remaining lives'!G2414","v":0},{"$f":"'RAB remaining lives'!H2414","v":0},{"$f":"'RAB remaining lives'!I2414","v":0},{"$f":"'RAB remaining lives'!J2414","v":0},{"$f":"'RAB remaining lives'!K2414","v":0},{"$f":"'RAB remaining lives'!L2414","v":0},{"$f":"'RAB remaining lives'!M2414","v":0},{"$f":"'RAB remaining lives'!N2414","v":0},{"$f":"'RAB remaining lives'!O2414","v":0},{"$f":"'RAB remaining lives'!P2414","v":0},{"$f":"'RAB remaining lives'!Q2414","v":0},{"$f":"'RAB remaining lives'!R2414","v":0},{"$f":"'RAB remaining lives'!S2414","v":0},{"$f":"'RAB remaining lives'!T2414","v":0},{"$f":"'RAB remaining lives'!U2414","v":0},{"$f":"'RAB remaining lives'!V2414","v":0},{"$f":"'RAB remaining lives'!W2414","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2409,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2409","v":0},{"$f":"IFERROR(MAX(0,C2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2412)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2409","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,D2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,D2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,E2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,E2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,F2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,F2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,G2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,G2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,H2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,H2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,I2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,I2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,J2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,J2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,K2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,K2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,L2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,L2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,M2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,M2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,N2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,N2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,O2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,O2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,P2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,P2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,Q2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,Q2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,R2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,R2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,S2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,S2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,T2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,T2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,U2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,U2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,V2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,V2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2409","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2409","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2409","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2409","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2409","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2409","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2409","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2409","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2409","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2409","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2409","v":0},{"$f":"IFERROR(IF((OFFSET($C2430,0,$A2430))<0,\nMIN(0,V2430-(OFFSET($C2430,0,$A2430)/(OFFSET($C2428,-$A2429,$A2430)))),\nMAX(0,V2430-(OFFSET($C2430,0,$A2430)/(OFFSET($C2428,-$A2429,$A2430))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2409","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2410","v":0},{"$f":"IF(C2434=\"n/a\",\"n/a\",MAX(0,C2434-1))","v":0},{"$f":"IF(D2434=\"n/a\",\"n/a\",MAX(0,D2434-1))","v":0},{"$f":"IF(E2434=\"n/a\",\"n/a\",MAX(0,E2434-1))","v":0},{"$f":"IF(F2434=\"n/a\",\"n/a\",MAX(0,F2434-1))","v":0},{"$f":"IF(G2434=\"n/a\",\"n/a\",MAX(0,G2434-1))","v":0},{"$f":"IF(H2434=\"n/a\",\"n/a\",MAX(0,H2434-1))","v":0},{"$f":"IF(I2434=\"n/a\",\"n/a\",MAX(0,I2434-1))","v":0},{"$f":"IF(J2434=\"n/a\",\"n/a\",MAX(0,J2434-1))","v":0},{"$f":"IF(K2434=\"n/a\",\"n/a\",MAX(0,K2434-1))","v":0},{"$f":"IF(L2434=\"n/a\",\"n/a\",MAX(0,L2434-1))","v":0},{"$f":"IF(M2434=\"n/a\",\"n/a\",MAX(0,M2434-1))","v":0},{"$f":"IF(N2434=\"n/a\",\"n/a\",MAX(0,N2434-1))","v":0},{"$f":"IF(O2434=\"n/a\",\"n/a\",MAX(0,O2434-1))","v":0},{"$f":"IF(P2434=\"n/a\",\"n/a\",MAX(0,P2434-1))","v":0},{"$f":"IF(Q2434=\"n/a\",\"n/a\",MAX(0,Q2434-1))","v":0},{"$f":"IF(R2434=\"n/a\",\"n/a\",MAX(0,R2434-1))","v":0},{"$f":"IF(S2434=\"n/a\",\"n/a\",MAX(0,S2434-1))","v":0},{"$f":"IF(T2434=\"n/a\",\"n/a\",MAX(0,T2434-1))","v":0},{"$f":"IF(U2434=\"n/a\",\"n/a\",MAX(0,U2434-1))","v":0},{"$f":"IF(V2434=\"n/a\",\"n/a\",MAX(0,V2434-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2412)","v":"RL Capex 2014-15"},null,{"$f":"D2410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2410","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2410","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2410","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2410","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2410","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2410","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2410","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2410","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2410","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2410","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2410","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2410","v":0},{"$f":"IF(V2453=\"n/a\",\"n/a\",MAX(0,V2453-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2410","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2434:C2455,0)),IF(SUM(C2411:C2432)=0,0,IF((SUMPRODUCT(C2411:C2432,C2434:C2455)/SUM(C2411:C2432))<0,1,(SUMPRODUCT(C2411:C2432,C2434:C2455)/SUM(C2411:C2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2434:D2455,0)),IF(SUM(D2411:D2432)=0,0,IF((SUMPRODUCT(D2411:D2432,D2434:D2455)/SUM(D2411:D2432))<0,1,(SUMPRODUCT(D2411:D2432,D2434:D2455)/SUM(D2411:D2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2434:E2455,0)),IF(SUM(E2411:E2432)=0,0,IF((SUMPRODUCT(E2411:E2432,E2434:E2455)/SUM(E2411:E2432))<0,1,(SUMPRODUCT(E2411:E2432,E2434:E2455)/SUM(E2411:E2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2434:F2455,0)),IF(SUM(F2411:F2432)=0,0,IF((SUMPRODUCT(F2411:F2432,F2434:F2455)/SUM(F2411:F2432))<0,1,(SUMPRODUCT(F2411:F2432,F2434:F2455)/SUM(F2411:F2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2434:G2455,0)),IF(SUM(G2411:G2432)=0,0,IF((SUMPRODUCT(G2411:G2432,G2434:G2455)/SUM(G2411:G2432))<0,1,(SUMPRODUCT(G2411:G2432,G2434:G2455)/SUM(G2411:G2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2434:H2455,0)),IF(SUM(H2411:H2432)=0,0,IF((SUMPRODUCT(H2411:H2432,H2434:H2455)/SUM(H2411:H2432))<0,1,(SUMPRODUCT(H2411:H2432,H2434:H2455)/SUM(H2411:H2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2434:I2455,0)),IF(SUM(I2411:I2432)=0,0,IF((SUMPRODUCT(I2411:I2432,I2434:I2455)/SUM(I2411:I2432))<0,1,(SUMPRODUCT(I2411:I2432,I2434:I2455)/SUM(I2411:I2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2434:J2455,0)),IF(SUM(J2411:J2432)=0,0,IF((SUMPRODUCT(J2411:J2432,J2434:J2455)/SUM(J2411:J2432))<0,1,(SUMPRODUCT(J2411:J2432,J2434:J2455)/SUM(J2411:J2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2434:K2455,0)),IF(SUM(K2411:K2432)=0,0,IF((SUMPRODUCT(K2411:K2432,K2434:K2455)/SUM(K2411:K2432))<0,1,(SUMPRODUCT(K2411:K2432,K2434:K2455)/SUM(K2411:K2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2434:L2455,0)),IF(SUM(L2411:L2432)=0,0,IF((SUMPRODUCT(L2411:L2432,L2434:L2455)/SUM(L2411:L2432))<0,1,(SUMPRODUCT(L2411:L2432,L2434:L2455)/SUM(L2411:L2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2434:M2455,0)),IF(SUM(M2411:M2432)=0,0,IF((SUMPRODUCT(M2411:M2432,M2434:M2455)/SUM(M2411:M2432))<0,1,(SUMPRODUCT(M2411:M2432,M2434:M2455)/SUM(M2411:M2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2434:N2455,0)),IF(SUM(N2411:N2432)=0,0,IF((SUMPRODUCT(N2411:N2432,N2434:N2455)/SUM(N2411:N2432))<0,1,(SUMPRODUCT(N2411:N2432,N2434:N2455)/SUM(N2411:N2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2434:O2455,0)),IF(SUM(O2411:O2432)=0,0,IF((SUMPRODUCT(O2411:O2432,O2434:O2455)/SUM(O2411:O2432))<0,1,(SUMPRODUCT(O2411:O2432,O2434:O2455)/SUM(O2411:O2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2434:P2455,0)),IF(SUM(P2411:P2432)=0,0,IF((SUMPRODUCT(P2411:P2432,P2434:P2455)/SUM(P2411:P2432))<0,1,(SUMPRODUCT(P2411:P2432,P2434:P2455)/SUM(P2411:P2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2434:Q2455,0)),IF(SUM(Q2411:Q2432)=0,0,IF((SUMPRODUCT(Q2411:Q2432,Q2434:Q2455)/SUM(Q2411:Q2432))<0,1,(SUMPRODUCT(Q2411:Q2432,Q2434:Q2455)/SUM(Q2411:Q2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2434:R2455,0)),IF(SUM(R2411:R2432)=0,0,IF((SUMPRODUCT(R2411:R2432,R2434:R2455)/SUM(R2411:R2432))<0,1,(SUMPRODUCT(R2411:R2432,R2434:R2455)/SUM(R2411:R2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2434:S2455,0)),IF(SUM(S2411:S2432)=0,0,IF((SUMPRODUCT(S2411:S2432,S2434:S2455)/SUM(S2411:S2432))<0,1,(SUMPRODUCT(S2411:S2432,S2434:S2455)/SUM(S2411:S2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2434:T2455,0)),IF(SUM(T2411:T2432)=0,0,IF((SUMPRODUCT(T2411:T2432,T2434:T2455)/SUM(T2411:T2432))<0,1,(SUMPRODUCT(T2411:T2432,T2434:T2455)/SUM(T2411:T2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2434:U2455,0)),IF(SUM(U2411:U2432)=0,0,IF((SUMPRODUCT(U2411:U2432,U2434:U2455)/SUM(U2411:U2432))<0,1,(SUMPRODUCT(U2411:U2432,U2434:U2455)/SUM(U2411:U2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2434:V2455,0)),IF(SUM(V2411:V2432)=0,0,IF((SUMPRODUCT(V2411:V2432,V2434:V2455)/SUM(V2411:V2432))<0,1,(SUMPRODUCT(V2411:V2432,V2434:V2455)/SUM(V2411:V2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2434:W2455,0)),IF(SUM(W2411:W2432)=0,0,IF((SUMPRODUCT(W2411:W2432,W2434:W2455)/SUM(W2411:W2432))<0,1,(SUMPRODUCT(W2411:W2432,W2434:W2455)/SUM(W2411:W2432)))),\"n/a\")","v":0}]
[]
["Asset Class 50",{"$f":"VLOOKUP($A2458,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A2458,1,12,\"\"))","v":50},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2459,0)","v":0},{"$f":"'RAB remaining lives'!D2464","v":0},{"$f":"'RAB remaining lives'!E2464","v":0},{"$f":"'RAB remaining lives'!F2464","v":0},{"$f":"'RAB remaining lives'!G2464","v":0},{"$f":"'RAB remaining lives'!H2464","v":0},{"$f":"'RAB remaining lives'!I2464","v":0},{"$f":"'RAB remaining lives'!J2464","v":0},{"$f":"'RAB remaining lives'!K2464","v":0},{"$f":"'RAB remaining lives'!L2464","v":0},{"$f":"'RAB remaining lives'!M2464","v":0},{"$f":"'RAB remaining lives'!N2464","v":0},{"$f":"'RAB remaining lives'!O2464","v":0},{"$f":"'RAB remaining lives'!P2464","v":0},{"$f":"'RAB remaining lives'!Q2464","v":0},{"$f":"'RAB remaining lives'!R2464","v":0},{"$f":"'RAB remaining lives'!S2464","v":0},{"$f":"'RAB remaining lives'!T2464","v":0},{"$f":"'RAB remaining lives'!U2464","v":0},{"$f":"'RAB remaining lives'!V2464","v":0},{"$f":"'RAB remaining lives'!W2464","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$Z$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$AA$6,'TAB remaining lives'!$A2459,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2459","v":0},{"$f":"IFERROR(MAX(0,C2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2462)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2459","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,D2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,D2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,E2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,E2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,F2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,F2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,G2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,G2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,H2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,H2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,I2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,I2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,J2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,J2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,K2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,K2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,L2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,L2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,M2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,M2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,N2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,N2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,O2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,O2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,P2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,P2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,Q2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,Q2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,R2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,R2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,S2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,S2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,T2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,T2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,U2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,U2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,V2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,V2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0}]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2459","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2459","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2459","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2459","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2459","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2459","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2459","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2459","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2459","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2459","v":0},0,0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2459","v":0},0,0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2459","v":0},{"$f":"IFERROR(IF((OFFSET($C2480,0,$A2480))<0,\nMIN(0,V2480-(OFFSET($C2480,0,$A2480)/(OFFSET($C2478,-$A2479,$A2480)))),\nMAX(0,V2480-(OFFSET($C2480,0,$A2480)/(OFFSET($C2478,-$A2479,$A2480))))),0)","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2459","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2460","v":0},{"$f":"IF(C2484=\"n/a\",\"n/a\",MAX(0,C2484-1))","v":0},{"$f":"IF(D2484=\"n/a\",\"n/a\",MAX(0,D2484-1))","v":0},{"$f":"IF(E2484=\"n/a\",\"n/a\",MAX(0,E2484-1))","v":0},{"$f":"IF(F2484=\"n/a\",\"n/a\",MAX(0,F2484-1))","v":0},{"$f":"IF(G2484=\"n/a\",\"n/a\",MAX(0,G2484-1))","v":0},{"$f":"IF(H2484=\"n/a\",\"n/a\",MAX(0,H2484-1))","v":0},{"$f":"IF(I2484=\"n/a\",\"n/a\",MAX(0,I2484-1))","v":0},{"$f":"IF(J2484=\"n/a\",\"n/a\",MAX(0,J2484-1))","v":0},{"$f":"IF(K2484=\"n/a\",\"n/a\",MAX(0,K2484-1))","v":0},{"$f":"IF(L2484=\"n/a\",\"n/a\",MAX(0,L2484-1))","v":0},{"$f":"IF(M2484=\"n/a\",\"n/a\",MAX(0,M2484-1))","v":0},{"$f":"IF(N2484=\"n/a\",\"n/a\",MAX(0,N2484-1))","v":0},{"$f":"IF(O2484=\"n/a\",\"n/a\",MAX(0,O2484-1))","v":0},{"$f":"IF(P2484=\"n/a\",\"n/a\",MAX(0,P2484-1))","v":0},{"$f":"IF(Q2484=\"n/a\",\"n/a\",MAX(0,Q2484-1))","v":0},{"$f":"IF(R2484=\"n/a\",\"n/a\",MAX(0,R2484-1))","v":0},{"$f":"IF(S2484=\"n/a\",\"n/a\",MAX(0,S2484-1))","v":0},{"$f":"IF(T2484=\"n/a\",\"n/a\",MAX(0,T2484-1))","v":0},{"$f":"IF(U2484=\"n/a\",\"n/a\",MAX(0,U2484-1))","v":0},{"$f":"IF(V2484=\"n/a\",\"n/a\",MAX(0,V2484-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2462)","v":"RL Capex 2014-15"},null,{"$f":"D2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2460","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2460","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2460","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2460","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2460","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2460","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2460","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2460","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2460","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2460","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2460","v":0},{"$f":"IF(V2503=\"n/a\",\"n/a\",MAX(0,V2503-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2460","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2484:C2505,0)),IF(SUM(C2461:C2482)=0,0,IF((SUMPRODUCT(C2461:C2482,C2484:C2505)/SUM(C2461:C2482))<0,1,(SUMPRODUCT(C2461:C2482,C2484:C2505)/SUM(C2461:C2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2484:D2505,0)),IF(SUM(D2461:D2482)=0,0,IF((SUMPRODUCT(D2461:D2482,D2484:D2505)/SUM(D2461:D2482))<0,1,(SUMPRODUCT(D2461:D2482,D2484:D2505)/SUM(D2461:D2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2484:E2505,0)),IF(SUM(E2461:E2482)=0,0,IF((SUMPRODUCT(E2461:E2482,E2484:E2505)/SUM(E2461:E2482))<0,1,(SUMPRODUCT(E2461:E2482,E2484:E2505)/SUM(E2461:E2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2484:F2505,0)),IF(SUM(F2461:F2482)=0,0,IF((SUMPRODUCT(F2461:F2482,F2484:F2505)/SUM(F2461:F2482))<0,1,(SUMPRODUCT(F2461:F2482,F2484:F2505)/SUM(F2461:F2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2484:G2505,0)),IF(SUM(G2461:G2482)=0,0,IF((SUMPRODUCT(G2461:G2482,G2484:G2505)/SUM(G2461:G2482))<0,1,(SUMPRODUCT(G2461:G2482,G2484:G2505)/SUM(G2461:G2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2484:H2505,0)),IF(SUM(H2461:H2482)=0,0,IF((SUMPRODUCT(H2461:H2482,H2484:H2505)/SUM(H2461:H2482))<0,1,(SUMPRODUCT(H2461:H2482,H2484:H2505)/SUM(H2461:H2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2484:I2505,0)),IF(SUM(I2461:I2482)=0,0,IF((SUMPRODUCT(I2461:I2482,I2484:I2505)/SUM(I2461:I2482))<0,1,(SUMPRODUCT(I2461:I2482,I2484:I2505)/SUM(I2461:I2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2484:J2505,0)),IF(SUM(J2461:J2482)=0,0,IF((SUMPRODUCT(J2461:J2482,J2484:J2505)/SUM(J2461:J2482))<0,1,(SUMPRODUCT(J2461:J2482,J2484:J2505)/SUM(J2461:J2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2484:K2505,0)),IF(SUM(K2461:K2482)=0,0,IF((SUMPRODUCT(K2461:K2482,K2484:K2505)/SUM(K2461:K2482))<0,1,(SUMPRODUCT(K2461:K2482,K2484:K2505)/SUM(K2461:K2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2484:L2505,0)),IF(SUM(L2461:L2482)=0,0,IF((SUMPRODUCT(L2461:L2482,L2484:L2505)/SUM(L2461:L2482))<0,1,(SUMPRODUCT(L2461:L2482,L2484:L2505)/SUM(L2461:L2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2484:M2505,0)),IF(SUM(M2461:M2482)=0,0,IF((SUMPRODUCT(M2461:M2482,M2484:M2505)/SUM(M2461:M2482))<0,1,(SUMPRODUCT(M2461:M2482,M2484:M2505)/SUM(M2461:M2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2484:N2505,0)),IF(SUM(N2461:N2482)=0,0,IF((SUMPRODUCT(N2461:N2482,N2484:N2505)/SUM(N2461:N2482))<0,1,(SUMPRODUCT(N2461:N2482,N2484:N2505)/SUM(N2461:N2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2484:O2505,0)),IF(SUM(O2461:O2482)=0,0,IF((SUMPRODUCT(O2461:O2482,O2484:O2505)/SUM(O2461:O2482))<0,1,(SUMPRODUCT(O2461:O2482,O2484:O2505)/SUM(O2461:O2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2484:P2505,0)),IF(SUM(P2461:P2482)=0,0,IF((SUMPRODUCT(P2461:P2482,P2484:P2505)/SUM(P2461:P2482))<0,1,(SUMPRODUCT(P2461:P2482,P2484:P2505)/SUM(P2461:P2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2484:Q2505,0)),IF(SUM(Q2461:Q2482)=0,0,IF((SUMPRODUCT(Q2461:Q2482,Q2484:Q2505)/SUM(Q2461:Q2482))<0,1,(SUMPRODUCT(Q2461:Q2482,Q2484:Q2505)/SUM(Q2461:Q2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2484:R2505,0)),IF(SUM(R2461:R2482)=0,0,IF((SUMPRODUCT(R2461:R2482,R2484:R2505)/SUM(R2461:R2482))<0,1,(SUMPRODUCT(R2461:R2482,R2484:R2505)/SUM(R2461:R2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2484:S2505,0)),IF(SUM(S2461:S2482)=0,0,IF((SUMPRODUCT(S2461:S2482,S2484:S2505)/SUM(S2461:S2482))<0,1,(SUMPRODUCT(S2461:S2482,S2484:S2505)/SUM(S2461:S2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2484:T2505,0)),IF(SUM(T2461:T2482)=0,0,IF((SUMPRODUCT(T2461:T2482,T2484:T2505)/SUM(T2461:T2482))<0,1,(SUMPRODUCT(T2461:T2482,T2484:T2505)/SUM(T2461:T2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2484:U2505,0)),IF(SUM(U2461:U2482)=0,0,IF((SUMPRODUCT(U2461:U2482,U2484:U2505)/SUM(U2461:U2482))<0,1,(SUMPRODUCT(U2461:U2482,U2484:U2505)/SUM(U2461:U2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2484:V2505,0)),IF(SUM(V2461:V2482)=0,0,IF((SUMPRODUCT(V2461:V2482,V2484:V2505)/SUM(V2461:V2482))<0,1,(SUMPRODUCT(V2461:V2482,V2484:V2505)/SUM(V2461:V2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2484:W2505,0)),IF(SUM(W2461:W2482)=0,0,IF((SUMPRODUCT(W2461:W2482,W2484:W2505)/SUM(W2461:W2482))<0,1,(SUMPRODUCT(W2461:W2482,W2484:W2505)/SUM(W2461:W2482)))),\"n/a\")","v":0}]

{"sheet":"PTRM input summary","index":12,"n_rows":57,"n_cols":23,"rows_kept":57,"cut":false,"hidden":false,"merged":[[24,6,24,8],[25,6,25,8],[20,6,20,8],[21,6,21,8],[22,6,22,8],[23,6,23,8],[18,4,18,5],[19,4,19,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[24,4,24,5],[25,4,25,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[4,4,4,7],[5,6,5,8],[6,6,6,8],[7,6,7,8],[6,4,6,5],[7,4,7,5],[18,6,18,8],[19,6,19,8],[12,6,12,8],[13,6,13,8],[14,6,14,8],[15,6,15,8],[16,6,16,8],[17,6,17,8],[8,6,8,8],[9,6,9,8],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[10,6,10,8],[11,6,11,8],[26,6,26,8],[27,6,27,8],[28,6,28,8],[29,6,29,8],[32,6,32,8],[33,6,33,8],[30,4,30,5],[31,4,31,5],[32,4,32,5],[33,4,33,5],[30,6,30,8],[31,6,31,8],[26,4,26,5],[27,4,27,5],[28,4,28,5],[29,4,29,5],[36,4,36,5],[36,6,36,8],[37,4,37,5],[37,6,37,8],[38,4,38,5],[38,6,38,8],[34,6,34,8],[35,6,35,8],[34,4,34,5],[35,4,35,5],[42,4,42,5],[42,6,42,8],[43,4,43,5],[43,6,43,8],[44,4,44,5],[44,6,44,8],[39,4,39,5],[39,6,39,8],[40,4,40,5],[40,6,40,8],[41,4,41,5],[41,6,41,8],[48,4,48,5],[48,6,48,8],[49,4,49,5],[49,6,49,8],[50,4,50,5],[50,6,50,8],[45,4,45,5],[45,6,45,8],[46,4,46,5],[46,6,46,8],[47,4,47,5],[47,6,47,8],[54,4,54,5],[54,6,54,8],[55,4,55,5],[55,6,55,8],[51,4,51,5],[51,6,51,8],[52,4,52,5],[52,6,52,8],[53,4,53,5],[53,6,53,8]]}
[]
[null,null,null,null,{"$f":"'DMS input'!$C$16&\" - PTRM Input Summary\"&\" - TNSP RFM - version \"&Intro!$M$4","v":" - PTRM Input Summary - TNSP RFM - version 3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AST insert"]
[]
[null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for \"&R7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2017-18 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value (Partially As Incurred)","Opening Asset Value (As Commissioned)","Average Remaining Life (Year)","Standard Life (Year)","Opening Tax Asset Value","Average Tax Remaining Life (Year)","WARL of TAB incl Grp 3 Assets","Tax Standard Life (Year)","Base Regulatory Year","Length of Regulatory Control Period (Year)",null,"Opening TAB excl Grp 3 Assets","Grp 3 TAB Additons","Grp 3 TAB Rem Lives"]
[3,7,null,null,{"$f":"'RFM input'!E7","v":"Asset Class 1"},null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A7,FALSE)","v":225.36646055653182},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A7,FALSE)","v":201.7348533890825},{"$f":"IF(OR($K7<0,AND($K7>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E7,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E7,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E7,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":13.849927619557626},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B7,FALSE)","v":232.37595102045688},{"$f":"IF(OR($N7<0,AND($N7>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E7,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E7,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E7,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":11.898571045611432},{"$f":"IF(O7=\"n/a\",\"n/a\",IF(O7=0,0,U7/N7*O7+V7/N7*W7))","v":12.673473020791489},null,{"$f":"HLOOKUP(IF('RFM input'!AC7=\"\",5,'RFM input'!AC7),'TAB roll forward'!I2:R4,3,FALSE)","v":"2017-18"},null,null,{"$f":"N7-V7","v":216.12945420675081},{"$f":"'RFM input'!I455","v":16.246496813706084},{"$f":"'RFM input'!J455","v":22.982104037055123}]
[{"$f":"A7+1","v":4},{"$f":"B7+1","v":8},null,null,{"$f":"'RFM input'!E8","v":"Asset Class 2"},null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A8,FALSE)","v":700.9087440172184},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A8,FALSE)","v":670.5065410834352},{"$f":"IF(OR($K8<0,AND($K8>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E8,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E8,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E8,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":44.107004888663134},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B8,FALSE)","v":573.47557895308387},{"$f":"IF(OR($N8<0,AND($N8>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E8,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E8,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E8,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":29.003289461705055},{"$f":"IF(O8=\"n/a\",\"n/a\",IF(O8=0,0,U8/N8*O8+V8/N8*W8))","v":28.864701656727107},null,null,null,null,{"$f":"N8-V8","v":550.95644390715142},{"$f":"'RFM input'!I456","v":22.519135045932472},{"$f":"'RFM input'!J456","v":25.473992198135402}]
[{"$f":"A8+1","v":5},{"$f":"B8+1","v":9},null,null,{"$f":"'RFM input'!E9","v":"Asset Class 3"},null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A9,FALSE)","v":364.20811009748201},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A9,FALSE)","v":322.97583177253904},{"$f":"IF(OR($K9<0,AND($K9>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E9,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E9,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E9,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":44.254754305314371},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B9,FALSE)","v":309.66296609311559},{"$f":"IF(OR($N9<0,AND($N9>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E9,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E9,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E9,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":27.443592493207571},27.259604004267906,null,null,null,null,279.26611387026475,{"$f":"'RFM input'!I457","v":30.396852222850821},{"$f":"'RFM input'!J457","v":25.569239820294417}]
[6,10,null,null,{"$f":"'RFM input'!E10","v":"Asset Class 4"},null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A10,FALSE)","v":95.61654834368953},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A10,FALSE)","v":91.101564862621785},{"$f":"IF(OR($K10<0,AND($K10>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E10,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E10,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E10,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":39.308117578381598},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B10,FALSE)","v":72.685803672113636},{"$f":"IF(OR($N10<0,AND($N10>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E10,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E10,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E10,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":21.780020260596288},21.830472276918503,null,null,null,null,71.874510112546247,{"$f":"'RFM input'!I458","v":0.81129355956739213},{"$f":"'RFM input'!J458","v":26.300141627286298}]
[7,11,null,null,{"$f":"'RFM input'!E11","v":"Asset Class 5"},null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A11,FALSE)","v":1095.6452686539542},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A11,FALSE)","v":1116.7677569987968},{"$f":"IF(OR($K11<0,AND($K11>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E11,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E11,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E11,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":58.774133475927357},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B11,FALSE)","v":803.23261344587979},{"$f":"IF(OR($N11<0,AND($N11>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E11,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E11,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E11,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":25.037591988441449},25.04310376567614,null,null,null,null,796.73068385398778,{"$f":"'RFM input'!I459","v":6.5019295918920532},{"$f":"'RFM input'!J459","v":25.718503580974357}]
[8,12,null,null,{"$f":"'RFM input'!E12","v":"Asset Class 6"},null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A12,FALSE)","v":223.86025989606662},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A12,FALSE)","v":239.43361220223437},{"$f":"IF(OR($K12<0,AND($K12>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E12,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E12,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E12,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":43.712797560753835},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B12,FALSE)","v":200.11045955412777},{"$f":"IF(OR($N12<0,AND($N12>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E12,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E12,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E12,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":32.239392624461438},32.017719317717422,null,null,null,null,194.12691029507624,{"$f":"'RFM input'!I460","v":5.9835492590515171},{"$f":"'RFM input'!J460","v":24.825875101174677}]
[9,13,null,null,{"$f":"'RFM input'!E13","v":"Asset Class 7"},null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A13,FALSE)","v":71.461101071796548},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A13,FALSE)","v":65.230810046221436},{"$f":"IF(OR($K13<0,AND($K13>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E13,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E13,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E13,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":13.943627115411443},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B13,FALSE)","v":66.348574737858073},{"$f":"IF(OR($N13<0,AND($N13>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E13,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E13,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E13,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":9.7063687123543829},10.450802529755642,null,null,null,null,63.031095957352967,{"$f":"'RFM input'!I461","v":3.317478780505108},{"$f":"'RFM input'!J461","v":24.594820467188548}]
[10,14,null,null,{"$f":"'RFM input'!E14","v":"Asset Class 8"},null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A14,FALSE)","v":9.2390893126690656},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A14,FALSE)","v":21.638673578570245},{"$f":"IF(OR($K14<0,AND($K14>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E14,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E14,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E14,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B14,FALSE)","v":17.371280444180666},{"$f":"IF(OR($N14<0,AND($N14>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E14,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E14,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E14,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},"n/a",null,null,null,null,17.371280444180666,{"$f":"'RFM input'!I462","v":0},{"$f":"'RFM input'!J462","v":0}]
[11,15,null,null,{"$f":"'RFM input'!E15","v":"Asset Class 9"},null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A15,FALSE)","v":84.857860071423019},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A15,FALSE)","v":70.683582049608205},{"$f":"IF(OR($K15<0,AND($K15>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E15,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E15,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E15,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":4.3521698970907128},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B15,FALSE)","v":44.799423368933567},{"$f":"IF(OR($N15<0,AND($N15>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E15,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E15,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E15,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":2.9019750336635739},2.9019750336635739,null,null,null,null,44.799423368933567,{"$f":"'RFM input'!I463","v":0},{"$f":"'RFM input'!J463","v":0}]
[12,16,null,null,{"$f":"'RFM input'!E16","v":"Asset Class 10"},null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A16,FALSE)","v":6.6765108155050381},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A16,FALSE)","v":4.9380192735737856},{"$f":"IF(OR($K16<0,AND($K16>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E16,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E16,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E16,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":6.1525300217748846},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B16,FALSE)","v":4.3537325686968105},{"$f":"IF(OR($N16<0,AND($N16>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E16,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E16,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E16,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":5.6893061371491589},5.6893061371491589,null,null,null,null,4.3537325686968105,{"$f":"'RFM input'!I464","v":0},{"$f":"'RFM input'!J464","v":0}]
[13,17,null,null,{"$f":"'RFM input'!E17","v":"Asset Class 11"},null,{"$f":"Asset11","v":"other"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A17,FALSE)","v":41.092543011200405},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A17,FALSE)","v":24.697649442923204},{"$f":"IF(OR($K17<0,AND($K17>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E17,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E17,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E17,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":8.9920226682579365},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B17,FALSE)","v":19.165106745969506},{"$f":"IF(OR($N17<0,AND($N17>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E17,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E17,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E17,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":6.2873960676488077},8.9235675473033531,null,null,null,null,16.430150587768519,{"$f":"'RFM input'!I465","v":2.7349561582009869},{"$f":"'RFM input'!J465","v":24.760272737632697}]
[14,18,null,null,{"$f":"'RFM input'!E18","v":"Asset Class 12"},null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A18,FALSE)","v":5.3281516006861844},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A18,FALSE)","v":4.2406760235742231},{"$f":"IF(OR($K18<0,AND($K18>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E18,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E18,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E18,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":9.0474721428210181},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B18,FALSE)","v":4.4494431769876766},{"$f":"IF(OR($N18<0,AND($N18>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E18,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E18,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E18,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":16.542274100467601},16.542274100467601,null,null,null,null,4.4494431769876766,{"$f":"'RFM input'!I466","v":0},{"$f":"'RFM input'!J466","v":0}]
[15,19,null,null,{"$f":"'RFM input'!E19","v":"Asset Class 13"},null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A19,FALSE)","v":116.39204882717105},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A19,FALSE)","v":116.63026917303148},{"$f":"IF(OR($K19<0,AND($K19>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E19,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E19,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E19,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B19,FALSE)","v":80.118380287397386},{"$f":"IF(OR($N19<0,AND($N19>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E19,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E19,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E19,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},"n/a",null,null,null,null,80.118380287397386,{"$f":"'RFM input'!I467","v":0},{"$f":"'RFM input'!J467","v":0}]
[16,20,null,null,{"$f":"'RFM input'!E20","v":"Asset Class 14"},null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A20,FALSE)","v":137.1720275581757},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A20,FALSE)","v":137.1720275581757},{"$f":"IF(OR($K20<0,AND($K20>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E20,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E20,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E20,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B20,FALSE)","v":94.584698999999986},{"$f":"IF(OR($N20<0,AND($N20>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E20,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E20,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E20,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},"n/a",null,null,null,null,94.584698999999986,{"$f":"'RFM input'!I468","v":0},{"$f":"'RFM input'!J468","v":0}]
[17,21,null,null,{"$f":"'RFM input'!E21","v":"Asset Class 15"},null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A21,FALSE)","v":50.908781842932754},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A21,FALSE)","v":50.908781842932754},{"$f":"IF(OR($K21<0,AND($K21>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E21,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E21,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E21,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":3},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B21,FALSE)","v":21.36},{"$f":"IF(OR($N21<0,AND($N21>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E21,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E21,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E21,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":2},2,null,null,null,null,21.36,{"$f":"'RFM input'!I469","v":0},{"$f":"'RFM input'!J469","v":0}]
[18,22,null,null,{"$f":"'RFM input'!E22","v":"Asset Class 16"},null,{"$f":"Asset16","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A22,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A22,FALSE)","v":0},{"$f":"IF(OR($K22<0,AND($K22>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E22,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E22,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E22,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B22,FALSE)","v":0},{"$f":"IF(OR($N22<0,AND($N22>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E22,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E22,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E22,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I470","v":0},{"$f":"'RFM input'!J470","v":0}]
[19,23,null,null,{"$f":"'RFM input'!E23","v":"Asset Class 17"},null,{"$f":"Asset17","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A23,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A23,FALSE)","v":0},{"$f":"IF(OR($K23<0,AND($K23>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E23,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E23,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E23,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B23,FALSE)","v":0},{"$f":"IF(OR($N23<0,AND($N23>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E23,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E23,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E23,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I471","v":0},{"$f":"'RFM input'!J471","v":0}]
[20,24,null,null,{"$f":"'RFM input'!E24","v":"Asset Class 18"},null,{"$f":"Asset18","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A24,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A24,FALSE)","v":0},{"$f":"IF(OR($K24<0,AND($K24>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E24,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E24,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E24,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B24,FALSE)","v":0},{"$f":"IF(OR($N24<0,AND($N24>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E24,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E24,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E24,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I472","v":0},{"$f":"'RFM input'!J472","v":0}]
[21,25,null,null,{"$f":"'RFM input'!E25","v":"Asset Class 19"},null,{"$f":"Asset19","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A25,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A25,FALSE)","v":0},{"$f":"IF(OR($K25<0,AND($K25>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E25,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E25,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E25,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B25,FALSE)","v":0},{"$f":"IF(OR($N25<0,AND($N25>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E25,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E25,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E25,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I473","v":0},{"$f":"'RFM input'!J473","v":0}]
[22,26,null,null,{"$f":"'RFM input'!E26","v":"Asset Class 20"},null,{"$f":"Asset20","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A26,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A26,FALSE)","v":0},{"$f":"IF(OR($K26<0,AND($K26>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E26,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E26,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E26,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B26,FALSE)","v":0},{"$f":"IF(OR($N26<0,AND($N26>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E26,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E26,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E26,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I474","v":0},{"$f":"'RFM input'!J474","v":0}]
[23,27,null,null,{"$f":"'RFM input'!E27","v":"Asset Class 21"},null,{"$f":"Asset21","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A27,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A27,FALSE)","v":0},{"$f":"IF(OR($K27<0,AND($K27>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E27,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E27,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E27,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B27,FALSE)","v":0},{"$f":"IF(OR($N27<0,AND($N27>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E27,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E27,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E27,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I475","v":0},{"$f":"'RFM input'!J475","v":0}]
[24,28,null,null,{"$f":"'RFM input'!E28","v":"Asset Class 22"},null,{"$f":"Asset22","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A28,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A28,FALSE)","v":0},{"$f":"IF(OR($K28<0,AND($K28>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E28,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E28,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E28,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B28,FALSE)","v":0},{"$f":"IF(OR($N28<0,AND($N28>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E28,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E28,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E28,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I476","v":0},{"$f":"'RFM input'!J476","v":0}]
[25,29,null,null,{"$f":"'RFM input'!E29","v":"Asset Class 23"},null,{"$f":"Asset23","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A29,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A29,FALSE)","v":0},{"$f":"IF(OR($K29<0,AND($K29>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E29,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E29,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E29,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B29,FALSE)","v":0},{"$f":"IF(OR($N29<0,AND($N29>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E29,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E29,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E29,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I477","v":0},{"$f":"'RFM input'!J477","v":0}]
[26,30,null,null,{"$f":"'RFM input'!E30","v":"Asset Class 24"},null,{"$f":"Asset24","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A30,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A30,FALSE)","v":0},{"$f":"IF(OR($K30<0,AND($K30>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E30,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E30,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E30,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B30,FALSE)","v":0},{"$f":"IF(OR($N30<0,AND($N30>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E30,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E30,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E30,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I478","v":0},{"$f":"'RFM input'!J478","v":0}]
[27,31,null,null,{"$f":"'RFM input'!E31","v":"Asset Class 25"},null,{"$f":"Asset25","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A31,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A31,FALSE)","v":0},{"$f":"IF(OR($K31<0,AND($K31>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E31,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E31,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E31,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B31,FALSE)","v":0},{"$f":"IF(OR($N31<0,AND($N31>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E31,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E31,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E31,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I479","v":0},{"$f":"'RFM input'!J479","v":0}]
[28,32,null,null,{"$f":"'RFM input'!E32","v":"Asset Class 26"},null,{"$f":"Asset26","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A32,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A32,FALSE)","v":0},{"$f":"IF(OR($K32<0,AND($K32>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E32,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E32,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E32,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B32,FALSE)","v":0},{"$f":"IF(OR($N32<0,AND($N32>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E32,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E32,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E32,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I480","v":0},{"$f":"'RFM input'!J480","v":0}]
[29,33,null,null,{"$f":"'RFM input'!E33","v":"Asset Class 27"},null,{"$f":"Asset27","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A33,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A33,FALSE)","v":0},{"$f":"IF(OR($K33<0,AND($K33>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E33,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E33,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E33,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B33,FALSE)","v":0},{"$f":"IF(OR($N33<0,AND($N33>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E33,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E33,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E33,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I481","v":0},{"$f":"'RFM input'!J481","v":0}]
[30,34,null,null,{"$f":"'RFM input'!E34","v":"Asset Class 28"},null,{"$f":"Asset28","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A34,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A34,FALSE)","v":0},{"$f":"IF(OR($K34<0,AND($K34>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E34,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E34,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E34,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B34,FALSE)","v":0},{"$f":"IF(OR($N34<0,AND($N34>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E34,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E34,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E34,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I482","v":0},{"$f":"'RFM input'!J482","v":0}]
[31,35,null,null,{"$f":"'RFM input'!E35","v":"Asset Class 29"},null,{"$f":"Asset29","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A35,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A35,FALSE)","v":0},{"$f":"IF(OR($K35<0,AND($K35>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E35,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E35,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E35,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B35,FALSE)","v":0},{"$f":"IF(OR($N35<0,AND($N35>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E35,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E35,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E35,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I483","v":0},{"$f":"'RFM input'!J483","v":0}]
[32,36,null,null,{"$f":"'RFM input'!E36","v":"Asset Class 30"},null,{"$f":"Asset30","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A36,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A36,FALSE)","v":0},{"$f":"IF(OR($K36<0,AND($K36>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E36,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E36,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E36,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B36,FALSE)","v":0},{"$f":"IF(OR($N36<0,AND($N36>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E36,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E36,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E36,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I484","v":0},{"$f":"'RFM input'!J484","v":0}]
[33,37,null,null,{"$f":"'RFM input'!E37","v":"Asset Class 31"},null,{"$f":"Asset31","v":0},{"$f":"Asset31","v":0},{"$f":"Asset31","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A37,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A37,FALSE)","v":0},{"$f":"IF(OR($K37<0,AND($K37>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E37,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E37,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E37,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B37,FALSE)","v":0},{"$f":"IF(OR($N37<0,AND($N37>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E37,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E37,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E37,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I485","v":0},{"$f":"'RFM input'!J485","v":0}]
[34,38,null,null,{"$f":"'RFM input'!E38","v":"Asset Class 32"},null,{"$f":"Asset32","v":0},{"$f":"Asset32","v":0},{"$f":"Asset32","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A38,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A38,FALSE)","v":0},{"$f":"IF(OR($K38<0,AND($K38>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E38,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E38,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E38,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B38,FALSE)","v":0},{"$f":"IF(OR($N38<0,AND($N38>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E38,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E38,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E38,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I486","v":0},{"$f":"'RFM input'!J486","v":0}]
[35,39,null,null,{"$f":"'RFM input'!E39","v":"Asset Class 33"},null,{"$f":"Asset33","v":0},{"$f":"Asset33","v":0},{"$f":"Asset33","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A39,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A39,FALSE)","v":0},{"$f":"IF(OR($K39<0,AND($K39>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E39,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E39,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E39,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B39,FALSE)","v":0},{"$f":"IF(OR($N39<0,AND($N39>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E39,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E39,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E39,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I487","v":0},{"$f":"'RFM input'!J487","v":0}]
[36,40,null,null,{"$f":"'RFM input'!E40","v":"Asset Class 34"},null,{"$f":"Asset34","v":0},{"$f":"Asset34","v":0},{"$f":"Asset34","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A40,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A40,FALSE)","v":0},{"$f":"IF(OR($K40<0,AND($K40>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E40,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E40,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E40,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B40,FALSE)","v":0},{"$f":"IF(OR($N40<0,AND($N40>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E40,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E40,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E40,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I488","v":0},{"$f":"'RFM input'!J488","v":0}]
[37,41,null,null,{"$f":"'RFM input'!E41","v":"Asset Class 35"},null,{"$f":"Asset35","v":0},{"$f":"Asset35","v":0},{"$f":"Asset35","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A41,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A41,FALSE)","v":0},{"$f":"IF(OR($K41<0,AND($K41>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E41,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E41,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E41,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B41,FALSE)","v":0},{"$f":"IF(OR($N41<0,AND($N41>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E41,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E41,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E41,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I489","v":0},{"$f":"'RFM input'!J489","v":0}]
[38,42,null,null,{"$f":"'RFM input'!E42","v":"Asset Class 36"},null,{"$f":"Asset36","v":0},{"$f":"Asset36","v":0},{"$f":"Asset36","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A42,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A42,FALSE)","v":0},{"$f":"IF(OR($K42<0,AND($K42>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E42,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E42,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E42,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B42,FALSE)","v":0},{"$f":"IF(OR($N42<0,AND($N42>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E42,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E42,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E42,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I490","v":0},{"$f":"'RFM input'!J490","v":0}]
[39,43,null,null,{"$f":"'RFM input'!E43","v":"Asset Class 37"},null,{"$f":"Asset37","v":0},{"$f":"Asset37","v":0},{"$f":"Asset37","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A43,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A43,FALSE)","v":0},{"$f":"IF(OR($K43<0,AND($K43>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E43,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E43,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E43,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B43,FALSE)","v":0},{"$f":"IF(OR($N43<0,AND($N43>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E43,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E43,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E43,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I491","v":0},{"$f":"'RFM input'!J491","v":0}]
[40,44,null,null,{"$f":"'RFM input'!E44","v":"Asset Class 38"},null,{"$f":"Asset38","v":0},{"$f":"Asset38","v":0},{"$f":"Asset38","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A44,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A44,FALSE)","v":0},{"$f":"IF(OR($K44<0,AND($K44>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E44,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E44,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E44,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B44,FALSE)","v":0},{"$f":"IF(OR($N44<0,AND($N44>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E44,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E44,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E44,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I492","v":0},{"$f":"'RFM input'!J492","v":0}]
[41,45,null,null,{"$f":"'RFM input'!E45","v":"Asset Class 39"},null,{"$f":"Asset39","v":0},{"$f":"Asset39","v":0},{"$f":"Asset39","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A45,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A45,FALSE)","v":0},{"$f":"IF(OR($K45<0,AND($K45>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E45,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E45,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E45,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B45,FALSE)","v":0},{"$f":"IF(OR($N45<0,AND($N45>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E45,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E45,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E45,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I493","v":0},{"$f":"'RFM input'!J493","v":0}]
[42,46,null,null,{"$f":"'RFM input'!E46","v":"Asset Class 40"},null,{"$f":"Asset40","v":0},{"$f":"Asset40","v":0},{"$f":"Asset40","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A46,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A46,FALSE)","v":0},{"$f":"IF(OR($K46<0,AND($K46>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E46,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E46,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E46,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B46,FALSE)","v":0},{"$f":"IF(OR($N46<0,AND($N46>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E46,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E46,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E46,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I494","v":0},{"$f":"'RFM input'!J494","v":0}]
[43,47,null,null,{"$f":"'RFM input'!E47","v":"Asset Class 41"},null,{"$f":"Asset41","v":0},{"$f":"Asset41","v":0},{"$f":"Asset41","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A47,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A47,FALSE)","v":0},{"$f":"IF(OR($K47<0,AND($K47>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E47,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E47,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E47,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B47,FALSE)","v":0},{"$f":"IF(OR($N47<0,AND($N47>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E47,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E47,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E47,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I495","v":0},{"$f":"'RFM input'!J495","v":0}]
[44,48,null,null,{"$f":"'RFM input'!E48","v":"Asset Class 42"},null,{"$f":"Asset42","v":0},{"$f":"Asset42","v":0},{"$f":"Asset42","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A48,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A48,FALSE)","v":0},{"$f":"IF(OR($K48<0,AND($K48>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E48,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E48,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E48,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B48,FALSE)","v":0},{"$f":"IF(OR($N48<0,AND($N48>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E48,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E48,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E48,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I496","v":0},{"$f":"'RFM input'!J496","v":0}]
[45,49,null,null,{"$f":"'RFM input'!E49","v":"Asset Class 43"},null,{"$f":"Asset43","v":0},{"$f":"Asset43","v":0},{"$f":"Asset43","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A49,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A49,FALSE)","v":0},{"$f":"IF(OR($K49<0,AND($K49>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E49,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E49,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E49,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B49,FALSE)","v":0},{"$f":"IF(OR($N49<0,AND($N49>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E49,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E49,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E49,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I497","v":0},{"$f":"'RFM input'!J497","v":0}]
[46,50,null,null,{"$f":"'RFM input'!E50","v":"Asset Class 44"},null,{"$f":"Asset44","v":0},{"$f":"Asset44","v":0},{"$f":"Asset44","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A50,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A50,FALSE)","v":0},{"$f":"IF(OR($K50<0,AND($K50>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E50,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E50,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E50,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B50,FALSE)","v":0},{"$f":"IF(OR($N50<0,AND($N50>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E50,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E50,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E50,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I498","v":0},{"$f":"'RFM input'!J498","v":0}]
[47,51,null,null,{"$f":"'RFM input'!E51","v":"Asset Class 45"},null,{"$f":"Asset45","v":0},{"$f":"Asset45","v":0},{"$f":"Asset45","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A51,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A51,FALSE)","v":0},{"$f":"IF(OR($K51<0,AND($K51>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E51,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E51,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E51,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B51,FALSE)","v":0},{"$f":"IF(OR($N51<0,AND($N51>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E51,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E51,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E51,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I499","v":0},{"$f":"'RFM input'!J499","v":0}]
[48,52,null,null,{"$f":"'RFM input'!E52","v":"Asset Class 46"},null,{"$f":"Asset46","v":0},{"$f":"Asset46","v":0},{"$f":"Asset46","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A52,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A52,FALSE)","v":0},{"$f":"IF(OR($K52<0,AND($K52>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E52,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E52,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E52,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B52,FALSE)","v":0},{"$f":"IF(OR($N52<0,AND($N52>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E52,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E52,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E52,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I500","v":0},{"$f":"'RFM input'!J500","v":0}]
[49,53,null,null,{"$f":"'RFM input'!E53","v":"Asset Class 47"},null,{"$f":"Asset47","v":0},{"$f":"Asset47","v":0},{"$f":"Asset47","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A53,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A53,FALSE)","v":0},{"$f":"IF(OR($K53<0,AND($K53>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E53,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E53,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E53,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B53,FALSE)","v":0},{"$f":"IF(OR($N53<0,AND($N53>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E53,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E53,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E53,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I501","v":0},{"$f":"'RFM input'!J501","v":0}]
[50,54,null,null,{"$f":"'RFM input'!E54","v":"Asset Class 48"},null,{"$f":"Asset48","v":0},{"$f":"Asset48","v":0},{"$f":"Asset48","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A54,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A54,FALSE)","v":0},{"$f":"IF(OR($K54<0,AND($K54>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E54,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E54,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E54,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B54,FALSE)","v":0},{"$f":"IF(OR($N54<0,AND($N54>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E54,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E54,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E54,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I502","v":0},{"$f":"'RFM input'!J502","v":0}]
[51,55,null,null,{"$f":"'RFM input'!E55","v":"Asset Class 49"},null,{"$f":"Asset49","v":0},{"$f":"Asset49","v":0},{"$f":"Asset49","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A55,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A55,FALSE)","v":0},{"$f":"IF(OR($K55<0,AND($K55>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E55,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E55,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E55,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B55,FALSE)","v":0},{"$f":"IF(OR($N55<0,AND($N55>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E55,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E55,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E55,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I503","v":0},{"$f":"'RFM input'!J503","v":0}]
[52,56,null,null,{"$f":"'RFM input'!E56","v":"Asset Class 50"},null,{"$f":"Asset50","v":"Equity raising costs"},{"$f":"Asset50","v":"Equity raising costs"},{"$f":"Asset50","v":"Equity raising costs"},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$684:$Q$735,A56,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'Total RAB roll forward'!$I$1416:$Q$1467,A56,FALSE)","v":0},{"$f":"IF(OR($K56<0,AND($K56>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E56,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E56,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E56,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$R$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AC$7=\"\",5,'RFM input'!$AC$7),'TAB roll forward'!$J$2:$R$57,B56,FALSE)","v":0},{"$f":"IF(OR($N56<0,AND($N56>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E56,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$AA$7:$AA$56,MATCH($E56,$E$7:$E$56,0),1),'RFM input'!$AC$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E56,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$R$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},0,null,null,null,null,0,{"$f":"'RFM input'!I504","v":0},{"$f":"'RFM input'!J504","v":0}]
[null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(J7:J56)","v":3228.7335056765023},{"$f":"SUM(K7:K56)","v":3138.660649297321},null,null,{"$f":"SUM(N7:N56)","v":2544.0940130688014},null,null,null,null,null,null,{"$f":"SUM(U7:U56)","v":2455.582321637095},88.511691431706438]